MFS VARIABLE ACCOUNT
485BPOS, 1995-04-26
Previous: INSURED MUNICIPALS INCOME TRUST SERIES 9, 485BPOS, 1995-04-26
Next: PIONEER TAX FREE INCOME FUND INC, 485APOS, 1995-04-26



<PAGE>   1

             As filed with the Securities and Exchange Commission.
                                                        '33 Act File No. 2-73432
                                                       '40 Act File No. 811-2662

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

                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D. C. 20549

                                    FORM N-4

                  REGISTRATION STATEMENT UNDER THE SECURITIES
                                  ACT OF 1933
   
                       Post-Effective Amendment No. 20         /x/
    
                                      and

                        REGISTRATION STATEMENT UNDER THE
                         INVESTMENT COMPANY ACT OF 1940

   
                              Amendment No. 21                 /x/
    

                              MFS VARIABLE ACCOUNT
                           (Exact Name of Registrant)

                       NATIONWIDE LIFE INSURANCE COMPANY
                              (Name of Depositor)

                ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43216-6609
        (Address of Depositor's Principal Executive Offices) (Zip Code)

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

 GORDON E. MCCUTCHAN, SECRETARY, ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43216-6609
                    (Name and Address of Agent for Service)

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

      It is proposed that this filing will become effective (check appropriate 
      space)

   
/  /  immediately upon filing pursuant to paragraph (b) of Rule 485
/ X/  on May 1, 1995 pursuant to paragraph (b) of Rule 485
/  /  60 days after filing pursuant to paragraph (a)(i) of Rule 485
/  /  on (date) pursuant to paragraph (a)(i) of Rule (485)
/  /  this post-effective amendment designates a new effective date for a
      previously filed post-effective amendment.
    

      The Registrant has registered an indefinite number of securities by a
prior registration statement in accordance with Rule 24f-2 under the Investment
Company Act of 1940. Pursuant to Paragraph (a)(3) thereof, a non-refundable fee
in the amount of $500 has been paid to the Commission. Registrant filed its
Rule 24f-2 Notice for the fiscal year ended December 31, 1994, on February 22,
1995.
================================================================================

                                   1 of 112
<PAGE>   2
                              MFS VARIABLE ACCOUNT
                    REFERENCE TO ITEMS REQUIRED BY FORM N-4


   
<TABLE>
<CAPTION>
N-4 ITEM                                                                                               PAGE
<S>        <C>                                                                                         <C>
Part A     INFORMATION REQUIRED IN A PROSPECTUS
    Item    1.   Cover page . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  3
    Item    2.   Definitions  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  5
    Item    3.   Synopsis or Highlights . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11
    Item    4.   Condensed Financial Information  . . . . . . . . . . . . . . . . . . . . . . . . . . . 12
    Item    5.   General Description of Registrant, Depositor, and Portfolio Companies  . . . . . . . . 27
    Item    6.   Deductions and Expenses  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 30
    Item    7.   General Description of Variable Annuity Contracts  . . . . . . . . . . . . . . . . . . 33
    Item    8.   Annuity Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 38
    Item    9.   Death Benefit and Distributions  . . . . . . . . . . . . . . . . . . . . . . . . . . . 40
    Item   10.   Purchases and Contract Value . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 46
    Item   11.   Redemptions  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 48
    Item   12.   Taxes  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 50
    Item   13.   Legal Proceedings  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 53
    Item   14.   Table of Contents of the Statement of Additional Information . . . . . . . . . . . . . 53

Part B     INFORMATION REQUIRED IN A STATEMENT OF ADDITIONAL INFORMATION
    Item   15.   Cover Page . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 54
    Item   16.   Table of Contents  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 54
    Item   17.   General Information and History  . . . . . . . . . . . . . . . . . . . . . . . . . . . 54
    Item   18.   Services . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 54
    Item   19.   Purchase of Securities Being Offered . . . . . . . . . . . . . . . . . . . . . . . . . 54
    Item   20.   Underwriters . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 55
    Item   21.   Calculation of Performance Data  . . . . . . . . . . . . . . . . . . . . . . . . . . . 55
    Item   22.   Annuity Payments . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 55
    Item   23.   Financial Statements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 56

Part C     OTHER INFORMATION
    Item   24.   Financial Statements and Exhibits  . . . . . . . . . . . . . . . . . . . . . . . . . . 91
    Item   25.   Directors and Officers of the Depositor  . . . . . . . . . . . . . . . . . . . . . . . 93
    Item   26.   Persons Controlled by or Under Common Control with the Depositor or Registrant . . . . 95
    Item   27.   Number of Contract Owners  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  106
    Item   28.   Indemnification  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  106
    Item   29.   Principal Underwriter  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  106
    Item   30.   Location of Accounts and Records . . . . . . . . . . . . . . . . . . . . . . . . . .  109
    Item   31.   Management Services  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  109
    Item   32.   Undertakings . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  109
</TABLE>
    





                                    2 of 112
<PAGE>   3
                       NATIONWIDE LIFE INSURANCE COMPANY

                                  Home Office
                                 P.O. Box 16609
                           Columbus, Ohio 43216-6609
                       1-800-848-7529, TDD 1-800-238-3035

                 INDIVIDUAL DEFERRED VARIABLE ANNUITY CONTRACTS
                     ISSUED BY THE MFS VARIABLE ACCOUNT OF
                       NATIONWIDE LIFE INSURANCE COMPANY

      The Individual Deferred Variable Annuity Contracts described in this
Prospectus are flexible purchase payment contracts (collectively referred to as
the "Contracts"). The Contracts are sold to individuals for use in retirement
plans which may qualify for special federal tax treatment under the Internal
Revenue Code. Annuity payments under the Contracts are deferred until a
selected later date.

   
      Purchase payments are allocated to the MFS Variable Account ("Variable
Account"), a separate account of Nationwide Life Insurance Company (the
"Company"). The Variable Account uses its assets to purchase shares at net
asset value in one or more of the following series of the underlying Mutual
Fund options:
    

<TABLE>
    <S>                                                <C>
    MFS(R) Bond Fund - Class A (Formerly               MFS(R) Total Return Fund - Class A (Formerly
    Massachusetts Financial Bond Fund)                 Massachusetts Financial Total Return Trust)

    MFS(R) Growth Opportunities Fund - Class A         MFS(R) World Governments Fund - Class A
    (Formerly MFS(R) Capital Development Fund)         (Formerly MFS(R) Worldwide Governments Trust)

    MFS(R) Emerging Growth Fund - Class A (Formerly    MFS(R) Series Trust IV
    Massachusetts Financial Emerging Growth Trust)          MFS(R) Money Market Fund
                                                            (Formerly Massachusetts Cash
                                                            Management Trust - MFS(R) Money
                                                            Market Fund)

    MFS(R) High Income Fund - Class A (Formerly        Massachusetts Investors Growth Stock Fund -
    Massachusetts Financial High Income Trust-         Class A
    Series I)

    MFS(R) Research Fund - Class A                     Massachusetts Investors Trust - Class A

                                                       Nationwide Separate Account Trust-
                                                            Money Market Fund
</TABLE>
   
      This Prospectus provides you with the basic information you should know
about the Individual Deferred Variable Annuity Contracts issued by the Variable
Account before investing. You should read it and keep it for future reference.
A Statement of Additional Information dated May 1, 1995, containing further
information about the Contracts and the Variable Account has been filed with
the Securities and Exchange Commission. You can obtain a copy without charge
from Nationwide Life Insurance Company by calling the number listed above, or
writing P. O. Box 16609, Columbus, Ohio 43216-6609.
    



                                      1
                                   3 of 112
<PAGE>   4
      THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
AND EXCHANGE COMMISSION NOR HAS THE COMMISSION PASSED UPON THE ACCURACY OR
ADEQUACY OF THE PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL
OFFENSE.

   
      THE STATEMENT OF ADDITIONAL INFORMATION, DATED MAY 1, 1995, IS
INCORPORATED HEREIN BY REFERENCE. THE TABLE OF CONTENTS FOR THE STATEMENT OF
ADDITIONAL INFORMATION APPEARS ON PAGE 51 OF THE PROSPECTUS.

                  THE DATE OF THIS PROSPECTUS IS MAY 1, 1995.
    



                                      2
                                   4 of 112
<PAGE>   5
                           GLOSSARY OF SPECIAL TERMS

ACCUMULATION UNIT- An accounting unit of measure used to calculate the Variable
Account Contract Value prior to the Annuitization Date.

   
ANNUITANT- The person actually receiving annuity payments and upon whose
continuation of life any annuity payment involving life contingencies depends.
This person must be age 78 or younger at the time of contract issuance.
    

ANNUITIZATION DATE- The date on which annuity payments actually commence.

ANNUITY COMMENCEMENT DATE- The date on which annuity payments are scheduled to
commence, as originally shown on the Contract Data Page of the Contract unless
changed by the Owner.

ANNUITY PAYMENT OPTION- The method for making annuity payments.  Several
options are available under the Contract.

ANNUITY UNIT- An accounting unit of measure used to calculate the value of
Variable Annuity payments.

   
BENEFICIARY- The Beneficiary is the person designated to receive certain
benefits under the Contract upon the death of the Designated Annuitant. The
Beneficiary can be changed by the Contract Owner as set forth in the Contract.
    

   
CODE- The Internal Revenue Code of 1986, as amended.
    

CONTINGENT BENEFICIARY- The Contingent Beneficiary is the person designated to
be the Beneficiary if the named Beneficiary is not living at the time of the
death of the Designated Annuitant.

   
CONTINGENT DESIGNATED ANNUITANT- A Contingent Designated Annuitant, if named,
may be the recipient of certain rights or benefits under the Contract upon the
Designated Annuitant's death if the Designated Annuitant dies before the
Annuitization Date. Death benefits and other required distributions based on
the death of the Designated Annuitant will be based on the death of the last
survivor of the Designated Annuitant and the Contingent Designated Annuitant,
if named.  The Owner's right to name a Contingent Designated Annuitant may be
restricted under the provisions of any retirement or deferred compensation plan
for which this Contract is issued.
    

CONTINGENT OWNER- A Contingent Owner, if named in the Application, succeeds to
the rights of Contract Owner upon the Contract Owner's death before
Annuitization.

CONTRACT ANNIVERSARY- An anniversary of the Date of Issue of the Contract.

CONTRACT OWNER (OWNER)- The Contract Owner is the person who possesses all
rights under the Contract, including the right to designate and change any
designations of the Contingent Owner, Designated Annuitant, Contingent
Designated Annuitant, Beneficiary, Contingent Beneficiary, Annuity Payment
Option, and the Annuity Commencement Date.

CONTRACT VALUE- The sum of the Variable Account Contract Value and the Fixed
Account Contract Value.

   
CONTRACT YEAR- Each year commencing with either the Date of Issue or the
Contract Anniversary thereafter shall be a Contract Year.
    




                                      3
                                   5 of 112
<PAGE>   6
DATE OF ISSUE- The date shown as the Date of Issue on the Contract Data Page of
the Contract.

DEATH BENEFIT- The benefit payable upon the death of the Designated Annuitant.
The benefit does not apply upon the death of the Contract Owner when the Owner
and Designated Annuitant are not the same person.  If the Annuitant dies after
the Annuitization Date, any benefit that may be payable shall be as specified
in the Annuity Payment Option elected.

DESIGNATED ANNUITANT- The person designated prior to the Annuitization Date to
receive annuity payments. No change of Designated Annuitant may be made without
the prior consent of the Company.

FIXED ACCOUNT- The Fixed Account is made up of all assets of the Company other
than those in any segregated asset account.

FIXED ANNUITY- An annuity providing for payments which are guaranteed by the
Company as to dollar amount during the annuity payment period.

INDIVIDUAL RETIREMENT ANNUITY- An annuity which qualifies for treatment under
Section 408 of the Internal Revenue Code.

   
MUTUAL FUNDS ("FUNDS") - The registered management investment companies, in
which the assets of the sub-account of the Variable Account will be invested.
    

NON-QUALIFIED CONTRACTS- Contracts other than Qualified Contracts, Tax
Sheltered Annuity Plans or Individual Retirement Annuities.

NON-QUALIFIED PLANS- Retirement Plans which do not receive favorable tax
treatment under the provisions of the Internal Revenue Code.

QUALIFIED CONTRACTS- Contracts issued under Qualified Plans.

QUALIFIED PLANS- Retirement Plans which receive favorable tax treatment under
the provisions of the Internal Revenue Code, including those described in
Section 401 and 403(a) of the Internal Revenue Code.

TAX SHELTERED ANNUITY- An annuity which qualifies for treatment under Section
403(b) of the Internal Revenue Code of 1986, as amended.

   
VALUATION DATE- Each day the New York Stock Exchange and the Company's Home
Office are open for business or any other day during which there is a
sufficient degree of trading of the underlying Mutual Fund shares held by the
Variable Account such that the current net asset value of Variable Account's
Accumulation Units might be materially affected.
    

VALUATION PERIOD- The period of time commencing at the close of business of the
New York Stock Exchange and ending at the close of business for the next
succeeding Valuation Date.

VARIABLE ACCOUNT- A separate investment account of the Company into which
Variable Account purchase payments are allocated.

VARIABLE ANNUITY- An annuity providing for payments which vary in amount with
the investment experience of the Variable Account.




                                      4
                                   6 of 112
<PAGE>   7
                          SUMMARY OF CONTRACT EXPENSES

CONTRACT OWNER TRANSACTION EXPENSES

   
<TABLE>
<S>                                                                                                <C>
      Maximum Contingent Deferred Sales Charge(1) . . . . . . . . . . . . . . . . . . . . . . .       5%
                                                                                                 -------

ANNUAL CONTRACT MAINTENANCE CHARGE(2) . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     $30
                                                                                                 -------

VARIABLE ACCOUNT ANNUAL EXPENSES
      Mortality and Expense Risk Charges  . . . . . . . . . . . . . . . . . . . . . . . . . . .    1.30%
                                                                                                 --------
      Administration Charge   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     .00%
                                                                                                 --------
           Total Variable Account Annual Expenses . . . . . . . . . . . . . . . . . . . . . . .    1.30%
                                                                                                 --------
</TABLE>
    

(1)   For purchase payments made after 1/1/81, starting with the first year
      after a purchase payment has been made, 5% of that purchase payment may
      be withdrawn without imposition of a Contingent Deferred Sales Charge.
      For Contracts issued prior to 7/17/81, starting with the third Contract
      Year the Company will waive Contingent Deferred Sales Charge on 10% of
      cumulative purchase payments (see "Contingent Deferred Sales Charge").

(2)   The annual Contract Maintenance Charge is deducted on each Contract
      Anniversary and in any year in which the entire Contract Value is
      surrendered on the date of Surrender (see "Contract Maintenance Charge").




                                      5
                                   7 of 112
<PAGE>   8
   
UNDERLYING MUTUAL FUND ANNUAL EXPENSES(3)
    

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------
                                                                                                TOTAL PORTFOLIO
                                                          MANAGEMENT             OTHER              COMPANY
                                                             FEES              EXPENSES             EXPENSES
- ---------------------------------------------------------------------------------------------------------------
<S>                                                        <C>                 <C>                  <C>
MFS(R) BOND FUND - CLASS A                                 0.41%               0.54%                0.95%
- ---------------------------------------------------------------------------------------------------------------
MFS(R) GROWTH OPPORTUNITIES FUND - CLASS A                 0.43%               0.42%                0.85%
- ---------------------------------------------------------------------------------------------------------------
MFS(R) EMERGING GROWTH FUND - CLASS A                      0.75%               0.60%                1.35%
- ---------------------------------------------------------------------------------------------------------------
MFS(R) HIGH INCOME FUND - CLASS A                          0.45%               0.54%                0.99%
- ---------------------------------------------------------------------------------------------------------------
MFS(R) RESEARCH FUND - CLASS A                             0.39%               0.49%                0.88%
- ---------------------------------------------------------------------------------------------------------------
MFS(R) TOTAL RETURN FUND - CLASS A                         0.37%               0.48%                0.85%
- ---------------------------------------------------------------------------------------------------------------
MFS(R) WORLD GOVERNMENTS FUND - CLASS A                    0.90%               0.64%                1.54%
- ---------------------------------------------------------------------------------------------------------------
MFS(R) SERIES TRUST IV                          
     MFS(R) MONEY MARKET FUND                              0.48%               0.27%                0.75%
- ---------------------------------------------------------------------------------------------------------------
MASSACHUSETTS INVESTORS GROWTH STOCK FUND -
CLASS A                                                    0.31%               0.41%                0.72%
- ---------------------------------------------------------------------------------------------------------------
MASSACHUSETTS INVESTORS TRUST - CLASS A                    0.26%               0.46%                0.72%
- ---------------------------------------------------------------------------------------------------------------
NSAT - MONEY MARKET FUND                                   0.50%               0.02%                0.52%
- ---------------------------------------------------------------------------------------------------------------
</TABLE>

   
(3) The Mutual Fund expenses shown above are assessed at the underlying Mutual
    Fund level and are not direct charges against separate account assets or
    reductions from contract values. These underlying Mutual Fund expenses are
    taken into consideration in computing each underlying Mutual Fund's net
    asset value, which is the share price used to calculate the unit values of
    the Variable Account.
    




                                      6
                                   8 of 112
<PAGE>   9
                                    EXAMPLE

The following chart depicts the dollar amount of expenses that would be
incurred under this contract assuming a $1000 initial purchase payment and 5%
annual return. These dollar figures are illustrative only and should not be
considered a representation of past or future expenses. Actual expenses may be
greater or lesser than those shown below. The expense amounts shown below are
derived from a formula which allows the $30 Contract Maintenance Charge to be
expressed as a percentage of the average contract account size for existing
contracts. Since the average contract account size for contracts issued under
this prospectus is greater than $1000, the expense effect of the Contract
Maintenance Charge is reduced accordingly.

   
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------
                         IF YOU SURRENDER YOUR         IF YOU DO NOT SURRENDER YOUR         IF YOU ANNUITIZE YOUR
                      CONTRACT AT THE END OF THE        CONTRACT AT THE END OF THE       CONTRACT AT THE END OF THE
                        APPLICABLE TIME PERIOD            APPLICABLE TIME PERIOD            APPLICABLE TIME PERIOD
                  -----------------------------------------------------------------------------------------------------
                  1 YR.    3 YRS.   5 YRS.  10 YRS.   1 YR.   3 YRS.  5 YRS.  10 YRS.   1 YR.   3 YRS.  5 YRS.  10 YRS.
- -----------------------------------------------------------------------------------------------------------------------
 <S>              <C>     <C>       <C>     <C>        <C>    <C>     <C>     <C>     <C>       <C>     <C>     <C>
 MFS(R) Bond
 Fund-Class A       75    121       170     277        25      76     130      277       *       76      130     277
- -----------------------------------------------------------------------------------------------------------------------
 MFS(R) Growth
 Opportunities
 Fund-Class A       74    118       165     266        24      73     125      266       *       73      125     266
- -----------------------------------------------------------------------------------------------------------------------
 MFS(R)
 Emerging
 Growth Fund-       79    133       191     318        29      88     151      318       *       88      151     318
- -----------------------------------------------------------------------------------------------------------------------
 Class A
 MFS(R) High
 Income Fund-
 Class A            75    122       172     281        25      77     132      281       *       77      132     281
- -----------------------------------------------------------------------------------------------------------------------
 MFS(R)
 Research Fund-     74    119       166     270        24      74     126      270       *       74      126     270
- -----------------------------------------------------------------------------------------------------------------------
 Class A
 MFS(R) Total
 Return Fund-
 Class A            74    118       165     266        24      73     125      266       *       73      125     266
- -----------------------------------------------------------------------------------------------------------------------
 MFS(R) World
 Governments
 Fund-Class A       81    139       200     337        31      94     160      337       *       94      160     337
- -----------------------------------------------------------------------------------------------------------------------
 MFS(R) Series
 Trust IV           73    115       159     256        23      70     119      256       *       70      119     256
- -----------------------------------------------------------------------------------------------------------------------
 Mass.
 Investors
 Growth Stock       72    114       158     253        22      69     118      253       *       69      118     253
- -----------------------------------------------------------------------------------------------------------------------
 Fund-Class A
 Mass.
 Investors          72    114       158     253        22      69     118      253       *       69      118     253
- -----------------------------------------------------------------------------------------------------------------------
 Trust-Class A
 NSAT Money
 Market Fund        70    107       147     231        20      62     107      231       *       62      107     231
- -----------------------------------------------------------------------------------------------------------------------
</TABLE>

* The Contracts sold under this prospectus do not permit annuitizations during
  the first two Contract years.
    



                                      7
                                   9 of 112
<PAGE>   10
   
The purpose of the Summary of Contract Expenses and Example are to assist the
Contract Owner in understanding the various costs and expenses that a
Contract Owner will bear directly or indirectly. The expenses of the MFS
Variable Account as well as those of the underlying Mutual Funds are
reflected in the table. For more and complete descriptions of the expenses of
the Variable Account, see "Variable Account Charges, Purchase Payments, and
Other Deductions". For more and complete information regarding expenses paid
out of the assets of a particular underlying Mutual Fund option, see the
underlying Mutual Fund's prospectus.  Deductions for premium taxes may also
apply but are not reflected in the Example shown on the previous page (see
"Premium Taxes").
    




                                      8
                                  10 of 112
<PAGE>   11
                                    SYNOPSIS

      The Company does not deduct a sales charge from purchase payments made
for these Contracts. However, if any part of the Contract Value of such
Contracts is surrendered, the Company will, with certain exceptions, deduct
from the Contract Owner's Contract Value a Contingent Deferred Sales Charge
equal to 5% of the lesser of the total of all purchase payments made within 96
months prior to the date of the request to surrender, or the amount
surrendered. This charge, when applicable, is imposed to permit the Company to
recover sales expenses which have been advanced by the Company (see "Contingent
Deferred Sales Charge").

      In addition, on each Contract Anniversary the Company will deduct an
annual Contract Maintenance Charge of $30 from the Contract Value of the
Contracts. This charge is to reimburse the Company for administrative expenses
related to the issue and maintenance of the Contracts. The Company does not
expect to recover from these charges an amount in excess of accumulated
administrative expenses (see "Contract Maintenance Charge").

   
      The Company deducts a Mortality Risk Premium equal to an annual rate of
0.80% of the daily net asset value of the Variable Account for mortality risk
assumed by the Company (see "Mortality Risk Premium").
    

   
      The Company deducts an Expense Risk Charge equal to an annual rate of
0.50% of the daily net asset value of the Variable Account as compensation for
the Company's risk by undertaking not to increase administrative charges on the
Contracts regardless of the actual administrative costs (see "Expense Risk
Charge").
    

      The initial first year purchase payment must be at least $1,500 for
Non-Qualified Contracts. However, if periodic payments are expected by the
Company, this initial first year minimum may be satisfied by purchase payments
made on an annualized basis. The cumulative total of all purchase payments
under a Contract may not exceed $1,000,000 without the prior consent of the
Company (see "Allocation of Purchase Payments and Contract Value").

      If the Contract Value at the Annuitization Date is less than $500, the
Contract Value may be distributed in one lump sum in lieu of annuity payments.
If any annuity payment would be less than $20, the Company shall have the right
to change the frequency of payments to such intervals as will result in
payments of at least $20 (see "Frequency and Amount of Annuity Payments").

   
      Premium taxes payable to any governmental entity will be charged against
the Contracts. If any such premium taxes are payable at the time purchase
payments are made, the premium tax deduction will be made from the Contract
prior to allocation to any underlying mutual fund option (see "Premium Taxes").
    

   
      To be sure that the Contract Owner is satisfied with the Contract, the
Contract Owner has a ten day free look. Within ten days of the day the Contract
is received, it may be returned to the home office of the Company, at the
address shown on page 1 of this Prospectus. When the Contract is received by
the Company, the Company will void the Contract and refund the Contract Value
in full, unless otherwise required by state and/or federal law.  All Individual
Retirement Annuity refunds will be a return of purchase payments (see "Right to
Revoke").
    




                                      9
                                  11 of 112
<PAGE>   12
CONDENSED FINANCIAL INFORMATION
Accumulation Unit Values (For an accumulation unit outstanding throughout the
period)

   
<TABLE>
<CAPTION>
                            ACCUMULATION         ACCUMULATION         NUMBER OF
                             UNIT VALUE           UNIT VALUE         ACCUMULATION
                            AT BEGINNING            AT END           UNITS AT END
          FUND                OF PERIOD           OF PERIOD          OF THE PERIOD        YEAR
- -------------------------------------------------------------------------------------------------
 <S>                          <C>                 <C>                <C>                  <C>
 MFS Series Trust IV          30.994333           31.765828                   0           1994
 - MFS(R) Money Market    -----------------------------------------------------------------------
   Fund-Q*                    30.575287           30.994333                   0           1993
                          -----------------------------------------------------------------------
                              29.974326           30.575287                   0           1992
                          -----------------------------------------------------------------------
                              28.674122           29.974326                   0           1991
                          -----------------------------------------------------------------------
                              26.882238           28.674122                   0           1990
                          -----------------------------------------------------------------------
                              24.951768           26.882238                   0           1989
                          -----------------------------------------------------------------------
                              23.537669           24.951768                   0           1988
                          -----------------------------------------------------------------------
                              22.391979           23.537669                 258           1987
                          -----------------------------------------------------------------------
                              21.265793           22.391979                 258           1986
                          -----------------------------------------------------------------------
                              19.935023           21.265793                 258           1985
                          -----------------------------------------------------------------------
                              18.248981           19.935023                 278           1984
- -------------------------------------------------------------------------------------------------
 MFS Series Trust IV          31.804010           32.595660               8,788           1994
 -  MFS(R) Money Market   -----------------------------------------------------------------------
    Fund-NQ*                  31.374016           31.804010              10,894           1993
                          -----------------------------------------------------------------------
                              30.757355           31.374016              21,348           1992
                          -----------------------------------------------------------------------
                              29.423184           30.757355              22,044           1991
                          -----------------------------------------------------------------------
                              27.584489           29.423184              34,393           1990
                          -----------------------------------------------------------------------
                              25.603588           27.584489              35,921           1989
                          -----------------------------------------------------------------------
                              24.152548           25.603588              47,516           1988
                          -----------------------------------------------------------------------
                              22.976926           24.152548              38,413           1987
                          -----------------------------------------------------------------------
                              21.821319           22.976926              57,433           1986
                          -----------------------------------------------------------------------
                              20.455786           21.821319              48,463           1985
                          -----------------------------------------------------------------------
                              18.725699           20.455786              62,746           1984
- -------------------------------------------------------------------------------------------------
 MFS Series Trust IV          27.370768           27.967294           2,012,165           1994
 -  MFS(R) Money Market   -----------------------------------------------------------------------
    Fund-QS*                  27.082782           27.370768           2,386,518           1993
                          -----------------------------------------------------------------------
                              26.631168           27.082782           3,346,894           1992
                          -----------------------------------------------------------------------
                              25.553415           26.631168           4,316,381           1991
                          -----------------------------------------------------------------------
                              24.029764           25.553415           5,619,586           1990
                          -----------------------------------------------------------------------
                              22.371742           24.029764           6,212,230           1989
                          -----------------------------------------------------------------------
                              21.167833           22.371742           7,703,094           1988
                          -----------------------------------------------------------------------
                              20.198699           21.167833           8,942,048           1987
                          -----------------------------------------------------------------------
                              19.241127           20.198699           8,159,288           1986
                          -----------------------------------------------------------------------
                              18.091880           19.241127           9,450,141           1985
                          -----------------------------------------------------------------------
                              16.612203           18.091880          11,803,051           1984
- -------------------------------------------------------------------------------------------------
</TABLE>
    

*The 7-day yield on the MFS Series Trust IV - MFS(R) Money Market Fund as
 of December 31, 1994 was 5.0952%.




                                      10
                                  12 of 112
<PAGE>   13
     CONDENSED FINANCIAL INFORMATION, Continued
   
<TABLE>
<CAPTION>
                            ACCUMULATION         ACCUMULATION          NUMBER OF
                             UNIT VALUE           UNIT VALUE         ACCUMULATION
                            AT BEGINNING            AT END           UNITS AT END
          FUND                OF PERIOD           OF PERIOD          OF THE PERIOD        YEAR
- -------------------------------------------------------------------------------------------------
 <S>                          <C>                 <C>                 <C>                 <C>
 MFS Series Trust IV          27.389788           27.986728             823,383           1994
 -  MFS(R) Money Market   -----------------------------------------------------------------------
    Fund-NQS*                 27.101602           27.389788             962,484           1993
                          -----------------------------------------------------------------------
                              26.649674           27.101602           1,251,049           1992
                          -----------------------------------------------------------------------
                              25.571172           26.649674           1,661,279           1991
                          -----------------------------------------------------------------------
                              24.046461           25.571172           2,007,134           1990
                          -----------------------------------------------------------------------
                              22.387287           24.046461           2,137,971           1989
                          -----------------------------------------------------------------------
                              21.182540           22.387287           3,088,244           1988
                          -----------------------------------------------------------------------
                              20.212734           21.182540           4,195,980           1987
                          -----------------------------------------------------------------------
                              19.254498           20.212734           3,737,090           1986
                          -----------------------------------------------------------------------
                              18.104453           19.254498           4,221,626           1985
                          -----------------------------------------------------------------------
                              16.623747           18.104453           5,783,601           1984
- -------------------------------------------------------------------------------------------------
 MFS(R) Bond Fund-            42.399834           40.103391                 254           1994
 Class A-Q                -----------------------------------------------------------------------
                              37.614804           42.399834                 255           1993
                          -----------------------------------------------------------------------
                              35.745806           37.614804                 255           1992
                          -----------------------------------------------------------------------
                              30.588668           35.745806                 256           1991
                          -----------------------------------------------------------------------
                              28.810284           30.588668                 261           1990
                          -----------------------------------------------------------------------
                              25.635091           28.810284                 261           1989
                          -----------------------------------------------------------------------
                              23.902587           25.635091                 460           1988
                          -----------------------------------------------------------------------
                              24.281790           23.902587                 835           1987
                          -----------------------------------------------------------------------
                              21.067423           24.281790               1,047           1986
                          -----------------------------------------------------------------------
                              16.991348           21.067423               1,007           1985
                          -----------------------------------------------------------------------
                              15.245573           16.991348               1,106           1984
- -------------------------------------------------------------------------------------------------
 MFS(R) Bond Fund-            44.767184           42.342529                 450           1994
 Class A-NQ               -----------------------------------------------------------------------
                              39.714988           44.767184               1,068           1993
                          -----------------------------------------------------------------------
                              37.741633           39.714988               1,400           1992
                          -----------------------------------------------------------------------
                              32.296567           37.741633               2,161           1991
                          -----------------------------------------------------------------------
                              30.418889           32.296567               2,290           1990
                          -----------------------------------------------------------------------
                              27.066400           30.418889               4,117           1989
                          -----------------------------------------------------------------------
                              25.237169           27.066400               3,385           1988
                          -----------------------------------------------------------------------
                              25.637550           25.237169              16,179           1987
                          -----------------------------------------------------------------------
                              22.243719           25.637550              17,007           1986
                          -----------------------------------------------------------------------
                              17.940063           22.243719              21,622           1985
                          -----------------------------------------------------------------------
                              16.245657           17.940063              18,216           1984
- -------------------------------------------------------------------------------------------------
</TABLE>
    



                                      11
                                  13 of 112
<PAGE>   14
CONDENSED FINANCIAL INFORMATION, Continued
   
<TABLE>
<CAPTION>
                            ACCUMULATION         ACCUMULATION          NUMBER OF
                             UNIT VALUE           UNIT VALUE         ACCUMULATION
                            AT BEGINNING            AT END           UNITS AT END
          FUND                OF PERIOD           OF PERIOD          OF THE PERIOD        YEAR
- -------------------------------------------------------------------------------------------------
 <S>                          <C>                 <C>                 <C>                 <C>
 MFS(R) Bond Fund-            38.746280           36.536936             715,452           1994
 Class A-QS               -----------------------------------------------------------------------
                              34.477915           38.746280             873,520           1993
                          -----------------------------------------------------------------------
                              32.864457           34.477915           1,019,209           1992
                          -----------------------------------------------------------------------
                              28.208302           32.864457           1,231,635           1991
                          -----------------------------------------------------------------------
                              26.649337           28.208302           1,282,139           1990
                          -----------------------------------------------------------------------
                              23.784006           26.649337           1,684,129           1989
                          -----------------------------------------------------------------------
                              22.243883           23.784006           1,982,290           1988
                          -----------------------------------------------------------------------
                              22.665333           22.243883           1,903,237           1987
                          -----------------------------------------------------------------------
                              19.724578           22.665333           2,294,723           1986
                          -----------------------------------------------------------------------
                              15.956531           19.724578           2,181,955           1985
                          -----------------------------------------------------------------------
                              14.360737           15.956531           1,725,464           1984
- -------------------------------------------------------------------------------------------------
 MFS(R)                       38.714601           36.507070             278,445           1994
 Bond Fund-Class A-NQS    -----------------------------------------------------------------------
                              34.449725           38.714601             341,506           1993
                          -----------------------------------------------------------------------
                              32.837584           34.449725             395,096           1992
                          -----------------------------------------------------------------------
                              28.185248           32.837584             416,135           1991
                          -----------------------------------------------------------------------
                              26.627561           28.185248             423,448           1990
                          -----------------------------------------------------------------------
                              23.764566           26.627561             571,151           1989
                          -----------------------------------------------------------------------
                              22.225695           23.764566             653,935           1988
                          -----------------------------------------------------------------------
                              22.646797           22.225695             772,335           1987
                          -----------------------------------------------------------------------
                              19.708442           22.646797             947,420           1986
                          -----------------------------------------------------------------------
                              15.943476           19.708442             943,453           1985
                          -----------------------------------------------------------------------
                              14.354008           15.943476             869,382           1984
- -------------------------------------------------------------------------------------------------
 MFS(R) Bond Fund-            38.865999           36.649839               4,892           1994
 Class A-NQS              -----------------------------------------------------------------------
 (81-225)                     34.584435           38.865999              10,550           1993
                          -----------------------------------------------------------------------
                              32.965982           34.584435              10,644           1992
                          -----------------------------------------------------------------------
                              28.295444           32.965982              13,375           1991
                          -----------------------------------------------------------------------
                              26.731671           28.295444              13,709           1990
                          -----------------------------------------------------------------------
                              23.857482           26.731671              21,797           1989
                          -----------------------------------------------------------------------
                              22.312590           23.857482              26,355           1988
                          -----------------------------------------------------------------------
                              22.735342           22.312590              40,610           1987
                          -----------------------------------------------------------------------
                              19.785504           22.735342              47,466           1986
                          -----------------------------------------------------------------------
                              16.005819           19.785504              48,341           1985
                          -----------------------------------------------------------------------
                              14.405096           16.005819              56,246           1984
- -------------------------------------------------------------------------------------------------
</TABLE>
    



                                      12
                                  14 of 112
<PAGE>   15
CONDENSED FINANCIAL INFORMATION, Continued
   
<TABLE>
<CAPTION>
                            ACCUMULATION         ACCUMULATION          NUMBER OF
                             UNIT VALUE           UNIT VALUE         ACCUMULATION
                            AT BEGINNING            AT END           UNITS AT END
          FUND                OF PERIOD           OF PERIOD          OF THE PERIOD        YEAR
- -------------------------------------------------------------------------------------------------
 <S>                          <C>                 <C>                   <C>               <C>
 Massachusetts                74.716077           73.217470                  17           1994
 Investors                -----------------------------------------------------------------------
 Trust-Class A-Q              68.591640           74.716077                  17           1993
                          -----------------------------------------------------------------------
                              64.520969           68.591640                  17           1992
                          -----------------------------------------------------------------------
                              51.047405           64.520969                  17           1991
                          -----------------------------------------------------------------------
                              51.615906           51.047405                  17           1990
                          -----------------------------------------------------------------------
                              38.300069           51.615906                  17           1989
                          -----------------------------------------------------------------------
                              35.047213           38.300069                 181           1988
                          -----------------------------------------------------------------------
                              32.943205           35.047213                 343           1987
                          -----------------------------------------------------------------------
                              28.389984           32.943205                 343           1986
                          -----------------------------------------------------------------------
                              23.021810           28.389984                 313           1985
                          -----------------------------------------------------------------------
                              22.592113           23.021810                 724           1984
- -------------------------------------------------------------------------------------------------
 Massachusetts                70.504398           69.090265                   0           1994
 Investors                -----------------------------------------------------------------------
 Trust-Class A-NQ             64.725197           70.504398                  33           1993
                          -----------------------------------------------------------------------
                              60.883987           64.725197                  33           1992
                          -----------------------------------------------------------------------
                              48.169920           60.883987                   0           1991
                          -----------------------------------------------------------------------
                              48.706376           48.169920                   0           1990
                          -----------------------------------------------------------------------
                              36.141141           48.706376                 727           1989
                          -----------------------------------------------------------------------
                              33.071646           36.141141                 727           1988
                          -----------------------------------------------------------------------
                              31.086228           33.071646               8,861           1987
                          -----------------------------------------------------------------------
                              26.789668           31.086228               1,355           1986
                          -----------------------------------------------------------------------
                              21.724098           26.789668                 727           1985
                          -----------------------------------------------------------------------
                              21.323173           21.724098                 728           1984
- -------------------------------------------------------------------------------------------------
 Massachusetts                60.509797           59.116939             373,587           1994
 Investors                -----------------------------------------------------------------------
 Trust-Class A-QS             55.718475           60.509797             402,085           1993
                          -----------------------------------------------------------------------
                              52.571200           55.718475             438,578           1992
                          -----------------------------------------------------------------------
                              41.719131           52.571200             470,627           1991
                          -----------------------------------------------------------------------
                              42.312382           41.719131             447,941           1990
                          -----------------------------------------------------------------------
                              31.491587           42.312382             448,766           1989
                          -----------------------------------------------------------------------
                              28.904326           31.491587             481,558           1988
                          -----------------------------------------------------------------------
                              27.251667           28.904326             614,029           1987
                          -----------------------------------------------------------------------
                              23.556339           27.251667             511,737           1986
                          -----------------------------------------------------------------------
                              19.160067           23.556339             485,422           1985
                          -----------------------------------------------------------------------
                              18.859832           19.160067             510,615           1984
- -------------------------------------------------------------------------------------------------
</TABLE>
    



                                      13
                                  15 of 112
<PAGE>   16
CONDENSED FINANCIAL INFORMATION, Continued
   
<TABLE>
<CAPTION>
                            ACCUMULATION         ACCUMULATION          NUMBER OF
                             UNIT VALUE           UNIT VALUE         ACCUMULATION
                            AT BEGINNING            AT END           UNITS AT END
          FUND                OF PERIOD           OF PERIOD          OF THE PERIOD        YEAR
- -------------------------------------------------------------------------------------------------
 <S>                          <C>                 <C>                   <C>               <C>
 Massachusetts                54.291825           53.042089              87,519           1994
 Investors                -----------------------------------------------------------------------
 Trust-Class A-NQS            49.992851           54.291825              95,048           1993
                          -----------------------------------------------------------------------
                              47.168983           49.992851             107,558           1992
                          -----------------------------------------------------------------------
                              37.432067           47.168983             390,819           1991
                          -----------------------------------------------------------------------
                              37.964354           37.432067             388,337           1990
                          -----------------------------------------------------------------------
                              28.255508           37.964354             411,620           1989
                          -----------------------------------------------------------------------
                              25.934117           28.255508             408,442           1988
                          -----------------------------------------------------------------------
                              24.451286           25.934117             483,763           1987
                          -----------------------------------------------------------------------
                              21.135691           24.451286             428,860           1986
                          -----------------------------------------------------------------------
                              17.191173           21.135691             426,493           1985
                          -----------------------------------------------------------------------
                              16.921792           17.191173             312,664           1984
- -------------------------------------------------------------------------------------------------
 Massachusetts                57.679687           56.351973               4,013           1994
 Investors                -----------------------------------------------------------------------
 Trust-Class A-NQS            53.112457           57.679687               7,320           1993
 (81-225)                 -----------------------------------------------------------------------
                              50.112374           53.112457               8,418           1992
                          -----------------------------------------------------------------------
                              39.767862           50.112374               8,657           1991
                          -----------------------------------------------------------------------
                              40.333366           39.767862               8,698           1990
                          -----------------------------------------------------------------------
                              30.018672           40.333366               9,643           1989
                          -----------------------------------------------------------------------
                              27.552431           30.018672              11,011           1988
                          -----------------------------------------------------------------------
                              25.977075           27.552431              11,213           1987
                          -----------------------------------------------------------------------
                              22.454579           25.977075               9,413           1986
                          -----------------------------------------------------------------------
                              18.263928           22.454579              10,717           1985
                          -----------------------------------------------------------------------
                              17.977736           18.263928              15,409           1984
- -------------------------------------------------------------------------------------------------
 Massachusetts                86.815888           80.166185                   0           1994
 Investors                -----------------------------------------------------------------------
 Growth Stock Fund-           76.611479           86.815888                   0           1993
 Class A-Q                -----------------------------------------------------------------------
                              72.701980           76.611479                 582           1992
                          -----------------------------------------------------------------------
                              49.712553           72.701980                 583           1991
                          -----------------------------------------------------------------------
                              52.714394           49.712553                 584           1990
                          -----------------------------------------------------------------------
                              39.228702           52.714394                 584           1989
                          -----------------------------------------------------------------------
                              38.061552           39.228702                 585           1988
                          -----------------------------------------------------------------------
                              36.324086           38.061552                 586           1987
                          -----------------------------------------------------------------------
                              32.616794           36.324086                 587           1986
                          -----------------------------------------------------------------------
                              26.224319           32.616794                 691           1985
                          -----------------------------------------------------------------------
                              27.642945           26.224319               1,510           1984
- -------------------------------------------------------------------------------------------------
</TABLE>
    



                                      14
                                  16 of 112
<PAGE>   17
CONDENSED FINANCIAL INFORMATION, Continued
   
<TABLE>
<CAPTION>
                            ACCUMULATION         ACCUMULATION          NUMBER OF
                             UNIT VALUE           UNIT VALUE         ACCUMULATION
                            AT BEGINNING            AT END           UNITS AT END
          FUND                OF PERIOD           OF PERIOD          OF THE PERIOD        YEAR
- -------------------------------------------------------------------------------------------------
 <S>                          <C>                 <C>                 <C>                 <C>
 Massachusetts                66.343035           61.261465               1,043           1994
 Investors                -----------------------------------------------------------------------
 Growth Stock Fund-           58.545028           66.343035               2,615           1993
 Class A-NQ               -----------------------------------------------------------------------
                              55.557463           58.545028               2,874           1992
                          -----------------------------------------------------------------------
                              37.989389           55.557463               3,000           1991
                          -----------------------------------------------------------------------
                              40.283347           37.989389               2,248           1990
                          -----------------------------------------------------------------------
                              29.977822           40.283347               4,948           1989
                          -----------------------------------------------------------------------
                              29.085907           29.977822               2,751           1988
                          -----------------------------------------------------------------------
                              27.758162           29.085907               3,063           1987
                          -----------------------------------------------------------------------
                              24.925123           27.758162               4,687           1986
                          -----------------------------------------------------------------------
                              20.040121           24.925123              26,358           1985
                          -----------------------------------------------------------------------
                              21.274030           20.040121              37,843           1984
- -------------------------------------------------------------------------------------------------
 Massachusetts                70.852048           65.227303             375,617           1994
 Investors                -----------------------------------------------------------------------
 Growth Stock Fund-           62.713932           70.852048             411,227           1993
 Class A-QS               -----------------------------------------------------------------------
                              59.694705           62.713932             450,956           1992
                          -----------------------------------------------------------------------
                              40.942088           59.694705             472,708           1991
                          -----------------------------------------------------------------------
                              43.546733           40.942088             457,230           1990
                          -----------------------------------------------------------------------
                              32.504355           43.546733             499,859           1989
                          -----------------------------------------------------------------------
                              31.632940           32.504355             526,502           1988
                          -----------------------------------------------------------------------
                              30.280685           31.632940             702,181           1987
                          -----------------------------------------------------------------------
                              27.272722           30.280685             681,343           1986
                          -----------------------------------------------------------------------
                              21.994110           27.272722             907,806           1985
                          -----------------------------------------------------------------------
                              23.254691           21.994110           1,118,015           1984
- -------------------------------------------------------------------------------------------------
 Massachusetts                60.121583           55.348697             116,628           1994
 Investors                -----------------------------------------------------------------------
 Growth Stock Fund-           53.215976           60.121583             132,123           1993
 Class A-NQS              -----------------------------------------------------------------------
                              50.654002           53.215976             154,986           1992
                          -----------------------------------------------------------------------
                              34.741451           50.654002             119,500           1991
                          -----------------------------------------------------------------------
                              36.951616           34.741451             124,361           1990
                          -----------------------------------------------------------------------
                              27.581591           36.951616             152,198           1989
                          -----------------------------------------------------------------------
                              26.842147           27.581591             148,306           1988
                          -----------------------------------------------------------------------
                              25.694695           26.842147             234,983           1987
                          -----------------------------------------------------------------------
                              23.142284           25.694695             274,468           1986
                          -----------------------------------------------------------------------
                              18.663117           23.142284             427,559           1985
                          -----------------------------------------------------------------------
                              19.732784           18.663117             506,226           1984
- -------------------------------------------------------------------------------------------------
</TABLE>
    



                                      15
                                  17 of 112
<PAGE>   18
CONDENSED FINANCIAL INFORMATION, Continued
   
<TABLE>
<CAPTION>
                            ACCUMULATION         ACCUMULATION          NUMBER OF
                             UNIT VALUE           UNIT VALUE         ACCUMULATION
                            AT BEGINNING            AT END           UNITS AT END
          FUND                OF PERIOD           OF PERIOD          OF THE PERIOD        YEAR
- -------------------------------------------------------------------------------------------------
 <S>                          <C>                 <C>                    <C>              <C>
 Massachusetts                65.494712           60.295273               2,505           1994
 Investors                -----------------------------------------------------------------------
 Growth Stock Fund-           57.971950           65.494712               3,382           1993
 Class A-NQS              -----------------------------------------------------------------------
 (81-225)                     55.181022           57.971950               7,430           1992
                          -----------------------------------------------------------------------
                              37.846336           55.181022               6,225           1991
                          -----------------------------------------------------------------------
                              40.254029           37.846336               6,677           1990
                          -----------------------------------------------------------------------
                              30.046604           40.254029               9,992           1989
                          -----------------------------------------------------------------------
                              29.241076           30.046604              14,248           1988
                          -----------------------------------------------------------------------
                              27.991066           29.241076              23,815           1987
                          -----------------------------------------------------------------------
                              25.210535           27.991066              25,475           1986
                          -----------------------------------------------------------------------
                              20.331052           25.210535              36,652           1985
                          -----------------------------------------------------------------------
                              21.496316           20.331052              55,987           1984
- -------------------------------------------------------------------------------------------------
 MFS(R) Research Fund-        92.76008            91.844201                   0           1994
 Class A-Q                -----------------------------------------------------------------------
                              77.006871           92.760008                   0           1993
                          -----------------------------------------------------------------------
                              69.993098           77.006871                   0           1992
                          -----------------------------------------------------------------------
                              53.307836           69.993098                   0           1991
                          -----------------------------------------------------------------------
                              57.290901           53.307836                   0           1990
                          -----------------------------------------------------------------------
                              45.882915           57.290901                   0           1989
                          -----------------------------------------------------------------------
                              42.019162           45.882915                   0           1988
                          -----------------------------------------------------------------------
                              40.283065           42.019162                  80           1987
                          -----------------------------------------------------------------------
                              35.664193           40.283065                  80           1986
                          -----------------------------------------------------------------------
                              27.994475           35.664193                 151           1985
                          -----------------------------------------------------------------------
                              29.907812           27.994475                 151           1984
- -------------------------------------------------------------------------------------------------
 MFS(R) Research Fund-        74.327082           73.593263                 599           1994
 Class A-NQ               -----------------------------------------------------------------------
                              61.704356           74.327082                 807           1993
                          -----------------------------------------------------------------------
                              56.084333           61.704356                 600           1992
                          -----------------------------------------------------------------------
                              42.714695           56.084333                 660           1991
                          -----------------------------------------------------------------------
                              45.906255           42.714695                 663           1990
                          -----------------------------------------------------------------------
                              36.765224           45.906255                 768           1989
                          -----------------------------------------------------------------------
                              33.669260           36.765224               2,107           1988
                          -----------------------------------------------------------------------
                              32.278146           33.669260               2,381           1987
                          -----------------------------------------------------------------------
                              28.577125           32.278146               2,513           1986
                          -----------------------------------------------------------------------
                              22.431506           28.577125               2,583           1985
                          -----------------------------------------------------------------------
                              23.177070           22.431506               3,043           1984
- -------------------------------------------------------------------------------------------------
</TABLE>
    



                                      16
                                  18 of 112
<PAGE>   19
CONDENSED FINANCIAL INFORMATION, Continued
   
<TABLE>
<CAPTION>
                            ACCUMULATION         ACCUMULATION          NUMBER OF
                             UNIT VALUE           UNIT VALUE         ACCUMULATION
                            AT BEGINNING            AT END           UNITS AT END
          FUND                OF PERIOD           OF PERIOD          OF THE PERIOD        YEAR
- -------------------------------------------------------------------------------------------------
 <S>                          <C>                 <C>                   <C>               <C>
 MFS(R) Research Fund-        74.064821           73.111959             285,624           1994
 Class A-QS               -----------------------------------------------------------------------
                              61.673295           74.064821             262,270           1993
                          -----------------------------------------------------------------------
                              56.226647           61.673295             278,528           1992
                          -----------------------------------------------------------------------
                              42.952906           56.226647             308,259           1991
                          -----------------------------------------------------------------------
                              46.303111           42.952906             341,148           1990
                          -----------------------------------------------------------------------
                              37.195214           46.303111             406,916           1989
                          -----------------------------------------------------------------------
                              34.166322           37.195214             490,200           1988
                          -----------------------------------------------------------------------
                              32.854259           34.166322             598,337           1987
                          -----------------------------------------------------------------------
                              29.175468           32.854259             771,902           1986
                          -----------------------------------------------------------------------
                              22.970614           29.175468             756,670           1985
                          -----------------------------------------------------------------------
                              24.615522           22.970614             870,321           1984
- -------------------------------------------------------------------------------------------------
 MFS(R) Research Fund-        64.715547           63.882963              97,012           1994
 Class A-NQS              -----------------------------------------------------------------------
                              53.888228           64.715547              87,152           1993
                          -----------------------------------------------------------------------
                              49.129110           53.888228              77,535           1992
                          -----------------------------------------------------------------------
                              37.530937           49.129110              81,372           1991
                          -----------------------------------------------------------------------
                              40.458230           37.530937              87,510           1990
                          -----------------------------------------------------------------------
                              32.500035           40.458230             123,218           1989
                          -----------------------------------------------------------------------
                              29.853469           32.500035             163,490           1988
                          -----------------------------------------------------------------------
                              28.707029           29.853469             249,792           1987
                          -----------------------------------------------------------------------
                              25.492611           28.707029             411,916           1986
                          -----------------------------------------------------------------------
                              20.071004           25.492611             420,900           1985
                          -----------------------------------------------------------------------
                              21.508274           20.071004             549,451           1984
- -------------------------------------------------------------------------------------------------
 MFS(R) Research Fund-        73.200301           72.258548               1,727           1994
 Class A-NQS              -----------------------------------------------------------------------
 (81-225)                     60.953415           73.200301               1,975           1993
                          -----------------------------------------------------------------------
                              55.570339           60.953415               1,996           1992
                          -----------------------------------------------------------------------
                              42.451540           55.570339               2,041           1991
                          -----------------------------------------------------------------------
                              45.762638           42.451540               5,210           1990
                          -----------------------------------------------------------------------
                              36.761058           45.762638               5,773           1989
                          -----------------------------------------------------------------------
                              33.767510           36.761058               8,143           1988
                          -----------------------------------------------------------------------
                              32.470754           33.767510              10,087           1987
                          -----------------------------------------------------------------------
                              28.834897           32.470754              11,004           1986
                          -----------------------------------------------------------------------
                              22.702477           28.834897              12,212           1985
                          -----------------------------------------------------------------------
                              24.328184           22.702477              30,931           1984
- -------------------------------------------------------------------------------------------------
</TABLE>
    



                                      17
                                  19 of 112
<PAGE>   20
CONDENSED FINANCIAL INFORMATION, Continued
   
<TABLE>
<CAPTION>
                            ACCUMULATION         ACCUMULATION          NUMBER OF
                             UNIT VALUE           UNIT VALUE         ACCUMULATION
                            AT BEGINNING            AT END           UNITS AT END
          FUND                OF PERIOD           OF PERIOD          OF THE PERIOD        YEAR
- -------------------------------------------------------------------------------------------------
 <S>                          <C>                 <C>                 <C>                 <C>
 MFS(R) Total Return          65.964662           63.581031                 132           1994
 Fund- Class A-Q          -----------------------------------------------------------------------
                              57.871052           65.964662                 132           1993
                          -----------------------------------------------------------------------
                              53.108093           57.871052                 132           1992
                          -----------------------------------------------------------------------
                              44.107591           53.108093                 132           1991
                          -----------------------------------------------------------------------
                              45.615581           44.107591                 133           1990
                          -----------------------------------------------------------------------
                              37.441206           45.615581                 133           1989
                          -----------------------------------------------------------------------
                              32.875946           37.441206                 544           1988
                          -----------------------------------------------------------------------
                              32.075563           32.875946                 134           1987
                          -----------------------------------------------------------------------
                              27.033998           32.075563                 135           1986
                          -----------------------------------------------------------------------
                              20.968779           27.033998               3,315           1985
                          -----------------------------------------------------------------------
                              19.814650           20.968779               3,278           1984
- -------------------------------------------------------------------------------------------------
 MFS(R) Total Return          64.822235           62.479885                  87           1994
 Fund- Class A-NQ         -----------------------------------------------------------------------
                              56.868802           64.822235                 317           1993
                          -----------------------------------------------------------------------
                              52.188320           56.868802                 712           1992
                          -----------------------------------------------------------------------
                              43.343699           52.188320                 534           1991
                          -----------------------------------------------------------------------
                              44.825581           43.343699                 535           1990
                          -----------------------------------------------------------------------
                              36.792773           44.825581               1,456           1989
                          -----------------------------------------------------------------------
                              32.306577           36.792773               2,385           1988
                          -----------------------------------------------------------------------
                              31.520064           32.306577               2,431           1987
                          -----------------------------------------------------------------------
                              26.565805           31.520064               4,507           1986
                          -----------------------------------------------------------------------
                              20.605630           26.565805               3,160           1985
                          -----------------------------------------------------------------------
                              18.856225           20.605630               3,162           1984
- -------------------------------------------------------------------------------------------------
 MFS(R) Total Return          61.021714           58.638949             902,191           1994
 Fund- Class A-QS         -----------------------------------------------------------------------
                              53.697197           61.021714             998,970           1993
                          -----------------------------------------------------------------------
                              49.427627           53.697197             977,013           1992
                          -----------------------------------------------------------------------
                              41.175343           49.427627             950,358           1991
                          -----------------------------------------------------------------------
                              42.712979           41.175343             942,653           1990
                          -----------------------------------------------------------------------
                              35.164779           42.712979           1,082,672           1989
                          -----------------------------------------------------------------------
                              30.970695           35.164779           1,047,263           1988
                          -----------------------------------------------------------------------
                              30.308462           30.970695           1,161,132           1987
                          -----------------------------------------------------------------------
                              25.622114           30.308462             889,959           1986
                          -----------------------------------------------------------------------
                              19.933897           25.622114             391,126           1985
                          -----------------------------------------------------------------------
                              18.894201           19.933897             299,660           1984
- -------------------------------------------------------------------------------------------------
</TABLE>
    



                                      18
                                  20 of 112
<PAGE>   21
CONDENSED FINANCIAL INFORMATION, Continued
   
<TABLE>
<CAPTION>
                            ACCUMULATION         ACCUMULATION          NUMBER OF
                             UNIT VALUE           UNIT VALUE         ACCUMULATION
                            AT BEGINNING            AT END           UNITS AT END
          FUND                OF PERIOD           OF PERIOD          OF THE PERIOD        YEAR
- -------------------------------------------------------------------------------------------------
 <S>                         <C>                 <C>                    <C>               <C>
 MFS(R) Total Return          59.066983           56.760546             224,713           1994
 Fund- Class A-NQS        -----------------------------------------------------------------------
                              51.977095           59.066983             272,164           1993
                          -----------------------------------------------------------------------
                              47.844295           51.977095             229,777           1992
                          -----------------------------------------------------------------------
                              39.856354           47.844295             216,586           1991
                          -----------------------------------------------------------------------
                              41.344744           39.856354             234,543           1990
                          -----------------------------------------------------------------------
                              34.038338           41.344744             299,175           1989
                          -----------------------------------------------------------------------
                              29.978604           34.038338             310,907           1988
                          -----------------------------------------------------------------------
                              29.337595           29.978604             385,086           1987
                          -----------------------------------------------------------------------
                              24.801371           29.337595             401,086           1986
                          -----------------------------------------------------------------------
                              19.295367           24.801371             184,404           1985
                          -----------------------------------------------------------------------
                              17.590621           19.295367             173,385           1984
- -------------------------------------------------------------------------------------------------
 MFS(R) Total Return          60.428053           58.068470               2,258           1994
 Fund- Class A-NQS        -----------------------------------------------------------------------
 (81-225)                     53.174791           60.428053               3,580           1993
                          -----------------------------------------------------------------------
                              48.946754           53.174791               3,681           1992
                          -----------------------------------------------------------------------
                              40.774760           48.946754               2,990           1991
                          -----------------------------------------------------------------------
                              42.297442           40.774760               3,950           1990
                          -----------------------------------------------------------------------
                              34.822674           42.297442               7,074           1989
                          -----------------------------------------------------------------------
                              30.669397           34.822674               9,076           1988
                          -----------------------------------------------------------------------
                              30.013610           30.669397               9,443           1987
                          -----------------------------------------------------------------------
                              25.372858           30.013610               8,710           1986
                          -----------------------------------------------------------------------
                              19.739982           25.372858               8,700           1985
                          -----------------------------------------------------------------------
                              18.710399           19.739982              10,328           1984
- -------------------------------------------------------------------------------------------------
 MFS(R) Growth               111.450698          105.450698                   0           1994
 Opportunities Fund-      -----------------------------------------------------------------------
 Class A-Q                    96.886717          111.450698                   0           1993
                          -----------------------------------------------------------------------
                              90.866062           96.886717                  59           1992
                          -----------------------------------------------------------------------
                              74.980776           90.866062                  60           1991
                          -----------------------------------------------------------------------
                              79.192602           74.980776                  60           1990
                          -----------------------------------------------------------------------
                              62.255086           79.192602                  60           1989
                          -----------------------------------------------------------------------
                              57.676664           62.255086                  61           1988
                          -----------------------------------------------------------------------
                              56.051797           57.676664                 119           1987
                          -----------------------------------------------------------------------
                              53.548281           56.051797                 270           1986
                          -----------------------------------------------------------------------
                              42.855756           53.548281                 725           1985
                          -----------------------------------------------------------------------
                              48.845469           42.855756               1,034           1984
- -------------------------------------------------------------------------------------------------
</TABLE>
    



                                      19
                                  21 of 112
<PAGE>   22
CONDENSED FINANCIAL INFORMATION, Continued
   
<TABLE>
<CAPTION>
                            ACCUMULATION         ACCUMULATION          NUMBER OF
                             UNIT VALUE           UNIT VALUE         ACCUMULATION
                            AT BEGINNING            AT END           UNITS AT END
          FUND                OF PERIOD           OF PERIOD          OF THE PERIOD        YEAR
- -------------------------------------------------------------------------------------------------
 <S>                          <C>                 <C>                 <C>                 <C>
 MFS(R) Growth                81.961605           77.773322               2,807           1994
 Opportunities Fund-      -----------------------------------------------------------------------
 Class A-NQ                   71.251149           81.961605               2,923           1993
                          -----------------------------------------------------------------------
                              66.823526           71.251149               3,217           1992
                          -----------------------------------------------------------------------
                              55.141372           66.823526               3,285           1991
                          -----------------------------------------------------------------------
                              58.238773           55.141372               3,209           1990
                          -----------------------------------------------------------------------
                              45.782811           58.238773               4,173           1989
                          -----------------------------------------------------------------------
                              42.415808           45.782811               5,496           1988
                          -----------------------------------------------------------------------
                              41.220874           42.415808               8,031           1987
                          -----------------------------------------------------------------------
                              39.379772           41.220874               8,611           1986
                          -----------------------------------------------------------------------
                              31.516418           39.379772              10,914           1985
                          -----------------------------------------------------------------------
                              34.173699           31.516418              13,463           1984
- -------------------------------------------------------------------------------------------------
 MFS(R) Growth                76.918993           72.767772           1,029,309           1994
 Opportunities Fund-      -----------------------------------------------------------------------
 Class A-QS                   67.070484           76.918993           1,187,377           1993
                          -----------------------------------------------------------------------
                              63.094003           67.070484           1,351,519           1992
                          -----------------------------------------------------------------------
                              52.221717           63.094003           1,533,160           1991
                          -----------------------------------------------------------------------
                              55.323366           52.221717           1,718,069           1990
                          -----------------------------------------------------------------------
                              43.622463           55.323366           2,056,593           1989
                          -----------------------------------------------------------------------
                              40.536877           43.622463           2,481,997           1988
                          -----------------------------------------------------------------------
                              39.514677           40.536877           3,061,737           1987
                          -----------------------------------------------------------------------
                              37.864392           39.514677           3,763,669           1986
                          -----------------------------------------------------------------------
                              30.395524           37.864392           4,345,832           1985
                          -----------------------------------------------------------------------
                              34.749544           30.395524           4,712,891           1984
- -------------------------------------------------------------------------------------------------
 MFS(R) Growth                65.338300           61.812074             214,829           1994
 Opportunities Fund-      -----------------------------------------------------------------------
 Class A-NQS                  56.972537           65.338300             241,558           1993
                          -----------------------------------------------------------------------
                              53.594751           56.972537             284,420           1992
                          -----------------------------------------------------------------------
                              44.359372           53.594751             319,081           1991
                          -----------------------------------------------------------------------
                              46.994048           44.359372             322,668           1990
                          -----------------------------------------------------------------------
                              37.054798           46.994048             420,211           1989
                          -----------------------------------------------------------------------
                              34.433775           37.054798             547,737           1988
                          -----------------------------------------------------------------------
                              33.565477           34.433775             741,946           1987
                          -----------------------------------------------------------------------
                              32.163649           33.565477           1,079,078           1986
                          -----------------------------------------------------------------------
                              25.819272           32.163649           1,254,570           1985
                          -----------------------------------------------------------------------
                              29.013698           25.819272           1,333,745           1984
- -------------------------------------------------------------------------------------------------
</TABLE>
    



                                      20
                                  22 of 112
<PAGE>   23
CONDENSED FINANCIAL INFORMATION, Continued
   
<TABLE>
<CAPTION>
                            ACCUMULATION         ACCUMULATION          NUMBER OF
                             UNIT VALUE           UNIT VALUE         ACCUMULATION
                            AT BEGINNING            AT END           UNITS AT END
          FUND                OF PERIOD           OF PERIOD          OF THE PERIOD        YEAR
- -------------------------------------------------------------------------------------------------
 <S>                          <C>                 <C>                   <C>               <C>
 MFS(R) Growth                72.093454           68.202665              16,083           1994
 Opportunities Fund-      -----------------------------------------------------------------------
 Class A-NQS                  62.862782           72.093454              20,590           1993
 (81-225)                 -----------------------------------------------------------------------
                              59.135771           62.862782              23,039           1992
                          -----------------------------------------------------------------------
                              48.945558           59.135771              26,387           1991
                          -----------------------------------------------------------------------
                              51.852634           48.945558              32,466           1990
                          -----------------------------------------------------------------------
                              40.885800           51.852634              43,143           1989
                          -----------------------------------------------------------------------
                              37.993791           40.885800              63,217           1988
                          -----------------------------------------------------------------------
                              37.035722           37.993791              82,010           1987
                          -----------------------------------------------------------------------
                              35.488967           37.035722             101,995           1986
                          -----------------------------------------------------------------------
                              28.488661           35.488967             132,579           1985
                          -----------------------------------------------------------------------
                              32.569532           28.488661             215,681           1984
- -------------------------------------------------------------------------------------------------
 MFS(R) High Income           51.425517           49.574586                   0           1994
 Fund-Class A-Q           -----------------------------------------------------------------------
                              43.507773           51.425517                   0           1993
                          -----------------------------------------------------------------------
                              37.547955           43.507773                   0           1992
                          -----------------------------------------------------------------------
                              25.471529           37.547955                   0           1991
                          -----------------------------------------------------------------------
                              30.899937           25.471529                   0           1990
                          -----------------------------------------------------------------------
                              31.842604           30.899937                   0           1989
                          -----------------------------------------------------------------------
                              28.627030           31.842604                   0           1988
                          -----------------------------------------------------------------------
                              28.833132           28.627030                 471           1987
                          -----------------------------------------------------------------------
                              26.254838           28.833132                 471           1986
                          -----------------------------------------------------------------------
                              21.477475           26.254838                 519           1985
                          -----------------------------------------------------------------------
                              20.425409           21.477475                 520           1984
- -------------------------------------------------------------------------------------------------
 MFS(R) High Income           51.758789           49.895862                 359           1994
 Fund-Class A-NQ          -----------------------------------------------------------------------
                              43.789729           51.758789                 721           1993
                          -----------------------------------------------------------------------
                              37.791286           43.789729                 360           1992
                          -----------------------------------------------------------------------
                              25.636591           37.791286                 360           1991
                          -----------------------------------------------------------------------
                              31.100170           25.636591                 697           1990
                          -----------------------------------------------------------------------
                              32.048950           31.100170                 698           1989
                          -----------------------------------------------------------------------
                              28.812532           32.048950                 699           1988
                          -----------------------------------------------------------------------
                              29.019971           28.812532               5,039           1987
                          -----------------------------------------------------------------------
                              26.424963           29.019971               5,305           1986
                          -----------------------------------------------------------------------
                              21.616650           26.424963              10,004           1985
                          -----------------------------------------------------------------------
                              19.828539           21.616650              10,179           1984
- -------------------------------------------------------------------------------------------------
</TABLE>
    



                                      21
                                  23 of 112
<PAGE>   24
CONDENSED FINANCIAL INFORMATION, Continued
   
<TABLE>
<CAPTION>
                            ACCUMULATION         ACCUMULATION          NUMBER OF
                             UNIT VALUE           UNIT VALUE         ACCUMULATION
                            AT BEGINNING            AT END           UNITS AT END
          FUND                OF PERIOD           OF PERIOD          OF THE PERIOD        YEAR
- -------------------------------------------------------------------------------------------------
 <S>                          <C>                 <C>                 <C>                 <C>
 MFS(R) High Income           45.788518           44.007083             561,209           1994
 Fund-Class A-QS          -----------------------------------------------------------------------
                              38.856280           45.788518             709,698           1993
                          -----------------------------------------------------------------------
                              33.635599           38.856280             764,118           1992
                          -----------------------------------------------------------------------
                              22.886614           33.635599             797,975           1991
                          -----------------------------------------------------------------------
                              27.848883           22.886614             914,811           1990
                          -----------------------------------------------------------------------
                              28.785308           27.848883           1,535,254           1989
                          -----------------------------------------------------------------------
                              25.956938           28.785308           1,979,053           1988
                          -----------------------------------------------------------------------
                              26.223147           25.956938           2,331,207           1987
                          -----------------------------------------------------------------------
                              23.950663           26.223147           3,175,489           1986
                          -----------------------------------------------------------------------
                              19.651967           23.950663           3,171,675           1985
                          -----------------------------------------------------------------------
                              18.746328           19.651967           2,724,374           1984
- -------------------------------------------------------------------------------------------------
 MFS(R) High Income           45.093866           43.339456             200,368           1994
 Fund-Class A-NQS         -----------------------------------------------------------------------
                              38.266802           45.093866             252,674           1993
                          -----------------------------------------------------------------------
                              33.125330           38.266802             263,452           1992
                          -----------------------------------------------------------------------
                              22.539408           33.125330             268,775           1991
                          -----------------------------------------------------------------------
                              27.426394           22.539408             301,912           1990
                          -----------------------------------------------------------------------
                              28.348616           27.426394             494,597           1989
                          -----------------------------------------------------------------------
                              25.563163           28.348616             708,091           1988
                          -----------------------------------------------------------------------
                              25.825328           25.563163             968,782           1987
                          -----------------------------------------------------------------------
                              23.587313           25.825328           1,229,202           1986
                          -----------------------------------------------------------------------
                              19.353832           23.587313           1,365,557           1985
                          -----------------------------------------------------------------------
                              18.202573           19.353832           1,269,327           1984
- -------------------------------------------------------------------------------------------------
 MFS(R) High Income           45.788518           44.007083               6,622           1994
 Fund-Class A-NQS         -----------------------------------------------------------------------
 (81-225)                     38.856280           45.788518               9,385           1993
                          -----------------------------------------------------------------------
                              33.635599           38.856280               9,545           1992
                          -----------------------------------------------------------------------
                              22.886614           33.635599               9,353           1991
                          -----------------------------------------------------------------------
                              27.848883           22.886614              10,384           1990
                          -----------------------------------------------------------------------
                              28.785308           27.848883              25,607           1989
                          -----------------------------------------------------------------------
                              25.956938           28.785308              31,809           1988
                          -----------------------------------------------------------------------
                              26.223147           25.956938              37,240           1987
                          -----------------------------------------------------------------------
                              23.950663           26.223147              57,986           1986
                          -----------------------------------------------------------------------
                              19.651967           23.950663              72,456           1985
                          -----------------------------------------------------------------------
                              18.746329           19.651967             104,545           1984
- -------------------------------------------------------------------------------------------------
</TABLE>
    



                                      22
                                  24 of 112
<PAGE>   25
CONDENSED FINANCIAL INFORMATION, Continued
   
<TABLE>
<CAPTION>
                            ACCUMULATION         ACCUMULATION          NUMBER OF
                             UNIT VALUE           UNIT VALUE         ACCUMULATION
                            AT BEGINNING            AT END           UNITS AT END
          FUND                OF PERIOD           OF PERIOD          OF THE PERIOD        YEAR
- -------------------------------------------------------------------------------------------------
 <S>                          <C>                 <C>                   <C>               <C>
 MFS(R) World                 46.532702           42.911877             229,107           1994
 Governments Fund-        -----------------------------------------------------------------------
 Class A-QS                   39.821939           46.532702             272,388           1993
                          -----------------------------------------------------------------------
                              39.811131           39.821939             260,769           1992
                          -----------------------------------------------------------------------
                              35.563134           39.811131             271,803           1991
                          -----------------------------------------------------------------------
                              30.561450           35.563134             315,655           1990
                          -----------------------------------------------------------------------
                              28.837079           30.561450             304,967           1989
                          -----------------------------------------------------------------------
                              27.989113           28.837079             371,673           1988
                          -----------------------------------------------------------------------
                              22.769485           27.989113             478,189           1987
                          -----------------------------------------------------------------------
                              17.721712           22.769485             640,918           1986
                          -----------------------------------------------------------------------
                              13.832824           17.721712             559,864           1985
                          -----------------------------------------------------------------------
                              13,695420           13,832824             391,172           1984
- -------------------------------------------------------------------------------------------------
 MFS(R) World                 45.366368           41.836304              44,619           1994
 Governments Fund-        -----------------------------------------------------------------------
 Class A-NQS                  38.823817           45.366368              57,120           1993
                          -----------------------------------------------------------------------
                              38.813287           38.823817              42,828           1992
                          -----------------------------------------------------------------------
                              34.671762           38.813287              35,166           1991
                          -----------------------------------------------------------------------
                              29.795448           34.671762              54,896           1990
                          -----------------------------------------------------------------------
                              28.114297           29.795448              40,122           1989
                          -----------------------------------------------------------------------
                              27.287568           28.114297              62,275           1988
                          -----------------------------------------------------------------------
                              22.198779           27.287568             102,749           1987
                          -----------------------------------------------------------------------
                              17.277522           22.198779             126,753           1986
                          -----------------------------------------------------------------------
                              13.486101           17.277522             127,578           1985
                          -----------------------------------------------------------------------
                              13.367290           13.486101              30,970           1984
- -------------------------------------------------------------------------------------------------
 MFS(R) World                 46.460353           42.845163               3,284           1994
 Governments Fund-        -----------------------------------------------------------------------
 Class A-NQS                  39.760030           46.460353               3,684           1993
 (81-225)                 -----------------------------------------------------------------------
                              39.749239           39.760030               4,274           1992
                          -----------------------------------------------------------------------
                              35.507853           39.749239               5,904           1991
                          -----------------------------------------------------------------------
                              30.513949           35.507853               7,450           1990
                          -----------------------------------------------------------------------
                              28.792251           30.513949               8,327           1989
                          -----------------------------------------------------------------------
                              27.945600           28.792251              16,716           1988
                          -----------------------------------------------------------------------
                              22.734095           27.945600              18,919           1987
                          -----------------------------------------------------------------------
                              17.694172           22.734095              27,003           1986
                          -----------------------------------------------------------------------
                              13.811316           17.694172              31,535           1985
                          -----------------------------------------------------------------------
                              13.674127           13.811316              39,917           1984
- -------------------------------------------------------------------------------------------------
</TABLE>
    



                                      23
                                  25 of 112
<PAGE>   26
CONDENSED FINANCIAL INFORMATION, Continued
   
<TABLE>
<CAPTION>
                               ACCUMULATION         ACCUMULATION          NUMBER OF
                                UNIT VALUE           UNIT VALUE         ACCUMULATION
                               AT BEGINNING            AT END           UNITS AT END
          FUND                   OF PERIOD           OF PERIOD          OF THE PERIOD        YEAR
- ----------------------------------------------------------------------------------------------------
 <S>                             <C>                 <C>                   <C>               <C>
 Nationwide Separate             20.538004           21.058716              72,621           1994
 Account Trust Money         -----------------------------------------------------------------------
 Market Fund-QS***               20.250996           20.538004              98,132           1993
                             -----------------------------------------------------------------------
                                 19.842272           20.250996             126,024           1992
                             -----------------------------------------------------------------------
                                 18.996144           19.842272             148,883           1991
                             -----------------------------------------------------------------------
                                 17.809654           18.996144             178,554           1990
                             -----------------------------------------------------------------------
                                 16.542684           17.809654             219,694           1989
                             -----------------------------------------------------------------------
                                 15.617124           16.542684             233,421           1988
                             -----------------------------------------------------------------------
                                 14.865508           15.617124             279,386           1987
                             -----------------------------------------------------------------------
                                 14.133753           14.865508             315,141           1986
                             -----------------------------------------------------------------------
                                 13.229327           14.133753             345,667           1985
                             -----------------------------------------------------------------------
                                 12.123820           13.229327             407,226           1984
- ----------------------------------------------------------------------------------------------------
 Nationwide Separate             20.551361           21.072414              41,143           1994
 Account Trust Money         -----------------------------------------------------------------------
 Market Fund-NQS***              20.264167           20.551361              57,208           1993
                             -----------------------------------------------------------------------
                                 19.855177           20.264167              63,453           1992
                             -----------------------------------------------------------------------
                                 19.008499           19.855177              71,910           1991
                             -----------------------------------------------------------------------
                                 17.821238           19.008499              92,012           1990
                             -----------------------------------------------------------------------
                                 16.553443           17.821238             121,035           1989
                             -----------------------------------------------------------------------
                                 15.627283           16.553443             150,709           1988
                             -----------------------------------------------------------------------
                                 14.875184           15.627283             180,554           1987
                             -----------------------------------------------------------------------
                                 14.142951           14.875184             221,685           1986
                             -----------------------------------------------------------------------
                                 13.237946           14.142951             258,448           1985
                             -----------------------------------------------------------------------
                                 12.131719           13.237946             335,085           1984
- ----------------------------------------------------------------------------------------------------
 MFS(R) Emerging                 20.977470           21.706658             400,564           1994
 Growth Trust-Class A-QS     -----------------------------------------------------------------------
                                 16.755110           20.977490             285,804           1993
                             -----------------------------------------------------------------------
                                 15.782125           16.755110             288,500           1992
                             -----------------------------------------------------------------------
                                  9.396802           15.782125             222,326           1991
                             -----------------------------------------------------------------------
                                 10.753988            9.396802             112,582           1990
                             -----------------------------------------------------------------------
                                  8.662733           10.753988             172,308           1989
                             -----------------------------------------------------------------------
                                  7.647091            8.662733             183,533           1988
                             -----------------------------------------------------------------------
                                 10.000000            7.647091             149,255           1987
- ----------------------------------------------------------------------------------------------------
 MFS(R) Emerging                 20.977490           21.706658                 474           1994
 Growth Trust-Class A-NQS    -----------------------------------------------------------------------
 (81-225)                        16.755110           20.977490               1,237           1993
                             -----------------------------------------------------------------------
                                 15.782125           16.755110                 762           1992
                             -----------------------------------------------------------------------
                                  9.396802           15.782125               1,140           1991
                             -----------------------------------------------------------------------
                                 10.753988            9.396802                   0           1990
                             -----------------------------------------------------------------------
                                  8.662733           10.753988               2,575           1989
                             -----------------------------------------------------------------------
                                  7.647091            8.662733                 775           1988
                             -----------------------------------------------------------------------
                                 10.000000            7.647091               1,521           1987
- ----------------------------------------------------------------------------------------------------
</TABLE>
    

   
***The 7-day yield on the Nationwide Separate Account Trust-Money Market
   Fund as of December 31, 1994, was  5.65%.
    




                                      24
                                  26 of 112
<PAGE>   27
                       NATIONWIDE LIFE INSURANCE COMPANY

      The Company is a stock life insurance company organized under the laws of
the State of Ohio in March, 1929. The Company is a member of the "Nationwide
Insurance Enterprise", with its home office at One Nationwide Plaza, Columbus,
Ohio 43216-6609. The Company offers a complete line of life insurance,
including annuities and accident and health insurance. It is admitted to do
business in all states, the District of Columbia, and Puerto Rico.

      The Company is ranked and rated by independent financial rating services,
among which are Moody's, Standard & Poor's, and A.M. Best Company.  The
purpose of these ratings is to reflect the financial strength or claims-paying
ability of the Company.  The ratings are not intended to reflect the investment
experience or financial strength of the Variable Account.  The Company may
advertise these ratings in sales literature from time to time.

                              THE VARIABLE ACCOUNT

      The Variable Account was established by the Company on March 3, 1976,
pursuant to the provisions of Ohio law. The Company has caused the Variable
Account to be registered with the Securities and Exchange Commission as a Unit
Investment Trust pursuant to the provisions of the Investment Company Act of
1940. Such registration does not involve supervision of the management of the
Variable Account or the Company by the Securities and Exchange Commission.

      The Variable Account is a separate investment account of the Company and
as such, is not chargeable with liabilities arising out of any other business
the Company may conduct. The Company does not guarantee the investment
performance of the Variable Account. Obligations under the Contracts, however,
are obligations of the Company. Income, gains and losses, whether or not
realized, from the assets of the Variable Account are, in accordance with the
Contracts, credited to or charged against the Variable Account without regard
to other income, gains, or losses of the Company.

   
      Purchase payments are allocated within the Variable Account among one or
more sub-accounts made up of shares in the underlying Mutual Funds designated
by the Contract Owner. There are two or more sub-accounts within the Variable
Account for each of the underlying Mutual Fund options which may be designated
by the Contract Owner. Some of these sub-accounts contain the underlying Mutual
Fund shares attributable to Accumulation Units under Qualified Contracts and
other sub-accounts contain the underlying Mutual Fund shares attributable to
Accumulation Units under Non-Qualified Contracts.
    

   
UNDERLYING MUTUAL FUND OPTIONS
    

   
      Contract Owners may choose from among the following underlying Mutual
Fund options under the Contracts.
    

   
      A summary of investment objectives is contained in the description of
each underlying Mutual Fund option below. More detailed information may be
found in the current prospectus for each underlying Mutual Fund offered. Such a
prospectus for the underlying Mutual Fund option(s) being
    




                                      25
                                  27 of 112
<PAGE>   28
considered must accompany this Prospectus and should be read in conjunction
herewith. You can obtain a copy of each prospectus without charge from
Nationwide Life Insurance Company by calling 1-800-848-7529, TDD 1-800-238-3035
or writing P.O. Box 16609, Columbus, Ohio 43216-6609.

- - MFS(R) BOND FUND-CLASS A (FORMERLY MASSACHUSETTS FINANCIAL BOND FUND)

      Investment Objective: To provide a high level of current income for
distribution to investors as is believed to be consistent with prudent
investment risk. An additional objective is to seek protection of investor's
capital.

- - MFS(R) GROWTH OPPORTUNITIES FUND-CLASS A (FORMERLY MFS(R) CAPITAL DEVELOPMENT
FUND)

      Investment Objective: To seek growth of capital. The selection of
securities is made solely on the basis of potential for capital appreciation.
Dividend income, if any, is incidental to the objective of growth capital.

- - MFS(R) EMERGING GROWTH FUND-CLASS A (FORMERLY MASSACHUSETTS FINANCIAL
EMERGING GROWTH TRUST)

      Investment Objective: To seek long-term growth of capital. The selection
of securities is made solely on the basis of potential for growth of capital.
Dividend and interest income from portfolio securities, if any, is incidental
to the investment objective of long-term growth of capital.

      The Contract Owner may allocate to the Fund either new purchase payments
or Contract Values attributable to purchase payments made on or after January
1, 1981.

- - MFS(R) HIGH INCOME FUND-CLASS A (FORMERLY MASSACHUSETTS FINANCIAL HIGH INCOME
TRUST-SERIES I)

      Investment Objective: To seek high current income by investing primarily
in a professionally managed diversified portfolio of fixed income securities,
some of which may involve equity features. Securities offering the high current
income sought by the Fund are ordinarily in the lower rating categories of
recognized rating agencies or are unrated and generally involve greater
volatility of price and risk of principal and income than securities in the
higher rating categories. Capital growth is a consideration incidental to the
investment objective of high current income.

- - MFS(R) RESEARCH FUND-CLASS A

      Investment Objective: To provide long-term growth of capital and future
income. As a secondary objective the Fund will attempt to provide more current
dividend income than is normally obtainable from a portfolio of growth stocks
only.

- - MFS(R) TOTAL RETURN FUND-CLASS A (FORMERLY MASSACHUSETTS FINANCIAL TOTAL
RETURN TRUST)

      Investment Objective: To obtain above-average income consistent with what
management believes to be prudent employment of capital. While current income
is the primary objective, the Fund believes that there also should be a
reasonable opportunity for growth of capital and income, since many securities
offering a better-than-average yield may possess growth potential.




                                      26
                                  28 of 112
<PAGE>   29
- - MFS(R) WORLD GOVERNMENTS FUND-CLASS A (FORMERLY MFS(R) WORLDWIDE GOVERNMENTS
TRUST)

      Investment Objective: To seek not only preservation, but also growth of
capital, together with moderate current income through a professionally managed
internationally diversified portfolio consisting primarily of debt securities
and, to a lesser extent, equity securities. The Fund is designed for investors
who wish to diversify their investments beyond the United States and who are
prepared to accept the risks entailed in such investments which may be higher
than those associated with certain U.S. investments.  See "Special
Considerations" section in the MFI-B Prospectus.

- - MFS SERIES TRUST IV _ MFS(R) MONEY MARKET FUND (FORMERLY MASSACHUSETTS CASH
MANAGEMENT TRUST)

      Investment Objective: To seek as high a level of current income as is
considered consistent with the preservation of capital and liquidity. The Fund
intends to invest in money market instruments, including United States
government securities, obligations of the larger banks, prime commercial paper
and high-grade, short-term corporate obligations.

   
- - MASSACHUSETTS INVESTORS GROWTH STOCK FUND-CLASS A
    

      Investment Objective: To provide long-term growth of capital and future
income rather than current income return. To achieve this objective it is the
policy of the Fund to keep its assets invested, except for working cash
balances, in the common stocks, or securities convertible into common stocks,
of companies believed by the management to possess better-than-average
prospects for long-term growth. Emphasis is placed on the selection of
progressive, well-managed companies.

   
- - MASSACHUSETTS INVESTORS TRUST-CLASS A
    

      Investment Objective: To provide reasonable current income and long-term
growth of capital and income. The Fund is believed to constitute a conservative
medium for that portion of an investor's capital which he wishes to have
invested in common stocks considered to be high or improving investment
quality.

      Each of the above Mutual Funds receives investment advice from
Massachusetts Financial Services Company, which is paid for its services by the
Mutual Funds.

- - NATIONWIDE SEPARATE ACCOUNT TRUST-MONEY MARKET FUND

      Nationwide Separate Account Trust is a diversified open-end management
investment company created under the laws of Massachusetts. The Fund offers
shares in four separate Mutual Funds, one being the Money Market Fund.

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

      The Fund receives investment advice from Nationwide Financial Services,
Inc., which is paid for its services by the Fund.




                                      27
                                  29 of 112
<PAGE>   30
VOTING RIGHTS

      Voting rights under the Contracts apply ONLY with respect to purchase
payments or accumulated amounts allocated to the Variable Account.

   
      In accordance with its view of present applicable law, the Company will
vote the shares of the underlying Mutual Funds held in the Variable Account at
regular and special meetings of the shareholders of the underlying Mutual Funds
in accordance with instructions received from persons whose Contract Value is
measured by units in the Variable Account. However, if the Investment Company
Act of 1940 or any regulation thereunder should be amended or if the present
interpretation thereof should change, and as a result the Company determines
that it is permitted to vote the shares of the underlying Mutual Funds in its
own right, it may elect to do so.
    

   
      The person having the voting interest under a Contract shall be the
Contract Owner.  The number of shares held in the Variable Account which is
attributable to each Contract Owner is determined by dividing the Contract
Owner's interest in the Variable Account by the net asset value of the
applicable share of the underlying Mutual Funds.
    

   
      The number of shares which a person has the right to vote will be
determined as of the date to be chosen by the Company not more than 90 days
prior to the meeting of the underlying Mutual Fund and voting instructions will
be solicited by written communication at least 21 days prior to such meeting.
    

   
      Underlying Mutual Fund shares held in the Variable Account as to which no
timely instructions are received will be voted by the Company in the same
proportion as the voting instructions which are received with respect to all
Contracts participating in the Variable Account.
    

   
      Each person having the voting interest in the Variable Account will
receive periodic reports relating to the underlying Mutual Fund, proxy
material, and a form with which to give such voting instructions with respect
to the proportion of the underlying Mutual Fund shares held in the Variable
Account corresponding to his or her interest in the Variable Account.
    

   
       VARIABLE ACCOUNT CHARGES, PURCHASE PAYMENTS, AND OTHER DEDUCTIONS
    

   
MORTALITY RISK CHARGE
    

      The Company assumes a "mortality risk" that variable annuity payments
will not be affected by the death rates of persons receiving such payments or
of the general population by virtue of annuity rates incorporated in the
Contract which cannot be changed.

   
      For assuming this mortality risk, the Company assesses a Mortality Risk
Charge through the daily unit value calculation.  This amount is equal to an
annual rate of 0.80% of the daily net asset value of the Variable Account. The
Company expects to generate a profit through assessing this charge.
    




                                      28
                                  30 of 112
<PAGE>   31
EXPENSE RISK CHARGE

   
      The Company will not increase charges for administration of the Contracts
regardless of its actual expenses. For assuming this expense risk, the Company
assesses an Expense Risk Charge through the daily unit value calculation.  This
amount is equal to an annual rate of 0.50% of the daily net asset value of the
Variable Account. The Company expects to generate a profit through assessing
this charge.
    

CONTINGENT DEFERRED SALES CHARGE

   
      No deduction for a sales charge is made from the purchase payments for
these Contracts. However, the Contingent Deferred Sales Charge, referred to     
below, when it is applicable, will be used to cover expenses relating to the
sale of the Contracts, including commissions paid to sales personnel, the costs
of preparation of sales literature and other promotional activity. The Company
expects to recover most of its distribution costs relating to the sale of the
Contracts from the Contingent Deferred Sales Charge.  Any shortfall will be
made up from the General Account of the Company, which may indirectly include
portions of the Mortality and Expense Risk since the Company expects to
generate a profit through these charges. Gross Distribution Allowances which
may be paid on the sale of these Contracts are not more than 5.11% of the
purchase payments. 
    

      If part or all of the Contract Value is surrendered, a Contingent
Deferred Sales Charge will be made by the Company.  This charge will be equal
to 5% of the lesser of the total of all purchase payments made within 96 months
prior to the date of the request for surrender, or the amount surrendered. In
no event will any Contingent Deferred Sales Charge be made against any values
which have been held under the Contract for at least 96 months. The Contract
Owner may request certain partial surrenders of Contract Values for which no
Contingent Deferred Sales Charge will be assessed, as set forth below:

(a)   For all purchase payments made after January 1, 1981, the Contract Owner
      may, after the first year from the date of each such purchase payment,
      withdraw without a Contingent Deferred Sales Charge up to 5% of that
      purchase payment for each year that the purchase payment has remained on
      deposit on a cumulative basis (less the amount of such purchase payment
      previously surrendered free of charge).

(b)   For Contracts issued prior to July 17, 1981, starting with the third
      Contract Year, the Contract Owner may withdraw without a Contingent
      Deferred Sales Charge up to 10% of cumulative purchase payments made
      under the Contract within 96 months immediately prior to the date that
      the request for surrender is received by the Company. Once surrenders
      equal to 10% of cumulative purchase payments made within such 96-month
      period have been made, the Contingent Deferred Sales Charge will apply to
      all amounts surrendered in excess thereof.

   
      For Contracts issued prior to July 17, 1981, the amount which may be
surrendered at any time without charge is the greater of the amounts determined
under (a) and (b) above. No sales charges are deducted on redemption proceeds
that are transferred to the Fixed Account option of this annuity.
    




                                      29
                                  31 of 112
<PAGE>   32
ELIMINATION OF CONTINGENT DEFERRED SALES CHARGE

      The amount of Contingent Deferred Sales Charges on the Contracts may be
eliminated when sales of the Contracts are made to a trustee, employer or
similar entity pursuant to a retirement plan or sales are made in a similar
arrangement where offering the Contracts to a group of individuals under such a
program results in savings of sales expenses. The entitlement to such an
elimination in Contingent Deferred Sales Charges will be determined by the
Company in the following manner:

1.    The size of the group to which such sales are to be made will be
      considered. Generally, the sales expenses for a larger group are smaller
      than for a smaller group because of the ability to implement a larger
      number of Contracts with fewer sales contacts.

2.    The total amount of purchase payments to be received from a group and the
      manner in which purchase payments are remitted will be considered. Per
      Contract sales expenses are likely to be less on larger purchase payments
      than on smaller ones. Likewise, sales expenses are usually lower when
      purchase payments are remitted on a payroll deduction plan.

3.    The purpose for which the Contracts are being purchased will be
      considered. Certain types of Qualified Plans are more likely to be stable
      than are others. Such stability reduces the number of sales contacts
      required, reduces sales administration, and results in fewer Contract
      terminations. As a result, sales expenses can be reduced.

4.    The nature of the group for which the Contracts are being purchased will
      be considered.  Certain types of employee and professional groups are
      more likely to continue Contract participation for longer periods than
      are other groups with more mobile membership. If fewer Contracts are
      surrendered in a given group, the Company's sales expenses are reduced.

5.    The cost to the Company of the distribution effort will be considered.
      Sales without commissions or other standard distribution expenses can
      result in eliminated sales charge.

6.    There may be other circumstances of which the Company is not presently
      aware, which could result in reduced sales expenses.

      If, after consideration of the foregoing factors, the Company determines
that a group purchase would result in reduced sales expenses, such a group
would be entitled an elimination of Contingent Deferred Sales Charges.

      When a Contract described in this Prospectus is exchanged for another
Contract issued by the Company, of the type and class which the Company
determined is eligible for such exchange, the Company will waive the Contingent
Deferred Sales Charge on the first Contract.

      The amount of Contingent Deferred Sales Charges will be eliminated when
the Contracts are issued to an officer, director, partner or employee of
Clarendon Insurance Agency, Inc., the general distributor of the Contracts, and
an affiliate of Massachusetts Financial Services Company, or an officer,
director, partner or employee of any firm affiliated with Clarendon Insurance
Agency, Inc.

      In no event will the elimination of Contingent Deferred Sales Charges be
permitted where such elimination will be unfairly discriminatory to any person,
or where it is prohibited by state law.




                                      30
                                  32 of 112
<PAGE>   33
CONTRACT MAINTENANCE CHARGE

      Each year on the Contract Anniversary, the Company deducts an annual
Contract Maintenance Charge of $30 from the Contract Value to reimburse it for
administrative expenses relating to the issuance and maintenance of the
Contract. This charge is designed only to reimburse the Company for
administrative expenses and it does not expect to recover from this charge any
amount in excess of accumulated expenses. In any Contract Year when a Contract
is surrendered for its full value on other than the Contract Anniversary, the
Contract Maintenance Charge will be deducted at the time of such surrender. The
amount of the Contract Maintenance Charge may not be increased by the Company.
The amount of the Contract Maintenance Charge may, however, be decreased by the
Company in accordance with the considerations set forth in the preceding
section entitled "Elimination of Contingent Deferred Sales Charge."

PREMIUM TAXES

      The Company will charge against the Contract Value the amount of any
premium taxes levied by a state or any other governmental entity upon purchase
payments received by the Company.  To the best of the Company's present
knowledge, premium taxes currently imposed by certain jurisdictions range from
0% to 3.5%.  This range is subject to change.  The method used to recoup
premium tax expense will be determined by the Company at its sole discretion
and in compliance with applicable state law.  The Company currently deducts
such charges from a Contract Owner's Contract Value either:  (1) at the time
the Contract is surrendered, (2) at annuitization, or (3) in those states which
require, at the time purchase payments are made to the Contract.

EXPENSES OF VARIABLE ACCOUNT

   
      Deductions from and expenses paid out of the assets of the underlying
Mutual Fund options are described in each of the underlying Mutual Fund
prospectuses. The Company deducts from the assets of the Variable Account the
types of expenses covered by the charges described above. These total expenses
for the fiscal year ended December 31, 1994, were 1.43% of average net assets.
    

INVESTMENTS OF THE VARIABLE ACCOUNT

   
      At the time of purchase each Contract Owner elects to have purchase
payments attributable to his participation in the Variable Account allocated
among one or more of the sub-accounts which consist of shares in the underlying
Mutual Funds. Shares of the respective underlying Mutual Funds specified by the
Contract Owner are purchased at net asset value for the respective sub-
account(s) and converted into Accumulation Units. At the time of Application,
the Contract Owner designates the underlying Mutual Fund options to which he
desires to have purchase payments attributable to his Contract allocated. Such
election is subject to any minimum purchase payment limitations which may be
imposed by the underlying Mutual Fund designated. The election as to allocation
of purchase payments or as to transfers of the Contract Value from one
sub-account to another may be changed by the Contract Owner pursuant to such
terms and conditions applicable to such transactions as may be imposed by each
of the underlying Mutual Funds, in addition to those set forth in the
Contracts.
    




                                      31
                                  33 of 112
<PAGE>   34
RIGHT TO REVOKE

   
      The Contract Owner may revoke the Contract at any time between the
application date and the date 10 days after receipt of the Contract and receive
a refund of the Contract Value unless otherwise required by state and/or
federal law.  All Individual Retirement Annuity refunds will be a return of
purchase payments.  In order to revoke the Contract, it must be mailed or
delivered to the home office of the Company at the mailing address shown on
page 1 of this Prospectus. Mailing or delivery must occur on or before 10 days
after receipt of the Contract for revocation to be effective. In order to
revoke the Contract, if it has not been received, written notice must be mailed
or delivered to the home office of the Company at the mailing address shown on
page 1 of this Prospectus.
    

      The liability of the Variable Account under this provision is limited to
the Contract Value in each sub-account on the date of revocation. Any
additional amounts refunded to the Contract Owner will be paid by the Company.

TRANSFERS

   
      The Contract Owner may, on written request, transfer up to 100% of the
Contract Value from the Variable Account Values to the Fixed Account, or part
or all of the Fixed Account Values to the Variable Account. Such transfers must
be made prior to the earlier of the Annuitization Date or the death of the
Designated Annuitant. For Contracts issued prior to May 1, 1981, no such
transfers will be permitted prior to the first Contract Anniversary, or within
6 months of any prior transfer. For Contracts issued on or after May 1, 1981,
no transfers will be allowed within 6 months of any prior transfer, and the
Company reserves the right to restrict transfers to 25% of the Contract Value
for any 12 month period.  Owners who have entered into a Dollar Cost Averaging
Agreement with the Company (See "Dollar Cost Averaging") may transfer from the
Fixed Account to the Variable Account under the terms of that agreement.
    

   
      Transfers among the sub-accounts may be made either in writing or, in
states allowing such transfers, by telephone.  This telephone exchange
privilege is made available to Contract Owners automatically without their
having to elect the privilege.  The Company will employ procedures reasonably
designed to confirm that instructions communicated by telephone are genuine.
Such procedures may include any or all of the following, or such other
procedures as the Company may, from time to time, deem reasonable: requesting
identifying information, such as name, contract number, Social Security number,
and/or personal identification number; tape recording all telephone
transactions; and providing written confirmation thereof to both the Contract
Owner and any agent of record, at the last address of record.  Although failure
to follow such procedures may result in the Company's liability for any losses
due to unauthorized or fraudulent telephone transfers, the Company will not be
liable for following instructions communicated by telephone which it reasonably
believes to be genuine.  Any losses incurred pursuant to actions taken by the
Company in reliance on telephone instructions reasonably believed to be genuine
shall be borne by the Contract Owner.  The Company may withdraw the telephone
exchange privilege upon 30 days' written notice to Contract Owners.
    

ASSIGNMENT

      Where permitted, the Contract Owner may assign the Contract at any time
during the lifetime of the Designated Annuitant. Such assignment will take
effect upon receipt by the Company of a written




                                      32
                                  34 of 112
<PAGE>   35
notice thereof executed by the Contract Owner. The Company assumes no
responsibility for the validity or sufficiency of any assignment. The Company
shall not be liable as to any payment or other settlement made by the Company
before receipt of the assignment. Qualified Contracts may not be assigned,
pledged or otherwise transferred except under such conditions as may be allowed
by applicable law.

   
      If this Contract is a Non-Qualified Contract, any portion of Contract
Value attributable to purchase payments made after August 13, 1982, which is
pledged or assigned after August 13, 1982, shall be treated as a distribution
and shall be included in gross income to the extent that the cash value exceeds
the investment in the Contract, for the taxable year in which assigned or
pledged. In addition, any Contract Values assigned may, under certain
conditions, be subject to a tax penalty equal to 10% of the amount which is
included in gross income.  Individual Retirement Annuities and Tax Sheltered
Annuities are not eligible for assignment.
    

LOAN PRIVILEGE

      Prior to the Annuitization Date, the Owner of a Qualified Contract or Tax
Sheltered Annuity may receive a loan from the Contract Value, subject to the
terms of the Contract, the Plan, and the Internal Revenue Code ("Code"), which
impose restrictions on loans.

      Loans from Qualified Contracts or Tax Sheltered Annuities are available
beginning 30 days after the Date of Issue. The Contract Owner may borrow a
minimum of $1,000. In non-ERISA plans, for Contract Values up to $20,000, the
maximum loan balance which may be outstanding at any time is 80% of the
Contract Value, but not more than $10,000. If the Contract Value is $20,000 or
more, the maximum loan balance which may be outstanding at any time is 50% of
the Contract Value, but not more than $50,000. For ERISA plans, the maximum
loan balance which may be outstanding at any time is 50% of the Contract Value,
but not more than $50,000. The $50,000 limit will be reduced by the highest
loan balance owed during the prior one-year period. Additional loans are
subject to the contract minimum amount. The aggregate of all loans may not
exceed the Contract Value limitations stated above.

      For salary reduction Tax Sheltered Annuities, loans may only be secured
by the Contract Value. For loans from Qualified Contracts and other Tax
Sheltered Annuities, the Company reserves the right to limit a loan to 50% of
the Contract Value subject to the acceptance by the Contract Owner of the
Company's loan agreement. Where permitted, the Company may require other named
collateral where the loan from a Contract exceeds 50% of the Contract Value.

      All loans are made from a collateral fixed account. An amount equal to
the principal amount of the loan will be transferred to the collateral fixed
account. Unless instructed to the contrary by the Contract Owner, the Company
will first transfer to the collateral fixed account the Variable Account units
from the Contract Owner's investment options in proportion to the assets in
each option until the required balance is reached or all such variable units
are exhausted. The remaining required collateral will next be transferred from
the Fixed Account. No withdrawal charges are deducted at the time of the loan,
or on the transfer from the Variable Account to the collateral fixed account.




                                      33
                                  35 of 112
<PAGE>   36
      Until the loan has been repaid in full, that portion of the collateral
fixed account equal to the outstanding loan balance shall be credited with
interest at a rate 2.25% less than the loan interest rate fixed by the Company
for the term of the loan.  However, the interest rate credited to the
collateral fixed account will never be less than 3.0%.  Specific loan terms are
disclosed at the time of loan application or loan issuance.

      Loans must be repaid in substantially level payments, not less frequently
than quarterly, within five years. Loans used to purchase the principal
residence of the Contract Owner must be repaid within 15 years. During the loan
term, the outstanding balance of the loan will continue to earn interest at an
annual rate as specified in the loan agreement. Loan repayments will consist of
principal and interest in amounts set forth in the loan agreement. Loan
repayments will be allocated between the Fixed and Variable Accounts in the
same proportion as when the loan was made.

   
      If the Contract is surrendered while the loan is outstanding, the
surrender value will be reduced by the amount of the loan outstanding plus
accrued interest. If the Contract Owner/Annuitant dies while the loan is
outstanding, the Death Benefit will be reduced by the amount of the loan
outstanding plus accrued interest.  If a Contract Owner who is not the
Annuitant dies prior to the Annuitization Date and while the loan is
outstanding, the distribution will be reduced by the amount of the loan
outstanding plus accrued interest. If annuity payments start while the loan is
outstanding, the Contract Value will be reduced by the amount of the
outstanding loan plus accrued interest. Until the loan is repaid, the Company
reserves the right to restrict any transfer of the Contract which would
otherwise qualify as a transfer as permitted in Section 1035 of the Internal
Revenue Code.
    

      If a loan payment is not made when due, interest will continue to accrue.
The defaulted payment plus accrued interest will be deducted from any future
distribution under the Contract and paid to the Company. Any loan payment which
is not made when due, plus interest will be treated as a distribution, as
permitted by law, may be taxable to the borrower, and may be subject to the
early withdrawal tax penalty.

      Loans may also be limited or controlled by the provisions of the
employer's plan.

      Loan repayments must be identified as such or else they will be treated
as purchase payments, and will not be used to reduce the outstanding loan
principal or interest due. The Company reserves the right to modify the term or
procedures of the loan in the event of a change in the laws or regulations
relating to the treatment of loans. The Company also reserves the right to
assess a loan processing fee. Individual Retirement Annuities, SEP-IRA accounts
and Non-Qualified Contracts are not eligible for loans.

BENEFICIARY PROVISIONS

      Subject to the terms of any existing assignment, the Contract Owner may
change the Beneficiary from time to time during the lifetime of the Designated
Annuitant or Annuitant, by written notice to the Company. The change will, upon
receipt by the Company at its home office, take effect as of the time the
written notice was signed, whether or not the Designated Annuitant or the
Annuitant is living at the time of recording, but without further liability as
to any payment or settlement made by the Company before receipt of such change.




                                      34
                                  36 of 112
<PAGE>   37
      Unless otherwise provided in the Contract or in an effective change of
Beneficiary designation, all rights and interests of any Beneficiary
predeceasing the Designated Annuitant or the Annuitant shall vest in the
Contingent Beneficiary if designated. If a Contingent Beneficiary is not
designated or predeceases the Beneficiary, all rights and interests of the
Beneficiary will vest in the Contract Owner or the Contract Owner's estate.

      The Beneficiary will be the designated person or persons who survive the
Designated Annuitant, and if more than one survive, they will share equally
unless otherwise specified in the Beneficiary designation. In the event that
the Beneficiary dies before the Designated Annuitant or Annuitant, the
Contingent Beneficiary will become the Beneficiary.

OWNERSHIP PROVISIONS

   
      Unless otherwise provided, the Contract Owner has all rights under the
Contract. IF THE PURCHASER NAMES SOMEONE OTHER THAN HIMSELF OR HERSELF AS
OWNER, THE PURCHASER WILL HAVE NO RIGHTS UNDER THE CONTRACT. The Annuitant may
become the Contract Owner on and after the Annuitization Date subject to the
terms elected at Annuitization. If the Owner dies prior to the Annuitization
Date, Contract Ownership will be determined in accordance with the "Death of
Contract Owner" provision. If the Designated Annuitant does not survive the
Contract Owner or if the Designated Annuitant and the Owner are the same
person, Contract Ownership will be determined in accordance with the "Death
Benefit At Death Of Designated Annuitant Prior To The Annuitization Date"
provision. After the Annuitization Date, Ownership will be determined based on
the Annuity Payment Option selected. Ownership rights under this Contract may
be restricted under the provisions of the retirement or deferred compensation
plan under which this Contract may be issued.
    

   
      Prior to the Annuitization Date, the Contract Owner may name a new
Contract Owner at any time, but such change may be subject to state and federal
gift taxes. Any new choice of Contract Owner will automatically revoke any
prior choice of Contract Owner. Any request for change must be: (1) made in
writing; and (2) received by the Company at its home office. A request for
change of Contract Owner must be a "Proper Written Application" and may include
a signature guarantee as specified in the "Surrender" section.  The change will
become effective as of the date the written request is signed. A new choice of
Contract Owner will not apply to any payment made or action taken by the
Company prior to the time it was received.
    

   
      A change in the Designated Annuitant must comply with the following
conditions: (1) request for such change must be made by the Contract Owner; (2)
request must be made in writing on a form acceptable to the Company; (3)
request must be signed by the Contract Owner; and (4) such change is subject to
underwriting and approval by the Company.
    

SUBSTITUTION OF SECURITIES

   
      If the shares of the underlying Mutual Fund options should no longer be
available for investment by the Variable Account or, if in the judgment of the
Company's management, further investment in such underlying Mutual Fund shares
should become inappropriate in view of the purposes of the Contract, the
Company may substitute shares of another underlying Mutual Fund for
    




                                      35
                                  37 of 112
<PAGE>   38
   
underlying Mutual Fund shares already purchased or to be purchased in the
future with purchase payments under the Contract. No substitution of securities
in the Variable Account may take place without prior approval of the Securities
and Exchange Commission, and under such requirements as it may impose.
    

CONTRACT OWNER INQUIRIES

      Contract Owner inquiries may be directed to Nationwide Life Insurance
Company by writing P.O. Box 16609, Columbus, Ohio 43216- 6609, or calling
1-800-848-7529, TDD 1-800-238-3035.

                    ANNUITY PAYMENT PERIOD-VARIABLE ACCOUNT

      At the Annuitization Date, the Variable Account Contract Value is applied
to the Annuity Payment Option elected in accordance with the Annuity Table in
the Contract.

      Subsequent Variable Annuity payments vary in amount in accordance with
the investment performance of the Variable Account. The dollar amount of the
first annuity payment determined as above is divided by the value of an Annuity
Unit as of the Annuitization Date to establish the number of Annuity Units
representing each monthly annuity payment. This number of Annuity Units remains
fixed during the annuity payment period. The dollar amount of the second and
subsequent payments is not predetermined and may change from month to month.
The dollar amount of each subsequent payment is determined by multiplying the
fixed number of Annuity Units by the Annuity Unit Value for the Valuation
Period in which the payment is due. The Company guarantees that the dollar
amount of each payment after the first will not be affected by variations in
mortality experience from mortality assumptions used to determine the first
payment.

VALUE OF AN ANNUITY UNIT

   
      The value of an Annuity Unit was arbitrarily set initially at $10 when
the first underlying Mutual Fund shares were purchased.  The value of an
Annuity Unit for a sub-account for any subsequent Valuation Period is
determined by multiplying the Annuity Unit Value for the immediately preceding
Valuation Period by the Net Investment Factor for the Valuation Period for
which the Annuity Unit Value is being calculated, and multiplying the result by
an interest factor to neutralize the assumed investment rate of 3.5% per annum
built into the Annuity Tables contained in the Contracts (See "Net Investment
Factor").
    

ASSUMED INVESTMENT RATE

      A 3.5% Assumed Investment Rate is built into the Annuity Tables contained
in the Contracts. A higher assumption would mean a higher initial payment but
more slowly rising or more rapidly falling subsequent payments. A lower
assumption would have the opposite effect. If the actual investment rate is at
the annual rate of 3.5%, the annuity payments will be level.

FREQUENCY AND AMOUNT OF ANNUITY PAYMENTS

      Annuity payments will be paid as monthly installments. However, if the
net amount available to apply under any Annuity Payment Option is less than
$500, the Company shall have the right to pay




                                      36
                                  38 of 112
<PAGE>   39
such amount in one lump sum in lieu of the payments otherwise provided for. In
addition, if the payments provided for would be or become less than $20, the
Company shall have the right to change the frequency of payments to such
intervals as will result in payments of at least $20.

ANNUITY COMMENCEMENT DATE

      The Contract Owner selects an Annuity Commencement Date at the time of
Application. Such date must be the first day of a calendar month and must be at
least 2 years after the Date of Issue.

      Where the Contract is issued pursuant to the terms of a Qualified Plan,
Annuitization may occur during the first two years subject to approval by the
Company.

CHANGE IN ANNUITY COMMENCEMENT DATE

      The Contract Owner may, upon prior written notice to the Company, change
the Annuity Commencement Date. The date to which such a change may be made
shall be the first day of a calendar month.

      If the Contract Owner requests in writing (See "Ownership Provisions"),
and the Company approves the request, the Annuity Commencement Date may be
deferred. No further changes in the Designated Annuitant will be permitted
under the Contract. The amount of the Death Benefit will be limited to the
Contract Value if the Annuity Commencement Date is postponed beyond the first
day of the calendar month after the Designated Annuitant's 75th birthday or
such other Annuity Commencement Date provided under the Contract Owner's
Qualified Plan.

ANNUITY PAYMENT OPTIONS

      The Contract Owner may, upon prior written notice to the Company, at any
time prior to the Annuitization Date, elect one of the Annuity Payment Options.

   
      Option 1 - Life Annuity - An annuity payable monthly during the lifetime
      of the Annuitant, ceasing with the last payment due prior to the death of
      the Annuitant. IT WOULD BE POSSIBLE UNDER THIS OPTION FOR THE ANNUITANT
      TO RECEIVE ONLY ONE ANNUITY PAYMENT IF HE OR SHE DIED BEFORE THE SECOND
      ANNUITY PAYMENT DATE, TWO ANNUITY PAYMENTS IF HE OR SHE DIED BEFORE THE
      THIRD ANNUITY PAYMENT DATE, AND SO ON.
    

      Option 2 - Joint and Last Survivor Annuity - An annuity payable monthly
      during the joint lifetimes of the Annuitant and designated second person
      and continuing thereafter during the lifetime of the survivor. AS IS THE
      CASE UNDER OPTION 1 ABOVE, THERE IS NO MINIMUM NUMBER OF PAYMENTS
      GUARANTEED UNDER THIS OPTION. PAYMENTS CEASE UPON THE DEATH OF THE LAST
      SURVIVING ANNUITANT REGARDLESS OF THE NUMBER OF PAYMENTS RECEIVED.

      Option 3 - Life Annuity With 120 or 240 Monthly Payments Guaranteed - An
      annuity payable monthly during the lifetime of the Annuitant with the
      guarantee that if at the death of the Annuitant payments have been made
      for fewer than 120 or 240 months, as selected, payments will be made as
      follows:




                                      37
                                  39 of 112
<PAGE>   40
      (1)    Any guaranteed annuity payments will be continued during the
             remainder of the selected period to the Beneficiary or the
             Beneficiary may, at any time, elect to have the present value of
             the guaranteed number of annuity payments remaining paid in a lump
             sum as specified in (2) below.

   
      (2)    The present value, computed as of the date in which notice of
             death is received by the Company at its home office, of the
             guaranteed number of annuity payments remaining after receipt of
             such notice and to which the deceased would have been entitled had
             he or she not died, commuted at the Assumed Investment Rate
             effective in determining the Annuity Tables, shall be paid in a
             lump sum.
    

      Some of the stated Annuity Options may not be available in all states.
The Owner may request an alternative non-guaranteed option by giving notice in
writing prior to annuitization.  If such a request is approved by the Company,
it will be permitted under the Contract.

      If the Owner of a Non-Qualified Contract fails to elect an Annuity
Payment Option, the Contract Value will continue to accumulate. Contracts
issued in connection with Qualified Plans, Individual Retirement Annuities, or
Tax Sheltered Annuities are subject to the minimum distribution requirements
set forth in the Plan, Contract or Internal Revenue Code.

DEATH OF CONTRACT OWNER

   
A.    For Non-Qualified Contracts issued on or after January 19, 1985, in the
      event the Contract Owner dies, the following rules will apply:
    

   
      (1)    In the event the Contract Owner dies prior to the Annuitization
             Date, the entire interest in the Contract, less any applicable
             deductions (which may include a Contingent Deferred Sales Charge),
             must be distributed within 5 years after the Owner's death.  In
             the alternative, the Designated Annuitant or Contingent Owner
             (where one is named) may elect to receive distribution in the form
             of a life annuity or an annuity for a period certain not exceeding
             his or her life expectancy and such annuity begins within one year
             following the date of the Contract Owner's death. In the event the
             Designated Annuitant or Contingent Owner is the Contract Owner's
             spouse, the Contract may be continued by such Designated Annuitant
             or Contingent Owner, treating the spouse as the Contract Owner. In
             the event the Designated Annuitant does not survive the Contract
             Owner, or if the Designated Annuitant and the Contract Owner are
             the same person a distribution will be made in accordance with the
             "Death Benefit At Death of Designated Annuitant Prior To The
             Annuitization Date" provision.  If the Contract Owner and the
             Designated Annuitant are not the same, no Death Benefit is payable
             upon the death of the Contract Owner.
    

      (2)    In the event the Contract Owner/Annuitant dies on or after the
             Annuitization Date, distribution, if any, must be made to the
             Beneficiary at least as rapidly as under the method of
             distribution being used as of the date of the Contract
             Owner/Annuitant's death.




                                      38
                                  40 of 112
<PAGE>   41
   
      If the Contract Owner is not a natural person, the death of the Annuitant
(or a change of the Annuitant) will be treated like a death of the Contract
Owner and will result in a distribution pursuant to Section (1) above,
regardless of whether a Contingent Annuitant has also been named.  The
distribution will take the form of either:
    

   
      (a)    the Death Benefit described below under "Death Benefit of
             Designated Annuitant Prior to the Annuitization Date" (if the
             Annuitant has died and there is no Contingent Annuitant), or in
             all other cases,
    

   
      (b)    the benefit described in the "Death of Contract Owner" provision
             except that in the event of a change of the Annuitant, the benefit
             will be paid to the Contract Owner if the Annuitant is living, or
             to the Beneficiary upon the death of the Annuitant (and the
             Contingent Annuitant, if any) prior to the expiration of the
             period described in the "Death of Contract Owner" provision.
    

   
B.    Contracts issued in connection with Qualified Plans, Individual
      Retirement Annuities or Tax Sheltered Annuities will be subject to
      specific rules, set forth in the Plan, Contract, or Internal Revenue Code
      concerning distributions upon the death of the Owner or Designated
      Annuitant (See the "Required Distribution for Qualified Plans or Tax
      Sheltered Annuities" provision).
    

DEATH BENEFIT AT DEATH OF DESIGNATED ANNUITANT PRIOR TO THE ANNUITIZATION DATE

      The Death Benefit is payable to the Beneficiary unless the Owner has
named a Contingent Designated Annuitant. In such case, the Death Benefit is
payable to the Beneficiary upon the death of the last survivor of the
Designated Annuitant and Contingent Designated Annuitant. The value of the
Death Benefit will be determined as of the Valuation Date coincident with or
next following the date the Company receives both 1) due proof of death and 2)
an election for a) a single sum payment or b) Annuity Payment Option.

      If a single sum settlement is requested, payment will be made in
accordance with any applicable laws and regulations governing the payment of
Death Benefits. If an Annuity Payment Option is desired, election may be made
by the Beneficiary during the 90-day period commencing with the date written
notice is received by the Company. If no election has been made by the end of
such 90-day period, the Death Benefit will be paid to the Beneficiary in a
single sum.  The amount of the Death Benefit will be the greater of (i) the sum
of all purchase payments, less any amounts surrendered, or (ii) the Contract
Value.

      The amount of the Death Benefit will be limited to the Contract Value if
the Annuitization Date is deferred beyond the Designated Annuitant's 75th
birthday.

DEATH BENEFIT AFTER THE ANNUITIZATION DATE

      If the Annuitant dies after the Annuitization Date, the Death Benefit
shall be as specified in the Annuity Payment Option elected.




                                      39
                                  41 of 112
<PAGE>   42
REQUIRED DISTRIBUTIONS FOR QUALIFIED PLANS OR TAX SHELTERED ANNUITIES

      The entire interest of an Annuitant under a Qualified Contract or Tax
Sheltered Annuity Contract will be distributed in a manner consistent with the
Minimum Distribution Incidental Benefit (MDIB) provisions of Section 401(a)(9)
of the Internal Revenue Code and regulations thereunder, as applicable, and
will be paid, notwithstanding anything else contained herein, to the
Owner/Annuitant under the Annuity Payments Option selected, over a period not
exceeding:

      A.     the life of the Owner/Annuitant or the lives of the
             Owner/Annuitant and the Owner/Annuitant's designated Beneficiary;
             or

      B.     a period not extending beyond the life expectancy of the
             Owner/Annuitant or the life expectancy of the Owner/Annuitant and
             the Owner/Annuitant's designated Beneficiary.

   
      If the Owner/Annuitant's entire interest is to be distributed in equal or
substantially equal payments over a period described in A or B, such payments
will commence not later than the first day of April following the calendar year
in which the Owner/Annuitant attains age 70 1/2 (the Required Beginning Date).
In the case of a governmental plan or church plan (as defined in Code Section
401(a)(9)(c)), the Required Beginning Date will be the later of the dates
determined under the preceding sentence or April 1 of the calendar year
following the calendar year in which the Annuitant retires.
    

   
         If the Owner dies prior to the commencement of his or her
distribution, the interest in the Qualified Contract or Tax Sheltered Annuity
must be distributed by December 31 of the year during which the fifth
anniversary of his or her death occurs unless:
    

   
(a)   In the case of a Tax Sheltered Annuity the Owner names his or her
      surviving spouse as the Beneficiary and such spouse elects to (i) treat
      the annuity as a Tax Sheltered Annuity established for his or her 
      benefit; or (ii) receive distribution of the account in nearly equal 
      payments over his or her life (or a period not exceeding his or her life 
      expectancy) and commencing not later than December 31 of the year in 
      which the Owner would have attained age 70 1/2; or
    

   
(b)   In the case of a Tax Sheltered Annuity or a Qualified Contract the Owner
      names a Beneficiary other than his or her surviving spouse and such
      Beneficiary elects to receive a distribution of the account in nearly
      equal payments over his or her life (or a period not exceeding his or her
      life expectancy) commencing not later than December 31 of the year
      following the year in which the Owner dies.
    

      If the Owner dies after distribution has commenced, distribution must
continue at least as rapidly as under the schedule being used prior to his or
her death.

      Payments commencing on the Required Beginning Date will not be less than
the lesser of the quotient obtained by dividing the entire interest of the
Owner/Annuitant by the life expectancy of the Owner/Annuitant, or the joint and
last survivor expectancy of the Owner/Annuitant and the Owner/Annuitant's
designated Beneficiary (whichever is applicable under the applicable Minimum
Distribution or MDIB provisions).  Life expectancy and joint and last survivor
expectancy are computed by the use of return multiples contained in Section
1.72-9 of the Treasury Regulations.




                                      40
                                  42 of 112
<PAGE>   43
   
REQUIRED DISTRIBUTIONS FOR INDIVIDUAL RETIREMENT ANNUITIES
    

   
      Distribution from an Individual Retirement Annuity must begin not later
than April 1 of the calendar year following the calendar year in which the
Owner attains age 70 1/2.  Distribution may be accepted in a lump sum or in
nearly equal payments over: (a) the Owner's life or the lives of the Owner and
his or her spouse or designated Beneficiary, or (b) a period not exceeding the
Owner's life expectancy or the life expectancy of the Owner and the Owner's
spouse or designated Beneficiary.
    

   
      If the Owner dies prior to the commencement of his or her distribution,
the interest in the Qualified Contract or Tax Sheltered Annuity must be
distributed by December 31 of the year during which the fifth anniversary of
his or her death occurs unless:
    

   
(a)   The Owner names his or her surviving spouse as the Beneficiary and such
      spouse elects to:
    

   
      (i)    treat the annuity as an Individual Retirement Annuity established
             for his or her benefit; or
    

   
      (ii)   receive distribution of the account in nearly equal payments over
             his or her life (or a period not exceeding his or her life
             expectancy) and commencing not later than December 31 of the year
             in which the Owner would have attained age 70 1/2; or
    

   
(b)   The Owner names a Beneficiary other than his or her surviving spouse and
      such Beneficiary elects to receive a distribution of the account in
      nearly equal payments over his or her life (or a period not exceeding his
      or her life expectancy) commencing not later than December 31 of the year
      following the year in which the Owner dies.
    

   
      If the Owner dies after distribution has commenced, distribution must
continue at least as rapidly as under the schedule being used prior to his or
her death, except to the extent that a surviving spouse beneficiary may elect
to treat the contract as his or her own, in the same manner as described in
(a)(i) above.
    

   
      If the amounts distributed do not satisfy the distribution rules
mentioned above, a penalty tax of 50% is levied on the amount that should have
been distributed for that year.
    

   
      A pro-rata portion of all distributions will be included in the gross
income of the person receiving the distribution and taxed at ordinary income
tax rates.  The portion of the 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 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 Accounts and
Annuities.
    

   
      Individual Retirement Annuity Distributions will not receive the benefit
of the tax treatment of a lump sum distribution from a Qualified Plan.  If the
Owner dies prior to the time distribution of his or her interest in the annuity
is completed, the balance will also be included in his or her gross estate.

    
   




                                      41
                                  43 of 112
<PAGE>   44
GENERATION-SKIPPING TRANSFERS

      The Company may be required to determine whether the Death Benefit or any
other payment constitutes a direct skip as defined in Section 2612 of the
Internal Revenue Code, and the amount of the tax on the generation-skipping
transfer resulting from such direct skip. If applicable, payment will be
reduced by any tax the Company is required to pay by Section 2603 of the
Internal Revenue Code.

      A direct skip may occur when property is transferred to or a Death
Benefit is paid to an individual two or more generations younger than the
Contract Owner.

                              GENERAL INFORMATION
CONTRACT OWNER SERVICES


    
   
      ASSET REBALANCING - The Contract Owner may direct the automatic
reallocation of contract values to the underlying Mutual Fund options on a
predetermined percentage basis every three months.  If the last day of the
three month period falls on a Saturday, Sunday, recognized holiday, or any
other day when the New York Stock Exchange is closed, the Asset Rebalancing
exchange will occur on the last business day before that day.  Asset
Rebalancing will not affect future allocations of purchase payments.  An Asset
Rebalancing request must be in writing on a form provided by the Company.
    

   
      Contracts issued to a Qualified Plan or a Tax Sheltered Annuity Plan as
defined by the Internal Revenue Code may have superseding plan restrictions
with regard to the frequency of underlying Mutual Fund exchanges and underlying
Mutual Fund options.  The Contract Owner may want to contact a financial
adviser in order to discuss a specific contract.
    

   
      The Company reserves the right to discontinue offering Asset Rebalancing
upon 30 days' written notice to the Contract Owner, however, any such
discontinuation would not affect Asset Rebalancing programs which have already
commenced.  The Company also reserves the right to assess a processing fee for
this service.
    

      DOLLAR COST AVERAGING - The Contract Owner may direct the Company to
automatically transfer from the Money Market sub-account or the Fixed Account
to any other sub-account within the Variable Account on a monthly basis.  This
service is intended to allow the Contract Owner to utilize Dollar Cost
Averaging, a long-term investment program which provides for regular, level
investments over time.  The Company makes no guarantees that Dollar Cost
Averaging will result in a profit or protect against loss.  To qualify for
Dollar Cost Averaging, there must be a minimum total Contract Value of $15,000.
Transfers for purposes of Dollar Cost Averaging can only be made from the Money
Market sub-account or the Fixed Account.  The minimum monthly Dollar Cost
Averaging transfer is $100.  In addition, Dollar Cost Averaging monthly
transfers from the Fixed Account must be equal to or less than 1/30th of the
Fixed Account value when the Dollar Cost Averaging program is requested.
Transfers out of the Fixed Account, other than for Dollar Cost Averaging, may
be subject to certain additional restrictions (See "Transfers").  A written
election of this service, on a form provided by the Company, must be completed
by the Contract Owner in order to begin transfers.  Once elected,




                                      42
                                  44 of 112
<PAGE>   45
transfers from the Money Market sub-account or the Fixed Account will be
processed monthly until either the value in the Money Market sub-account or the
Fixed Account is completely depleted or the Contract Owner instructs the
Company in writing to cancel the monthly transfers.

      The Company reserves the right to discontinue offering Dollar Cost
Averaging upon 30 days' written notice to Contract Owners however, any such
discontinuation would not affect Dollar Cost Averaging programs already
commenced.  The Company also reserves the right to assess a processing fee for
this service.

      SYSTEMATIC WITHDRAWALS - A Contract Owner may elect in writing on a form
provided by the Company to take Systematic Withdrawals by surrendering a
specified dollar amount (of at least $100) on a monthly, quarterly,
semi-annual, or annual basis. The Company will process the withdrawals as
directed by surrendering on a pro-rata basis Accumulation Units from all
sub-accounts in which the Contract Owner has an interest, and the Fixed
Account. A Contingent Deferred Sales Charge may apply to Systematic Withdrawals
in accordance with the considerations set forth in the "Contingent Deferred
Sales Charge" section. Each Systematic Withdrawal is subject to federal income
taxes on the taxable portion. In addition, a 10% federal penalty tax may be
assessed on Systematic Withdrawals if the Contract Owner is under age 59 1/2.
If directed by the Contract Owner, the Company will withhold federal income
taxes from each Systematic Withdrawal. The Contract Owner may discontinue
Systematic Withdrawals at any time by notifying the Company in writing.

      The Company reserves the right to discontinue offering Systematic
Withdrawals upon 30 days' written notice to Contract Owners however, any such
discontinuation would not affect any Systematic Withdrawal programs already
commenced. The Company also reserves the right to assess a processing fee for
this service.

STATEMENTS AND REPORTS

   
      The Company will mail to Contract Owners, at their last known address of
record, any statements and reports required by applicable law or regulation.
Contract Owners should therefore give the Company prompt notice of any address
change.  The Company will send a confirmation statement to Contract Owners each
time a transaction is made affecting the Owners' Variable Account Contract
Value, such as making additional purchase payments, transfers, exchanges or
withdrawals.  Quarterly statements are also mailed detailing the Contract
activity during the calendar quarter.  Instead of receiving an immediate
confirmation of transactions made pursuant to some types of periodic payment
plan (such as a Dollar Cost Averaging program) or salary reduction arrangement,
the Contract Owner may receive confirmation of such transactions in their
quarterly statements.  The Contract Owner should review the information in
these statements carefully.  All errors or corrections must be reported to the
Company immediately to assure proper crediting to the Owner's Contract.  The
Company will assume all transactions are accurate unless the Contract Owner
notifies the Company otherwise within 30 days after receipt of the statement.
The Company will also send to Contract Owners each year an annual report and a
semi-annual report containing financial statements for the Variable Account, as
of December 31 and June 30, respectively.
    




                                      43
                                  45 of 112
<PAGE>   46
ALLOCATION OF PURCHASE PAYMENTS AND CONTRACT VALUE

   
      Purchase payments are allocated to one or more sub-accounts within the
Variable Account in accordance with the designation of the underlying Mutual
Fund options by the Contract Owner, and converted into Accumulation Units.
    

      The initial first year purchase payment must be at least $1,500 for
Non-Qualified Contracts. However, if periodic payments are expected by the
Company, this initial first year minimum may be satisfied by purchase payments
made on an annualized basis. Purchase payments, if any, after the first
Contract Year must be at least $10 each. The Contract Owner may increase or
decrease purchase payments or change the frequency of payment. The Contract
Owner is not obligated to continue purchase payments in the amount or at the
frequency elected. There are no penalties for failure to continue purchase
payments.

      For Contracts issued on and after May 1, 1981, the cumulative total of
all purchase payments under Contracts issued on the life of any one Designated
Annuitant may not exceed $1,000,000 without prior consent of the Company.

      THE PURCHASER IS CAUTIONED THAT INVESTMENT RETURN ON SMALL INITIAL AND
SUBSEQUENT PURCHASE PAYMENTS MAY BE LESS THAN CHARGES ASSESSED BY THE COMPANY.

   
      The initial purchase payment allocated to designated sub-accounts of the
Variable Account will be priced not later than 2 business days after receipt of
an order to purchase, if the Application and all information necessary for
processing the purchase order are complete upon receipt by the Company, and the
Company may retain the purchase payment for up to 5 business days while
attempting to complete an incomplete Application. If the Application cannot be
made complete within 5 days, the prospective purchaser will be informed of the
reasons for the delay and the purchase payment will be returned immediately
unless the prospective purchaser specifically consents to the Company retaining
the purchase payment until the Application is made complete. After the
application is complete, the purchase payment will be priced within 2 business
days.
    

      Purchase payments will not be priced on the following nationally
recognized holidays: New Year's Day, Presidents' Day, Good Friday, Memorial
Day, Independence Day, Labor Day, Thanksgiving and Christmas.

VALUE OF A VARIABLE ACCOUNT ACCUMULATION UNIT

   
      The value of a Variable Account Accumulation Unit for each sub-account
was arbitrarily set initially at $10 when underlying Mutual Fund shares in that
sub-account were available for purchase. The value for any subsequent Valuation
Period is determined by multiplying the Accumulation Unit value for each
sub-account for the immediately preceding Valuation Period by the Net
Investment Factor for the sub-account during the subsequent Valuation Period.
The value of an Accumulation Unit may increase or decrease from Valuation
Period to Valuation Period. The number of Accumulation Units will not change as
a result of investment experience.
    




                                      44
                                  46 of 112
<PAGE>   47
NET INVESTMENT FACTOR

      The Net Investment Factor for any Valuation Period is determined by
dividing (a) by (b) and subtracting (c) from the result where:

(a)   is the net of:

   
      (1)    the net asset value per share of the underlying Mutual Fund held
             in the sub-account determined at the end of the current Valuation
             Period, plus
    

   
      (2)    the per share amount of any dividend or capital gain distributions
             made by the underlying Mutual Fund held in the sub- account if the
             "ex-dividend" date occurs during the current Valuation Period.
    

   
(b)   is the net asset value per share of the underlying Mutual Fund held in
      the sub-account determined as of the end of the immediately preceding
      Valuation Period.
    

(c)   is a factor representing the daily Mortality Risk Charge and Expense Risk
      Charge deducted from the Variable Account. Such factor is equal to an
      annual rate of 1.30% of the daily net asset value of the Variable
      Account.

   
      For underlying Mutual Fund options that credit dividends on a daily basis
and pay such dividends once each month or quarter (such as money market funds
and certain bond funds), the Net Investment Factor allows for the monthly or
quarterly reinvestment of these daily dividends.
    

      The Net Investment Factor may be greater or less than one; therefore, the
value of an Accumulation Unit may increase or decrease. It should be noted that
changes in the Net Investment Factor may not be directly proportional to
changes in the net asset value of underlying Mutual Fund shares, because of the
deduction for Mortality Risk Charge and Expense Risk Charge, and any charge or
credit for tax reserves.

VALUATION OF ASSETS

   
      Underlying Mutual Fund shares in the Variable Account will be valued at
their net asset value.
    

DETERMINING THE CONTRACT VALUE

      The sum of the value of all Variable Account Accumulation Units
attributable to the Contract and amounts credited to the Fixed Account is the
Contract Value. The number of Accumulation Units credited per each sub-account
is determined by dividing the net amount allocated to the sub-account by the
Accumulation Unit Value for the sub-account for the Valuation Period during
which the purchase payment is received by the Company. In the event part or all
of the Contract Value is surrendered or charges or deductions are made against
the Contract Value, an appropriate number of Accumulation Units from the
Variable Account and an appropriate amount from the Fixed Account will be
deducted in the same proportion that the Contract Owner's interest in the
Variable Account and Fixed Account bears to the total Contract Value.




                                      45
                                  47 of 112
<PAGE>   48
SURRENDER (REDEMPTION)

      While the Contract is in force and prior to the earlier of the
Annuitization Date or the death of the Designated Annuitant, the Company will,
upon proper written application by the Contract Owner deemed by the Company to
be in good order, allow the Contract Owner to surrender a portion or all of the
Contract Value. "Proper Written Application" means that the surrender must be
requested in writing by the Contract Owner, and the Company may require that
the signature(s) be guaranteed by a member firm of the New York, American,
Boston, Midwest, Philadelphia, or Pacific Stock Exchange, or by a Commercial
Bank or a Savings and Loan, which is a member of the Federal Deposit Insurance
Corporation. In some cases (for example, requests by a corporation,
partnership, agent, fiduciary, or surviving joint owner), the Company will
require additional documentation of a customary nature.

      The Company will, upon receipt of such written request, surrender a
number of Accumulation Units from the Variable Account and an amount from the
Fixed Account necessary to equal the gross dollar amount requested, less any
applicable Contingent Deferred Sales Charge (See "Contingent Deferred Sales
Charge"). In the event of a partial surrender, the Company will, unless
instructed to the contrary, surrender Accumulation Units from all sub-accounts
in which the Contract Owner has an interest, and the Fixed Account. The number
of Accumulation Units surrendered from each sub-account and the amount
surrendered from the Fixed Account will be in the same proportion that the
Contract Owner's interest in the sub-accounts and Fixed Account bears to the
total Contract Value.

   
      The Company will pay any underlying Mutual Funds applied for from the
Variable Account within 7 days of receipt of such application in the Company's
Home Office. However, the Company reserves the right to suspend or postpone the
date of any payment of any benefit or values for any Valuation Period (1) when
the New York Stock Exchange ("Exchange") or the Company's Home Office is
closed, (2) when trading on the Exchange is restricted, (3) when an emergency
exists as a result of which disposal of securities held in the Variable Account
is not reasonably practicable or it is not reasonably practicable to determine
the value of the Variable Account's net assets, or (4) during any other period
when the Securities and Exchange Commission, by order, so permits for the
protection of security holders; provided that applicable rules and regulations
of the Securities and Exchange Commission shall govern as to whether the
conditions prescribed in (2) and (3) exist. The Contract Value on surrender may
be more or less than the total of purchase payments made by a Contract Owner,
depending on the market value of the underlying Mutual Fund shares.
    

      With respect to Contracts issued under the Texas Optional Retirement
Program, the Texas Attorney General has ruled that withdrawal benefits are
available only in the event of a participant's death, retirement, termination
of employment due to total disability, or other termination of employment in a
Texas public institution of higher education. A participant will not,
therefore, be entitled to receive the right of withdrawal in order to receive
the cash values credited to such participant under the Contract unless one of
the foregoing conditions has been satisfied. The value of such Contracts may,
however, be transferred to other contracts or other carriers during the period
of participation in the Optional Retirement Program. The Company issues this
Contract to participants in the Optional Retirement Program in reliance upon,
and in compliance with, Rule 6c-7 of the Investment Company Act of 1940.




                                      46
                                  48 of 112
<PAGE>   49
SURRENDERS UNDER QUALIFIED PLAN OR TAX SHELTERED ANNUITY CONTRACT

      Except as provided below, the Owner may Surrender part or all of the
Contract Value at any time this Contract is in force prior to the earlier of
the Annuitization Date or the death of the Designated Annuitant:

A.    The surrender of Contract Value attributable to contributions made
      pursuant to a salary reduction agreement (within the meaning of Code
      Section 402(g)(3)(A) or (C)), or transfers from a Custodial Account
      described in Section 403(b)(7) of the Internal Revenue Code (403(b)(7)
      Custodial Accounts), may be executed only -

      1.     when the Contract Owner attains age 59 1/2, separates from
             service, dies, or becomes disabled (within the meaning of Code
             Section 72(m)(7)); or

      2.     in the case of hardship (as defined for purposes of Code Section
             401(k)), provided that any surrender of Contract Value in the case
             of hardship may not include any income attributable to salary
             reduction contributions.

B.    The surrender limitations described in A. above for Tax Sheltered
      Annuities 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 exercise of a
      contractual ten-day free look provision (when available) may result in
      the immediate application of taxes and penalties and/or retroactive
      disqualification of a Qualified Contract or Tax Sheltered Annuity.

      A premature distribution may not be eligible for rollover treatment.  To
assist in preventing disqualification in the event of a ten-day free look, the
Company will agree to transfer the proceeds to another contract which meets the
requirements of Section 403(b) of the Internal Revenue Code, upon proper
direction by the Contract Owner.  The foregoing is the Company's understanding
of the withdrawal restrictions which are currently applicable under Section
403(b)(11) and Revenue Ruling 90-24.  Such restrictions are subject to
legislative change and/or reinterpretation from time to time.

      The contract surrender provisions may also be modified pursuant to the
plan terms and Internal Revenue Code tax provisions when the contract is issued
to fund a Qualified Plan.

      INFORMATION CONTAINED HEREIN SHOULD NOT BE SUBSTITUTED FOR THE ADVICE OF
A PERSONAL TAX ADVISER.




                                      47
                                  49 of 112
<PAGE>   50
TAXES

      The Company does not make any guarantee regarding the tax status of any
Contract or any transaction involving the Contracts.

      Section 72 of the Internal Revenue Code (the "Code") governs taxation of
annuities in general. That section sets forth different rules for annuities
purchased by (1) Qualified Plans (corporate pension and profit sharing plans,
simplified employee pension-individual retirement account plans, and retirement
plans for self-employed individuals), Individual Retirement Annuities, and Tax
Sheltered Annuities and (2) annuities which are not purchased by such plans.
Each type of annuity is discussed separately below.

      The Tax Reform Act of 1986 and subsequent legislation changed some of the
rules regarding the tax treatment of distributions from Qualified Plans and
annuities purchased by Qualified Plans. You should consult your financial
consultant or legal or tax advisor to discuss in detail your particular tax
situation and the use of the Contracts.

      Generally the amount of any payment of items of interest to a nonresident
alien of the United States shall be subject to withholding of a tax equal to
thirty percent (30%) of such amount or, if applicable, a lower treaty rate.  A
payment may not be subject to withholding where the recipient sufficiently
establishes that such payment is effectively connected to the recipient's
conduct of a trade or business in the United States and such payment is
includable in the recipient's gross income.

NON-QUALIFIED CONTRACTS

      The rules applicable to Non-Qualified Contracts provide that a portion of
each annuity payment received is excludable from taxable income based on the
ratio between the Contract Owner's investment in the Contract and the expected
return on the Contract.  The maximum amount excludable from income is the
investment in the Contract. If the Annuitant dies prior to excluding from
income the entire investment in the Contract, the Annuitant's final tax return
may reflect a deduction for the balance of the investment in the Contract.

   
      Distributions made from the Contract prior to the Annuitization Date are
taxable to the Contract Owner to the extent that the cash value of the Contract
exceeds the Contract Owner's investment at the time of the distribution.
Distributions, for this purpose, include partial surrenders, dividends, or any
portion of the Contract which is assigned or pledged; and for Contracts issued
after April 22, 1987, any portion of the Contract transferred by gift. For
these purposes, a transfer by gift may occur upon annuitization if the Contract
Owner and the Designated Annuitant are not the same individual. In determining
the taxable amount of a distribution, all annuity contracts issued after
October 21, 1988, by the same company to the same contract owner during any 12
month period, will be treated as one annuity contract. (Additional limitations
on the use of multiple contracts may be imposed by Treasury regulations).
Distributions prior to the Annuitization Date with respect to that portion of
the Contract invested prior to August 14, 1982, are treated first as a recovery
of the investment in the Contract as of that date. A distribution in excess of
the amount of the investment in the Contract as of August 14, 1982, will be
treated as taxable income.
    




                                      48
                                  50 of 112
<PAGE>   51
      The Tax Reform Act of 1986 changed the tax treatment of certain
Non-Qualified Contracts held by entities other than individuals. Such entities
are taxed currently on the earnings on the Contract which are attributable to
contributions made to the Contract after February 28, 1986. There are
exceptions for Contracts used to fund Qualified Plans, Individual Retirement
Annuities and Tax Sheltered Annuities, immediate annuities, and certain
Contracts owned for the benefit of an individual. An immediate annuity, for
purposes of this discussion, is a single premium Contract on which payments
begin within one year of purchase.

      Internal Revenue Code Section 72 also provides for a penalty, equal to
10% of any distribution which is includable in gross income, if such
distribution is made prior to attaining age 59 1/2, the death or disability of
the Contract Owner. The penalty does not apply if the distribution is one of a
series of substantially equal periodic payments made over the life or life
expectancy (or joint lives or life expectancies) of the Annuitant (and the
Annuitant's Beneficiary), or is made from an immediate annuity, or is allocable
to an investment in the Contract before August 14, 1982. A Contract Owner
wishing to begin taking distributions to which the 10% tax penalty does not
apply should forward a written request to the Company.  Upon receipt of a
written request from the Contract Owner, the Company will inform the Contract
Owner of the procedures pursuant to Company Policy and subject to limitations
of the Contract including but not limited to first year withdrawals.  If the
Annuitant selects an annuity for life or life expectancy and changes the method
of payment before the expiration of 5 years and the attainment of age 59 1/2,
the early withdrawal penalty will apply. The penalty will be equal to that
which would have been imposed had no exception applied from the outset, and the
Annuitant will also pay interest on the amount of the penalty from the date it
would have originally applied until it is actually paid.

      In order to qualify as an Annuity Contract under Section 72 of the Code,
the Contract must provide for distribution to be made upon the death of the
Contract Owner. In such case the Designated Annuitant, Beneficiary or other
named recipient must receive the distribution within 5 years of the Owner's
death. However, the recipient may elect for payments to be made over his or her
life or life expectancy if such payments begin within one year following the
death of the Contract Owner. If the Contract Owner's Beneficiary is the
surviving spouse, such spouse may be treated as the Contract Owner and the
Contract may be continued throughout the life of the surviving spouse (See
"Required Distribution for Qualified Plans or Tax Sheltered Annuities").  In
the event the Contract Owner dies on or after the Annuity Commencement Date and
before the entire interest has been distributed, the remaining portion must be
distributed at least as rapidly as under the method of distribution being used
as of the date of the Contract Owner's death.

      The Company is required to withhold tax from certain distributions to the
extent that such distribution would constitute income to the Contract Owner.
The Contract Owner is entitled to elect not to have federal income tax withheld
from any such distribution, but may be subject to penalties in the event
insufficient federal income tax is withheld during a calendar year.

      Payment of a benefit or transfer of any property to an individual two or
more generations younger than the Contract Owner may constitute a
generation-skipping transfer, subject to taxation under Section 2601 et seq. of
the Internal Revenue Code.




                                      49
                                  51 of 112
<PAGE>   52
   
DIVERSIFICATION
    

   
      The Internal Revenue Service has promulgated regulations under Section
817(h) of the Internal Revenue Code ("Code") relating to diversification
standards for the investments underlying a variable annuity contract.  The
regulations provide that a variable annuity contract which does not satisfy the
diversification standards will not be treated as an annuity contract, unless
the failure to satisfy the regulations was inadvertent, the failure is
corrected, and the Owner or the Company pays an amount to the Internal Revenue
Service.  The amount will be based on the tax that would have been paid by the
Owner if the income, for the period the contract was not diversified, had been
received by the Owner.  If the failure to diversify is not corrected in this
manner, the Owner of an annuity contract will be deemed the Owner of the
underlying securities and will be taxed on the earnings of his account.  The
Company believes, under its interpretation of the Code and regulations
thereunder, that the investments underlying this Contract meet these
diversification standards.
    

CHARGE FOR TAX PROVISIONS

      The Company is no longer required to maintain a capital gain reserve
liability on Non-Qualified Contracts since capital gains attributable to assets
held in the Company's Variable Account for such Contracts are not taxable to
the Company. However, the Company reserves the right to implement and adjust
the tax charge in the future, if the tax laws change.

QUALIFIED PLANS, INDIVIDUAL RETIREMENT ANNUITIES, INDIVIDUAL RETIREMENT
ACCOUNTS AND TAX SHELTERED ANNUITIES

      The Contracts may be used with Qualified Plans, Individual Retirement
Annuities, Individual Retirement Accounts, Tax Sheltered Annuities and other
plans receiving favorable tax treatment.  For information regarding
eligibility, limitations on permissible amounts of purchase payments, and tax
consequences on distribution from such plans, the purchasers of such Contracts
should seek competent advice.  The terms of such plans may limit the rights
available under the Contracts.

   
      The Internal Revenue Code of 1986, as amended, permit the rollover of 
most distributions from Qualified Plans to other QualifiedPlans, Individual 
Retirement Accounts, or Individual Retirement Annuities. Most distributions 
from Tax Sheltered Annuities may be rolled into another Tax Sheltered Annuity, 
to an Individual Retirement Account, or an Individual Retirement Annuity.  
Distributions which may not be rolled over are those which are:
    

      1.     one of a series of substantially equal annual (or more frequent)
             payments made: a) over the life (or life expectancy) of the
             employee, b) the joint lives (or joint life expectancies) of the
             employee and the employee's designated beneficiary, or c) for a
             specified period of ten years or more, or;

      2.     a required minimum distribution.

      Any distribution eligible for rollover will be subject to federal tax
withholding at a 20 percent rate unless the distribution is transferred
directly to an appropriate plan as described above.




                                      50
                                  52 of 112
<PAGE>   53
      The Contract is available for Qualified Plans electing to comply with
section 404(c) of the Employee Retirement Income Security Act (ERISA).  It is
the responsibility of the plan and its fiduciaries to determine and satisfy
section 404(c) requirements.

                               LEGAL PROCEEDINGS

      There are no material legal proceedings, other than ordinary routine
litigation incidental to the business to which the Company and the Variable
Account are parties or to which any of their property is the subject.

      The General Distributor, Clarendon Insurance Agency, Inc., is not engaged
in any litigation of any material nature.

          TABLE OF CONTENTS OF THE STATEMENT OF ADDITIONAL INFORMATION
<TABLE>
<CAPTION>
                                                                                                                   PAGE
<S>                                                                                                                <C>
General Information and History . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Services  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Purchase of Securities Being Offered  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Underwriters  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Calculation of Yield Quotations of Money Market Sub-Accounts  . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Annuity Payments  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Financial Statements  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
</TABLE> 




                                      51
                                  53 of 112
<PAGE>   54
                      STATEMENT OF ADDITIONAL INFORMATION
                                  MAY 1, 1995

             INDIVIDUAL DEFERRED VARIABLE ANNUITY CONTRACTS ISSUED
                         BY THE MFS VARIABLE ACCOUNT OF
                       NATIONWIDE LIFE INSURANCE COMPANY

      This Statement of Additional Information is not a prospectus. It contains
information in addition to and more detailed than set forth in the Prospectus
and should be read in conjunction with the Prospectus dated May 1, 1995. The
Prospectus may be obtained from Nationwide Life Insurance Company by writing P.
O. Box 16609, Columbus, Ohio 43216-6609, or calling 1-800-848-7529, TDD 1-800-
238-3035.

                               TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                                                                 PAGE
<S>                                                                                                               <C>
General Information and History . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1
Services  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1
Purchase of Securities Being Offered  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1
Underwriters  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   2
Calculation of Yield Quotations of Money Market Sub-Accounts  . . . . . . . . . . . . . . . . . . . . . . . . .   2
Annuity Payments  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   2
Financial Statements  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   3
</TABLE>

GENERAL INFORMATION AND HISTORY

      The MFS Variable Account is a separate investment account of Nationwide
Life Insurance Company ("Company").  The Company is a member of the Nationwide
Insurance Enterprise and all of the Company's common stock is owned by
Nationwide Corporation. Nationwide Corporation is a holding company. All of its
common stock is held by Nationwide Mutual Insurance Company (95.3%) and
Nationwide Mutual Fire Insurance Company (4.7%).

SERVICES

      The Company, which has responsibility for administration of the Contracts
and the Variable Account, maintains records of the name, address, taxpayer
identification number, and other pertinent information for each Contract Owner
and the number and type of Contract issued to each such Contract Owner and
records with respect to the Contract Value of each Contract.

   
      The Custodian of the assets of the Variable Account is the Company. The
Company will maintain a record of all purchases and redemptions of shares of
the underlying Mutual Funds.
    

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

PURCHASE OF SECURITIES BEING OFFERED

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

      The Contract Owner may, on written request, transfer part or all of the
Variable Account Values to the Fixed Account, or part or all of the Fixed
Account Values to the Variable Account.  Such transfers must be made prior to
the earlier of the Annuitization Date or the death of the Designated Annuitant.
However, no such transfers will be permitted prior to the first Contract
Anniversary, or within 6 months of any prior transfer, for Contracts issued
prior to May 1, 1981.  For Contracts issued on or after May 1, 1981, no
transfers will be allowed within 6 months of any prior transfer, and the
Company reserves the right to limit the amount transferred from the Fixed
Account to the Variable Account within any 12-month period to 25% of the total
Contract Value.  Owners who have entered into a Dollar Cost Averaging Agreement
with the Company may transfer from the Fixed Account to the Variable Account
under the terms of that agreement.




                                      1
                                  54 of 112
<PAGE>   55
UNDERWRITERS

   
      The Contracts, which are offered continuously, are distributed by
Clarendon Insurance Agency, Inc. ("CIA"), 200 Berkeley Street, Boston,
Massachusetts 02116, an affiliate of Massachusetts Financial Services Company.
During the fiscal years ended December 31, 1994, 1993 and 1992, no underwriting
commissions were paid by the Company to CIA.
    

CALCULATIONS OF YIELD QUOTATIONS OF MONEY MARKET SUB-ACCOUNTS

      MFS(R) Series Trust IV-MFS(R) Money Market Fund

   
      Any current yield quotation of the Money Market Fund which is used in
such a manner as to be subject to the provisions of Rule 482 under the
Securities Act of 1933, as amended, shall consist of an annualized historical
yield, carried at least to the nearest hundredth of one percent, based on a
specific seven calendar day period and shall be calculated by dividing the net
change in the value of an account having a balance of one share at the
beginning of the period by the value of the account at the beginning of the
period and multiplying the quotient by 365/7 (366/7 in a leap year).  For this
purpose the net change in account value would reflect the value of additional
shares purchased with dividends declared on the original share and dividends
declared on both the original share and any such additional shares, but would
not reflect any realized gains or losses from the sale of securities or any
unrealized appreciation or depreciation on portfolio securities.  In addition,
any effective yield quotation of the Fund so used shall be calculated by
compounding the current yield quotation for such period by multiplying such
quotation by 7/365, adding 1 to the product, raising the sum to a power equal
to 365/7 (366/7 in a leap year), and subtracting 1 from the result.
    

      Nationwide Separate Account Trust-Money Market Fund

   
      Any current Money Market Fund yield quotations, subject to Rule 482 under
the Securities Act of 1933, shall consist of a seven calendar day historical
yield, carried at least to the nearest hundredth of a percent.  The yield shall
be calculated by determining the net change, excluding realized and unrealized
gains and losses, in value of a hypothetical pre-existing account having a
balance of one share at the beginning of the period, dividing the net change in
account value by the value of the account at the beginning of the base period
to obtain the base period return, and multiplying the base period return by
365/7 (366/7 in a leap year).  For purposes of this calculation, the net change
in account value reflects the value of additional shares purchased with
dividends from the original share, and dividends declared on both the original
share and any such additional shares.  The Fund's effective yield represents an
annualization of the current seven day return with all dividends reinvested.
    

   
      The Money Market Fund's yield will fluctuate daily.  Actual yield will
depend on factors such as the type of instruments in the Money Market Fund's
portfolio, portfolio quality and average maturity, changes in interest rates,
and the Money Market Fund's expenses.  There is no assurance that the yield
quoted on any given occasion will remain in effect for any period of time and
there is no guarantee that the net asset value will remain constant.  An
investment in the Money Market Fund is not guaranteed or insured.  Yields of
other money market funds may not be comparable if a different base period or
another method of calculation is used.
    

ANNUITY PAYMENTS

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




                                      2
                                  55 of 112
<PAGE>   56

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

                          INDEPENDENT AUDITORS' REPORT


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

        We have audited the accompanying statement of assets, liabilities and
contract owners' equity of MFS Variable Account as of December 31, 1994, and
the related statements of operations and changes in contract owners' equity for
each of the years in the three year period then ended.  These financial
statements are the responsibility of the Company's management.  Our
responsibility is to express an opinion on these financial statements based on
our audits.

        We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements.  Our
procedure included confirmation of securities owned as of December 31, 1994, by
correspondence with the custodian and the transfer agents of the underlying
mutual funds. An audit also includes assessing the accounting principles used
and significant estimates made by management, as well as evaluating the overall
financial statement presentation.  We believe that our audits provide a
reasonable basis for our opinion.
                                                                            
        In our opinion, the financial statements referred to above present
fairly, in all material respects, the financial position of MFS Variable
Account as of December 31, 1994, and the results of its operations and its
changes in contract owners' equity for each of the years in the three year
period then ended in conformity with generally accepted accounting principles.

        Our audits were made for the purpose of forming an opinion on the basic
financial statements taken as a whole. The supplementary information included
in Schedule I is presented for purposes of additional analysis and is not a
required part of the basic financial statements. Such information has been
subjected to the auditing procedures applied in the audits of the basic
financial statements and, in our opinion, is fairly stated in all material
respects in relation to the basic financial statements taken as a whole.


                                                           KPMG Peat Marwick LLP


Columbus, Ohio
February 3, 1995



================================================================================
                                      3
                                  56 of 112

<PAGE>   57




                              MFS VARIABLE ACCOUNT

          STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS' EQUITY

                               DECEMBER 31, 1994




<TABLE>
<S>                                                                                                         <C>
ASSETS:                                                                                               
                                                                                                      
     Investments at market value:                                                                     
                                                                                                      
            MFS Series Trust IV --MFS(R) Money Market Fund (MFSMyMkt)                                 
                 80,373,483 shares (cost $80,373,483) . . . . . . . . . . . . . . . . . . . . . . . .       $   80,373,483
                                                                                                      
            Massachusetts Investors Growth Stock Fund -- Class A (MFSGrStk)                           
                 3,274,108 shares (cost $36,870,889)  . . . . . . . . . . . . . . . . . . . . . . . .           31,267,732
                                                                                                      
            Massachusetts Investors Trust -- Class A (MFSInvTr)                                       
                 2,695,151 shares (cost $34,013,196)  . . . . . . . . . . . . . . . . . . . . . . . .           27,140,166
                                                                                                      
            MFS(R) Bond Fund -- Class A (MFSBdFd)                                                     
                 3,068,504 shares (cost $41,996,451)  . . . . . . . . . . . . . . . . . . . . . . . .           37,220,951
                                                                                                      
            MFS(R) Emerging Growth Fund -- Class A (MFSEmGro)                                         
                 460,113 shares (cost $7,583,009) . . . . . . . . . . . . . . . . . . . . . . . . . .            8,705,331
                                                                                                      
            MFS(R) Growth Opportunities Fund -- Class A (MFSGrOpp)                                    
                 8,873,231 shares (cost $97,594,619)  . . . . . . . . . . . . . . . . . . . . . . . .           90,240,759
                                                                                                      
            MFS(R) High Income Fund -- Class A (MFSHiInc)                                             
                 7,100,114 shares (cost $35,955,690)  . . . . . . . . . . . . . . . . . . . . . . . .           34,222,549
                                                                                                      
            MFS(R) Research Fund -- Class A (MFSRsrch)                                                
                 2,280,726 shares (cost $27,687,938)  . . . . . . . . . . . . . . . . . . . . . . . .           27,437,132
                                                                                                      
            MFS(R) Total Return Fund -- Class A (MFSTotRe)                                            
                 5,307,553 shares (cost $63,710,065)  . . . . . . . . . . . . . . . . . . . . . . . .           66,025,957
                                                                                                      
            MFS(R) World Governments Fund -- Class A (MFSWdGvt)                                       
                 1,090,479 shares (cost $13,592,333)  . . . . . . . . . . . . . . . . . . . . . . . .           11,897,123
                                                                                                      
            Nationwide Separate Account Trust--Money Market Fund (NWMyMkt)                            
                 2,396,295 shares (cost $2,396,295) . . . . . . . . . . . . . . . . . . . . . . . . .            2,396,295
                                                                                                               -----------
                                                                                                      
                             Total investments  . . . . . . . . . . . . . . . . . . . . . . . . . . .          416,927,478
                                                                                                      
     Accounts receivable  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                  151
                                                                                                               -----------
                                                                                                      
                             Total assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          416,927,629
                                                                                                      
ACCOUNTS PAYABLE  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .               25,064
                                                                                                               -----------
                                                                                                      
CONTRACT OWNERS' EQUITY (NOTE 4)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        $ 416,902,565
                                                                                                               ===========
</TABLE>                                                                
                                                                        




See accompanying notes to financial statements.





                                   57 of 112
<PAGE>   58
                              MFS VARIABLE ACCOUNT

        STATEMENTS OF OPERATIONS AND CHANGES IN CONTRACT OWNERS' EQUITY

                  YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992


<TABLE>
<CAPTION>
                                                                                  1994             1993              1992
                                                                                  ----             ----              ----
<S>                                                                          <C>              <C>               <C>
INVESTMENT ACTIVITY:                                                    
                                                                        
  Reinvested capital gains and dividends  . . . . . . . . . . . . . . .      $  29,599,574      44,895,760        32,598,930
                                                                             -------------     -----------       -----------
                                                                        
  Gain (loss) on investments:                                           
     Proceeds from redemptions of mutual fund shares  . . . . . . . . .        115,051,876     135,937,570       165,211,483
     Cost of mutual fund shares sold  . . . . . . . . . . . . . . . . .       (112,843,920)   (127,686,637)     (159,085,460)
                                                                             -------------     -----------       -----------
     Realized gain on investments   . . . . . . . . . . . . . . . . . .          2,207,956       8,250,933         6,126,023
     Change in unrealized gain (loss) on investments  . . . . . . . . .        (41,633,519)      5,833,974        (3,555,868)
                                                                             -------------     -----------       -----------
       Net gain (loss) on investments   . . . . . . . . . . . . . . . .        (39,425,563)     14,084,907         2,570,155
                                                                             -------------     -----------       -----------
                 Net investment activity  . . . . . . . . . . . . . . .         (9,825,989)     58,980,667        35,169,085
                                                                             -------------     -----------       -----------
                                                                        
EQUITY TRANSACTIONS:                                                    
  Purchase payments received from contract                              
    owners          . . . . . . . . . . . . . . . . . . . . . . . . . .         15,834,294      23,563,502        25,622,706
  Redemptions       . . . . . . . . . . . . . . . . . . . . . . . . . .        (73,513,222)    (84,574,552)      (98,476,049)
  Annuity benefits  . . . . . . . . . . . . . . . . . . . . . . . . . .           (569,906)       (626,861)         (639,831)
  Adjustments to maintain reserves  . . . . . . . . . . . . . . . . . .             (3,929)         31,765          (467,329)
                                                                             -------------     -----------       -----------
                 Net equity transactions  . . . . . . . . . . . . . . .        (58,252,763)    (61,606,146)      (73,960,503)
                                                                             -------------     -----------       -----------
                                                                        
EXPENSES (NOTE 2):                                                      
  Contract charges  . . . . . . . . . . . . . . . . . . . . . . . . . .         (6,313,115)     (7,015,249)       (7,456,266)
  Contingent deferred sales charges   . . . . . . . . . . . . . . . . .           (201,021)       (310,571)         (392,846)
                                                                             -------------     -----------       -----------
                 Total expenses   . . . . . . . . . . . . . . . . . . .         (6,514,136)     (7,325,820)       (7,849,112)
                                                                             -------------     -----------       -----------
                                                                        
NET CHANGE IN CONTRACT OWNERS' EQUITY . . . . . . . . . . . . . . . . .        (74,592,888)     (9,951,299)      (46,640,530)
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD . . . . . . . . . . . . . .        491,495,453     501,446,752       548,087,282
                                                                             -------------     -----------       -----------
CONTRACT OWNERS' EQUITY END OF PERIOD . . . . . . . . . . . . . . . . .      $ 416,902,565     491,495,453       501,446,752
                                                                             =============     ===========       ===========
</TABLE>                                                                



See accompanying notes to financial statements.





                                   58 of 112
<PAGE>   59
                              MFS VARIABLE ACCOUNT

                         NOTES TO FINANCIAL STATEMENTS

                        DECEMBER 31, 1994, 1993 AND 1992

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  (a) Organization

      MFS Variable Account (the Account) was established by resolution of the
Board of Directors of Nationwide Life Insurance Company (the Company) on March
3, 1976. The Account has been registered as a unit investment trust under the
Investment Company Act of 1940.

  (b) The Contracts

      Prior to February 12, 1979, the contracts purchased (both flexible
purchase payments and single purchase payment) provided for a front-end sales
charge and certain other fees. Beginning February 12, 1979, only flexible
purchase payment contracts (Spectrum) without a front-end sales charge but with
a contingent deferred sales charge and certain other fees were offered for
purchase. See note 2 for a discussion of contract expenses.

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

            MFS Series Trust IV --MFS(R) Money Market Fund (MFSMyMkt)
              (formerly Massachusetts Cash Management Trust -- MFS(R) Money
              Market Fund)
            Massachusetts Investors Growth Stock Fund -- Class A (MFSGrStk)
            Massachusetts Investors Trust -- Class A (MFSInvTr)
            MFS(R) Bond Fund -- Class A (MFSBdFd)
            MFS(R) Emerging Growth Fund -- Class A (MFSEmGro)
            MFS(R) Growth Opportunities Fund -- Class A (MFSGrOpp)
              (formerly MFS(R) Capital Development Fund)
            MFS(R) High Income Fund -- Class A (MFSHiInc)
              (formerly Massachusetts Financial High Income Trust--Series I)
            MFS(R) Research Fund --Class A (MFSRsrch)
            MFS(R) Total Return Fund -- Class A (MFSTotRe)
            MFS(R) World Governments Fund -- Class A (MFSWdGvt)
            Nationwide Separate Account Trust--Money Market Fund (NWMyMkt)
              (managed for a fee by an affiliated investment advisor)

      At December 31, 1994, contract owners have invested in all of the above
funds. The contract owners' equity is affected by the investment results of
each fund and certain contract expenses (see note 2). The accompanying
financial statements include only contract owners' purchase payments pertaining
to the variable portions of their contracts and exclude any purchase payments
for fixed dollar benefits, the latter being included in the accounts of the
Company.

  (c) Security Valuation, Transactions and Related Investment Income

      The market value of investments is based on the closing bid prices at
December 31, 1994. The cost of investments sold is determined on a specific
identification basis. Investment transactions are accounted for on the trade
date (date the order to buy or sell is executed) and dividend income is
recorded on the ex-dividend date.

  (d) Federal Income Taxes

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

      The Internal Revenue Service issued Rev. Rul. 81-225 on September 25,
1981 and IR-82-19 on February 3,1982. The effect of Rev.  Rul. 81-225 was to
treat non-tax qualified contract holders, who purchased contracts





                                   59 of 112
<PAGE>   60
or made purchase payments after December 31, 1980, as the owners of the
underlying mutual fund shares for Federal income tax purposes.  However, for
1981, IR-82-19 did provide limited relief from the ruling. Therefore, the
Company maintained a capital gain reserve liability, for all realized and
unrealized capital gains existing on or before December 31, 1981.

      During 1982 and most of 1983, the Company continued to maintain contract
values which reflected a capital gain reserve liability for those contracts and
contract values affected by Rev. Rul. 81-225. On December 16, 1983, the Company
adjusted the affected (81-225) contract values in order to treat the respective
contract owners as the owners of the underlying shares for Federal income tax
purposes, as intended by the ruling. As a result of this adjustment, contract
owners equity was restored with amounts previously deducted to maintain the
capital gain reserve liability.

      Because of the aforementioned, the Company no longer provides for income
taxes within the Account. Presently, taxes are the responsibility of the
contract owner upon termination or withdrawal.

(2) EXPENSES

      Net purchase payments received on contracts issued before February 12,
1979 represent gross contributions by the contract owners less a charge of
7.75% by the Company to cover sales expenses.The Company does not deduct a
sales charge from purchase payments made for contracts issued beginning
February 12, 1979. However, if any part of the contract value of such contracts
is surrendered the Company will, with certain exceptions, deduct from the
owner's contract value a contingent deferred sales charge equal to 5% of the
lesser of the total of all purchase payments made within 96 months prior to the
date of the request for surrender, or the amount surrendered; no sales charges
are deducted on redemptions used to purchase units in the fixed investment
options of the Company.

      The following administrative charges are deducted by the Company on each
contract issued prior to February 12, 1979: (a) a contract issue charge of $15
assessed against the initial purchase payment and a $15 annual contract
maintenance charge assessed against each contract by surrendering units; and
(b) a charge for mortality and expense risk assessed through the daily unit
value calculation equal to an annual rate of 0.80% and 0.20%, respectively.
Administrative charges on contracts issued beginning February 12, 1979 include:
(a) an annual contract maintenance charge of $30 which is satisfied by
surrendering units; and (b) a charge for mortality and expense risk assessed
through the daily unit value calculation equal to an annual rate of 0.80% and
0.50%, respectively.

(3) SCHEDULE I

      Schedule I presents the components of the change in the unit values,
which are the basis for contract owners' equity. This schedule is presented for
each series, as applicable, in the following format:

            *     Beginning unit value - Jan. 1

            *     Reinvested capital gains and dividends
                  (This amount reflects the increase in the unit value due to
                  capital gains and dividend distributions from the underlying
                  mutual funds.)

            *     Unrealized gain (loss)
                  (This amount reflects the increase (decrease) in the unit
                  value resulting from the market appreciation (depreciation)
                  of the fund.)

            *     Contract charges
                  (This amount reflects the decrease in the unit value due to
                  the mortality and expense risk fee discussed in note 2.)

            *     Ending unit value - Dec. 31

            *     Percentage increase (decrease) in unit value.

      For contracts in the payout phase, an assumed investment return of 3.5%,
used in the calculation of the annuity benefit payment amount, results in a
corresponding reduction in the components of the unit values as shown in
Schedule I.





                                   60 of 112
<PAGE>   61
(4) Components of Contract Owners' Equity

      The following is a summary of contract owners' equity at December 31,
1994, for each series, in both the accumulation and payout phases. Due to the
nature of money market funds, an 81-225 adjustment (See note 1(d)) was not
required for either the MFS Series Trust IV --MFS(R) Money Market Fund or the
Nationwide Separate Account Trust--Money Market Fund.

Contract owners' equity represented by:

<TABLE>
<CAPTION>
   Contracts in accumulation phase:                                       Units          Unit Value
                                                                          -----          ----------
   <S>                                                                  <C>            <C>                <C>
    MFS Series Trust IV --
      MFS(R) Money Market Fund:
      Non-tax qualified   . . . . . . . . . . . . . . . . . . . . .         8,788      $  32.595660       $    286,451
      Tax qualified spectrum  . . . . . . . . . . . . . . . . . . .     2,012,165         27.967294         56,274,810
      Non-tax qualified spectrum  . . . . . . . . . . . . . . . . .       823,383         27.986728         23,043,796
    Massachusetts Investors Growth Stock Fund -- Class A:
      Non-tax qualified   . . . . . . . . . . . . . . . . . . . . .         1,043         61.261465             63,896
      Tax qualified spectrum  . . . . . . . . . . . . . . . . . . .       375,617         65.227303         24,500,484
      Non-tax qualified spectrum  . . . . . . . . . . . . . . . . .       116,628         55.348697          6,455,208
      Non-tax qualified spectrum (81-225)   . . . . . . . . . . . .         2,505         60.295273            151,040
    Massachusetts Investors Trust -- Class A:
      Tax qualified   . . . . . . . . . . . . . . . . . . . . . . .            17         73.217470              1,245
      Tax qualified spectrum  . . . . . . . . . . . . . . . . . . .       373,587         59.116939         22,085,320
      Non-tax qualified spectrum  . . . . . . . . . . . . . . . . .        87,519         53.042089          4,642,191
      Non-tax qualified spectrum (81-225)   . . . . . . . . . . . .         4,013         56.351973            226,140
    MFS(R) Bond Fund -- Class A:
      Tax qualified   . . . . . . . . . . . . . . . . . . . . . . .           254         40.103391             10,186
      Non-tax qualified   . . . . . . . . . . . . . . . . . . . . .           450         42.342529             19,054
      Tax qualified spectrum  . . . . . . . . . . . . . . . . . . .       715,452         36.536936         26,140,424
      Non-tax qualified spectrum  . . . . . . . . . . . . . . . . .       278,445         36.507070         10,165,211
      Non-tax qualified spectrum (81-225)   . . . . . . . . . . . .         4,892         36.649839            179,291
    MFS(R) Emerging Growth Fund -- Class A:
      Tax qualified spectrum  . . . . . . . . . . . . . . . . . . .       400,564         21.706658          8,694,906
      Non-tax qualified spectrum (81-225)   . . . . . . . . . . . .           474         21.706658             10,289
    MFS(R) Growth Opportunities Fund -- Class A:
      Non-tax qualified   . . . . . . . . . . . . . . . . . . . . .         2,807         77.773322            218,310
      Tax qualified spectrum  . . . . . . . . . . . . . . . . . . .     1,029,309         72.767772         74,900,523
      Non-tax qualified spectrum  . . . . . . . . . . . . . . . . .       214,829         61.812074         13,279,026
      Non-tax qualified spectrum (81-225)   . . . . . . . . . . . .        16,083         68.202665          1,096,903
    MFS(R) High Income Fund -- Class A:
      Non-tax qualified   . . . . . . . . . . . . . . . . . . . . .           359         49.895862             17,913
      Tax qualified spectrum  . . . . . . . . . . . . . . . . . . .       561,209         44.007083         24,697,171
      Non-tax qualified spectrum  . . . . . . . . . . . . . . . . .       200,368         43.339456          8,683,840
      Non-tax qualified spectrum (81-225)   . . . . . . . . . . . .         6,622         44.007083            291,415
    MFS(R) Research Fund -- Class A:
      Non-tax qualified   . . . . . . . . . . . . . . . . . . . . .           599         73.593263             44,082
      Tax qualified spectrum  . . . . . . . . . . . . . . . . . . .       285,624         73.111959         20,882,530
      Non-tax qualified spectrum  . . . . . . . . . . . . . . . . .        97,012         63.882963          6,197,414
      Non-tax qualified spectrum (81-225)   . . . . . . . . . . . .         1,727         72.258548            124,791
    MFS(R) Total Return Fund -- Class A:
      Tax qualified   . . . . . . . . . . . . . . . . . . . . . . .           132         63.581031              8,393
      Non-tax qualified   . . . . . . . . . . . . . . . . . . . . .            87         62.479885              5,436
      Tax qualified spectrum  . . . . . . . . . . . . . . . . . . .       902,191         58.638949         52,903,532
      Non-tax qualified spectrum  . . . . . . . . . . . . . . . . .       224,713         56.760546         12,754,833
      Non-tax qualified spectrum (81-225)   . . . . . . . . . . . .         2,258         58.068470            131,119
    MFS(R) World Governments Fund -- Class A:
      Tax qualified spectrum  . . . . . . . . . . . . . . . . . . .       229,107         42.911877          9,831,411
      Non-tax qualified spectrum  . . . . . . . . . . . . . . . . .        44,619         41.836304          1,866,694
      Non-tax qualified spectrum (81-225)   . . . . . . . . . . . .         3,284         42.845163            140,704
    Nationwide Separate Account Trust--
      Money Market Fund:
      Tax qualified spectrum  . . . . . . . . . . . . . . . . . . .        72,621         21.058716          1,529,305
      Non-tax qualified spectrum  . . . . . . . . . . . . . . . . .        41,143         21.072414            866,982
                                                                        =========         =========                   

   Reserves for annuity contracts in payout phase:
      Tax qualified   . . . . . . . . . . . . . . . . . . . . . . .                                             11,393
      Non-tax qualified   . . . . . . . . . . . . . . . . . . . . .                                             81,128
      Tax qualified spectrum  . . . . . . . . . . . . . . . . . . .                                          2,394,301
      Non-tax qualified spectrum  . . . . . . . . . . . . . . . . .                                            982,607
      Non-tax qualified spectrum (81-225)   . . . . . . . . . . . .                                             10,867
                                                                                                           -----------
                                                                                                          $416,902,565
                                                                                                           ===========
</TABLE>





                                   61 of 112
<PAGE>   62
                                                                      SCHEDULE I

                              MFS VARIABLE ACCOUNT

                                 TAX QUALIFIED

                       SCHEDULES OF CHANGES IN UNIT VALUE

                  YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992


<TABLE>
<CAPTION>
                                                 MFSGrStk       MFSInvTr         MFSBdFd        MFSGrOpp         MFSTotRe
<S>                                             <C>            <C>            <C>               <C>              <C>
1994***
   Beginning unit value - Jan. 1                    **         $74.716077      42.399834           **            65.964662
- --------------------------------------------------------------------------------------------------------------------------
   Reinvested capital gains and dividends                        8.586372       2.862666                          2.763915
- --------------------------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                                       (9.338645)     (4.752106)                        (4.502426)
- -------------------------------------------------------------------------------------------------------------------------- 
   Contract charges                                              (.746334)      (.407003)                         (.645120)
- -------------------------------------------------------------------------------------------------------------------------- 
   Ending unit value - Dec. 31                                 $73.217470      40.103391                         63.581031
- --------------------------------------------------------------------------------------------------------------------------
   Percentage increase (decrease) in
     unit value*                                                  (2)%            (5)%                              (4)%  
==========================================================================================================================

1993***
   Beginning unit value - Jan. 1                    **         $68.591640      37.614804           **            57.871052
- --------------------------------------------------------------------------------------------------------------------------
   Reinvested capital gains and dividends                       11.498973       5.808619                          3.732170
- --------------------------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                                       (4.655404)      (.614467)                         5.026580
- --------------------------------------------------------------------------------------------------------------------------
   Contract charges                                              (.719132)      (.409122)                         (.665140)
- -------------------------------------------------------------------------------------------------------------------------- 
   Ending unit value - Dec. 31                                 $74.716077      42.399834                         65.964662
- --------------------------------------------------------------------------------------------------------------------------
   Percentage increase (decrease) in
     unit value*                                                   9%              13%                              14%   
==========================================================================================================================

1992***
   Beginning unit value - Jan. 1                $72.701980      64.520969      35.745806        90.866062        53.108093
- --------------------------------------------------------------------------------------------------------------------------
   Reinvested capital gains and dividends         4.449809      12.069131       2.892271         3.373405         4.327193
- --------------------------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                          .165659      (7.352200)      (.654423)        3.557566          .990427
- --------------------------------------------------------------------------------------------------------------------------
   Contract charges                               (.705969)      (.646260)      (.368850)        (.910316)        (.554661)
- -------------------------------------------------------------------------------------------------------------------------- 
   Ending unit value - Dec. 31                  $76.611479      68.591640      37.614804        96.886717        57.871052
- --------------------------------------------------------------------------------------------------------------------------
   Percentage increase (decrease) in
     unit value*                                    5%             6%              5%              7%               9%    
==========================================================================================================================
</TABLE>

  *   An annualized rate of return cannot be determined as contract charges do
      not include the annual contract maintenance charge discussed in note 2.
 **   This investment option was not being utilized.
***   No other investment options were being utilized.





                                   62 of 112
<PAGE>   63
                                                           SCHEDULE I, CONTINUED

                              MFS VARIABLE ACCOUNT

                               NON-TAX QUALIFIED

                       SCHEDULES OF CHANGES IN UNIT VALUE

                  YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992




<TABLE>
<CAPTION>
                                             MFSMyMkt   MFSGrStk   MFSInvTr     MFSBdFd     MFSGrOpp   MFSHiInc   MFSRsrch 
                                             --------   --------   --------     -------     --------   --------   -------- 
<S>                                        <C>        <C>          <C>          <C>        <C>        <C>        <C>       
1994                                                                                                                       
  Beginning unit value - Jan. 1            $31.804010   66.343035     **        44.767184  81.961605  51.758789  74.327082 
- ---------------------------------------------------------------------------------------------------------------------------
  Reinvested capital gains and dividends     1.114091    6.245985                3.022499   6.380267   4.381074   7.237361 
- ---------------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)                      .000000  (10.708702)              (5.017439) (9.773345) (5.737464) (7.223674)
- ---------------------------------------------------------------------------------------------------------------------------
  Contract charges                           (.322441)   (.618853)               (.429715)  (.795205)  (.506537)  (.747506)
- ---------------------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31              $32.595660   61.261465               42.342529  77.773322  49.895862  73.593263 
- ---------------------------------------------------------------------------------------------------------------------------
  Percentage increase (decrease) in                                                                                        
    unit value*                                 2%        (8)%                   (5)%         (5)%       (4)%       (1)%   
===========================================================================================================================
                                                                                                                           
1993                                                                                                                       
  Beginning unit value - Jan. 1            $31.374016   58.545028  64.725197    39.714988  71.251149  43.789729  61.704356 
- ---------------------------------------------------------------------------------------------------------------------------
  Reinvested capital gains and dividends      .743804    9.875063  10.850787     6.132938   8.954754   4.151571   8.244049 
- ---------------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)                      .000000   (1.468495) (4.392986)    (.648781)  2.525050   4.305712   5.051213 
- ---------------------------------------------------------------------------------------------------------------------------
  Contract charges                           (.313810)   (.608561)  (.678600)    (.431961)  (.769348)  (.488223)  (.672536)
- ---------------------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31              $31.804010   66.343035  70.504398    44.767184  81.961605  51.758789  74.327082 
- ---------------------------------------------------------------------------------------------------------------------------
  Percentage increase (decrease) in                                                                                        
    unit value*                                 1%         13%        9%          13%         15%        18%        20%    
===========================================================================================================================
                                                                                                                           
1992                                                                                                                       
  Beginning unit value - Jan. 1            $30.757355   55.557463  60.883987    37.741633  66.823526  37.791286  56.084333 
- ---------------------------------------------------------------------------------------------------------------------------
  Reinvested capital gains and dividends      .929646    3.400459  11.388806     3.053759   2.480825   4.481054   4.491971 
- ---------------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)                      .000000     .126597  (6.937763)    (.690962)  2.616252   1.936545   1.696176 
- ---------------------------------------------------------------------------------------------------------------------------
  Contract charges                           (.312985)   (.539491)  (.609833)    (.389442)  (.669454)  (.419156)  (.568124)
- ---------------------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31              $31.374016   58.545028  64.725197    39.714988  71.251149  43.789729  61.704356 
- ---------------------------------------------------------------------------------------------------------------------------
  Percentage increase (decrease) in                                                                                        
    unit value*                                 2%         5%         6%          5%           7%        16%        10%    
===========================================================================================================================
</TABLE>                                   
                                           


<TABLE>
<CAPTION>
                                            MFSTotRe
                                            --------
<S>                                         <C>
1994                                       
  Beginning unit value - Jan. 1             64.822235
- -----------------------------------------------------
  Reinvested capital gains and dividends     2.716055
- -----------------------------------------------------
  Unrealized gain (loss)                    (4.424461)
- ----------------------------------------------------- 
  Contract charges                           (.633944)
- ----------------------------------------------------- 
  Ending unit value - Dec. 31               62.479885
- -----------------------------------------------------
  Percentage increase (decrease) in        
    unit value*                               (4)%   
=====================================================
                                           
1993                                       
  Beginning unit value - Jan. 1             56.868802
- -----------------------------------------------------
  Reinvested capital gains and dividends     3.667543
- -----------------------------------------------------
  Unrealized gain (loss)                     4.939512
- -----------------------------------------------------
  Contract charges                           (.653622)
- ----------------------------------------------------- 
  Ending unit value - Dec. 31               64.822235
- -----------------------------------------------------
  Percentage increase (decrease) in        
    unit value*                               14%   
=====================================================
                                           
1992                                       
  Beginning unit value - Jan. 1             52.188320
- -----------------------------------------------------
  Reinvested capital gains and dividends     4.252251
- -----------------------------------------------------
  Unrealized gain (loss)                      .973290
- -----------------------------------------------------
  Contract charges                           (.545059)
- ----------------------------------------------------- 
  Ending unit value - Dec. 31               56.868802
- -----------------------------------------------------
  Percentage increase (decrease) in        
    unit value*                                9%   
=====================================================
</TABLE>                                   

      *     An annualized rate of return cannot be determined as contract
            charges do not include the annual contract maintenance charge
            discussed in note 2.
      **    This investment option was not being utilized.




                                   63 of 112
<PAGE>   64
                                                           SCHEDULE I, CONTINUED

                              MFS VARIABLE ACCOUNT

                             TAX QUALIFIED SPECTRUM

                       SCHEDULES OF CHANGES IN UNIT VALUE

                  YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992



<TABLE>
<CAPTION>
                                     MFSMyMkt   MFSGrStk    MFSInvTr     MFSBdFd    MFSEmGro    MFSGrOpp    MFSHiInc    MFSRsrch 
                                     --------   --------    --------     -------    --------    --------    --------    -------- 
<S>                                <C>        <C>           <C>         <C>         <C>         <C>         <C>                  
1994                                                                                                                             
  Beginning unit value - Jan.1     $27.370768   70.852048   60.509797   38.746280   20.977490   76.918993   45.788518  74.064821 
- ---------------------------------------------------------------------------------------------------------------------------------
  Reinvested capital                                                                                                             
    gains and                                                                                                                    
    dividends                         .957264    6.650437    6.934388    2.612018     .436556    5.969728    3.870377   7.195425 
- ---------------------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)              .000000  (11.415978)  (7.541473)  (4.337835)    .566606   (9.150770)  (5.069261) (7.179946)
- ---------------------------------------------------------------------------------------------------------------------------------
  Contract charges                   (.360738)   (.859204)   (.785773)   (.483527)   (.273994)   (.970179)   (.582551)  (.968341)
- ---------------------------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31      $27.967294   65.227303   59.116939   36.536936   21.706658   72.767772   44.007083  73.111959 
- ---------------------------------------------------------------------------------------------------------------------------------
  Percentage increase                                                                                                            
    (decrease) in                                                                                                                
    unit value*                         2%        (8)%        (2)%        (6)%         3%         (5)%        (4)%        (1)%   
=================================================================================================================================
                                                                                                                                 
1993                                                                                                                             
  Beginning unit value - Jan.1     $27.082782   62.713932   55.718475   34.477915   16.755110   67.070484   38.856280  61.673295 
- ---------------------------------------------------------------------------------------------------------------------------------
  Reinvested capital                                                                                                             
    gains and                                                                                                                    
    dividends                         .641181   10.546573    9.314340    5.312013    1.987303    8.404559    3.678274   8.215232 
- ---------------------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)              .000000   (1.561022)  (3.763614)   (.556158)   2.468986    2.385396    3.817129   5.050110 
- ---------------------------------------------------------------------------------------------------------------------------------
  Contract charges                   (.353195)   (.847435)   (.759404)   (.487490)   (.233909)   (.941446)   (.563165)  (.873816)
- ---------------------------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31      $27.370768   70.852048   60.509797   38.746280   20.977490   76.918993   45.788518  74.064821 
- ---------------------------------------------------------------------------------------------------------------------------------
  Percentage increase                                                                                                            
    (decrease) in                                                                                                                
    unit value*                         1%         13%         9%          12%        25%         15%         18%         20%    
=================================================================================================================================
                                                                                                                                 
1992                                                                                                                             
  Beginning unit value - Jan.1     $26.631168   59.694705   52.571200   32.864457   15.782125   63.094003   33.635599  56.226647 
- ---------------------------------------------------------------------------------------------------------------------------------
  Reinvested capital                                                                                                             
    gains and                                                                                                                    
    dividends                         .803905    3.642811    9.806049    2.654728    1.521521    2.336086    3.981696   4.489970 
- ---------------------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)              .000000     .129894   (5.974322)   (.600476)   (.354209)   2.462010    1.723891   1.697019 
- ---------------------------------------------------------------------------------------------------------------------------------
  Contract charges                   (.352291)   (.753478)   (.684452)   (.440794)   (.194327)   (.821615)   (.484906)  (.740341)
- ---------------------------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31      $27.082782   62.713932   55.718475   34.477915   16.755110   67.070484   38.856280  61.673295 
- ---------------------------------------------------------------------------------------------------------------------------------
  Percentage increase                                                                                                            
    (decrease) in                                                                                                                
    unit value*                         2%         5%          6%          5%          6%          6%         16%         10%    
=================================================================================================================================
</TABLE>


<TABLE>
<CAPTION>
                                    MFSTotRe    MFSWdGvt    NWMyMkt
                                    --------    --------    -------
<S>                                 <C>         <C>         <C>
1994                              
  Beginning unit value - Jan.1      61.021714   46.532702   20.538004
- ---------------------------------------------------------------------
  Reinvested capital              
    gains and                     
    dividends                        2.553354    2.288468     .791945
- ---------------------------------------------------------------------
  Unrealized gain (loss)            (4.160311)  (5.345421)    .000000
- ---------------------------------------------------------------------
  Contract charges                   (.775808)   (.563872)   (.271233)
- --------------------------------------------------------------------- 
  Ending unit value - Dec. 31       58.638949   42.911877   21.058716
- ---------------------------------------------------------------------
  Percentage increase             
    (decrease) in                 
    unit value*                       (4)%        (8)%         3%    
=====================================================================
                                  
1993                              
  Beginning unit value - Jan.1      53.697197   39.821939   20.250996
- ---------------------------------------------------------------------
  Reinvested capital              
    gains and                     
    dividends                        3.457510    4.402242     .554187
- ---------------------------------------------------------------------
  Unrealized gain (loss)             4.662688    2.874170     .000000
- ---------------------------------------------------------------------
  Contract charges                   (.795681)   (.565649)   (.267179)
- --------------------------------------------------------------------- 
  Ending unit value - Dec. 31       61.021714   46.532702   20.538004
- ---------------------------------------------------------------------
  Percentage increase             
    (decrease) in                 
    unit value*                       14%         17%          1%   
=====================================================================
                                  
1992                              
  Beginning unit value - Jan.1      49.427627   39.811131   19.842272
- ---------------------------------------------------------------------
  Reinvested capital              
    gains and                     
    dividends                        4.018262    4.044561     .671702
- ---------------------------------------------------------------------
  Unrealized gain (loss)              .922322   (3.509825)    .000000
- ---------------------------------------------------------------------
  Contract charges                   (.671014)   (.523928)   (.262978)
- --------------------------------------------------------------------- 
  Ending unit value - Dec. 31       53.697197   39.821939   20.250996
- ---------------------------------------------------------------------
  Percentage increase             
    (decrease) in                 
    unit value*                        9%          0%          2%   
=====================================================================
</TABLE>                          

  *   An annualized rate of return cannot be determined as contract charges do
      not include the annual contract maintenance charge discussed in note 2.


                                   64 of 112
<PAGE>   65
                                                           SCHEDULE I, CONTINUED

                              MFS VARIABLE ACCOUNT

                           NON-TAX QUALIFIED SPECTRUM

                       SCHEDULES OF CHANGES IN UNIT VALUE

                  YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992


<TABLE>
<CAPTION>
                                     MFSMyMkt   MFSGrStk    MFSInvTr     MFSBdFd    MFSGrOpp    MFSHiInc    MFSRsrch    MFSTotRe 
                                     --------   --------    --------     -------    --------    --------    --------    -------- 
<S>                                <C>          <C>         <C>         <C>         <C>         <C>         <C>        <C>          
1994                                                                                                                             
  Beginning unit value - Jan. 1    $27.389788   60.121583   54.291825   38.714601   65.338300   45.093866   64.715547  59.066983 
- ---------------------------------------------------------------------------------------------------------------------------------
  Reinvested capital gains                                                                                                       
    and dividends                     .957927    5.643236    6.221811    2.609884    5.070943    3.811643    6.287139   2.471571 
- ---------------------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)              .000000   (9.687046)  (6.766521)  (4.334289)  (7.773057)  (4.992348)  (6.273621) (4.027043)
- ---------------------------------------------------------------------------------------------------------------------------------
  Contract charges                   (.360987)   (.729076)   (.705026)   (.483126)   (.824112)   (.573705)   (.846102)  (.750965)
- ---------------------------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31      $27.986728   55.348697   53.042089   36.507070   61.812074   43.339456   63.882963  56.760546 
- ---------------------------------------------------------------------------------------------------------------------------------
  Percentage increase (decrease)                                                                                                 
    in unit value*                      2%        (8)%        (2)%        (6)%        (5)%        (4)%        (1)%        (4)%   
=================================================================================================================================
                                                                                                                                 
1993                                                                                                                             
  Beginning unit value - Jan. 1    $27.101602   53.215976   49.992851   34.449725   56.972537   38.266802   53.888228  51.977095 
- ---------------------------------------------------------------------------------------------------------------------------------
  Reinvested capital gains                                                                                                       
    and dividends                     .641629    8.949306    8.357200    5.307666    7.139194    3.622473    7.178215   3.346744 
- ---------------------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)              .000000   (1.324606)  (3.376852)   (.555693)   2.026262    3.759218    4.412613   4.513320 
- ---------------------------------------------------------------------------------------------------------------------------------
  Contract charges                   (.353443)   (.719093)   (.681374)   (.487097)   (.799693)   (.554627)   (.763509)  (.770176)
- ---------------------------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31      $27.389788   60.121583   54.291825   38.714601   65.338300   45.093866   64.715547  59.066983 
- ---------------------------------------------------------------------------------------------------------------------------------
  Percentage increase (decrease)                                                                                                 
    in unit value*                      1%         13%         9%          12%        15%         18%         20%         14%    
=================================================================================================================================
                                                                                                                                 
1992                                                                                                                             
  Beginning unit value - Jan. 1    $26.649674   50.654002   47.168983   32.837584   53.594751   33.125330   49.129110  47.844295 
- ---------------------------------------------------------------------------------------------------------------------------------
  Reinvested capital gains                                                                                                       
    and dividends                     .804468    3.091111    8.798380    2.652557    1.984371    3.921291    3.923197   3.889542 
- ---------------------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)              .000000     .110242   (5.360408)   (.599986)   2.091331    1.697737    1.482816    .892765 
- ---------------------------------------------------------------------------------------------------------------------------------
  Contract charges                   (.352540)   (.639379)   (.614104)   (.440430)   (.697916)   (.477556)   (.646895)  (.649507)
- ---------------------------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31      $27.101602   53.215976   49.992851   34.449725   56.972537   38.266802   53.888228  51.977095 
- ---------------------------------------------------------------------------------------------------------------------------------
  Percentage increase (decrease)                                                                                                 
    in unit value*                      2%         5%          6%          5%          6%         16%         10%          9%    
=================================================================================================================================
</TABLE>                                                                       
                                                                               
<TABLE>
<CAPTION>
                                    MFSWdGvt    NWMyMkt
                                    --------    -------
<S>                                 <C>         <C>
1994                               
  Beginning unit value - Jan. 1     45.366368   20.551361
- ---------------------------------------------------------
  Reinvested capital gains         
    and dividends                    2.231109     .792462
- ---------------------------------------------------------
  Unrealized gain (loss)            (5.211428)    .000000
- ---------------------------------------------------------
  Contract charges                   (.549745)   (.271409)
- --------------------------------------------------------- 
  Ending unit value - Dec. 31       41.836304   21.072414
- ---------------------------------------------------------
  Percentage increase (decrease)   
    in unit value*                    (8)%         3%   
=========================================================
                                   
1993                               
  Beginning unit value - Jan. 1     38.823817   20.264167
- ---------------------------------------------------------
  Reinvested capital gains         
    and dividends                    4.291901     .554548
- ---------------------------------------------------------
  Unrealized gain (loss)             2.802117     .000000
- ---------------------------------------------------------
  Contract charges                   (.551467)   (.267354)
- --------------------------------------------------------- 
  Ending unit value - Dec. 31       45.366368   20.551361
- ---------------------------------------------------------
  Percentage increase (decrease)   
    in unit value*                    17%          1%   
=========================================================
                                   
1992                               
  Beginning unit value - Jan. 1     38.813287   19.855177
- ---------------------------------------------------------
  Reinvested capital gains         
    and dividends                    3.943185     .672129
- ---------------------------------------------------------
  Unrealized gain (loss)            (3.421861)    .000000
- ---------------------------------------------------------
  Contract charges                   (.510794)   (.263139)
- --------------------------------------------------------- 
  Ending unit value - Dec. 31       38.823817   20.264167
- ---------------------------------------------------------
  Percentage increase (decrease)   
    in unit value*                     0%          2%   
=========================================================
</TABLE>                           

  *   An annualized rate of return cannot be determined as contract charges do
      not include the annual contract maintenance charge discussed in note 2.





                                   65 of 112
<PAGE>   66
                                                           SCHEDULE I, CONTINUED

                              MFS VARIABLE ACCOUNT

                      NON-TAX QUALIFIED SPECTRUM (81-225)

                       SCHEDULES OF CHANGES IN UNIT VALUE

                  YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992


<TABLE>
<CAPTION>                                                                                                                        
                                     MFSGrStk   MFSInvTr     MFSBdFd    MFSEmGro    MFSGrOpp    MFSHiInc    MFSRsrch    MFSTotRe 
                                     --------   --------     -------    --------    --------    --------    --------    -------- 
<S>                                <C>          <C>         <C>         <C>         <C>         <C>         <C>        <C>       
1994                                                                                                                             
  Beginning unit value - Jan. 1    $65.494712   57.679687   38.865999   20.977490   72.093454   45.788518   73.200301  60.428053 
- ---------------------------------------------------------------------------------------------------------------------------------
  Reinvested capital gains                                                                                                       
    and dividends                    6.147578    6.610058    2.620091     .436556    5.595215    3.870377    7.111436   2.528526 
- ---------------------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)           (10.552777)  (7.188748)  (4.351232)    .566606   (8.576687)  (5.069261)  (7.096145) (4.119853)
- ---------------------------------------------------------------------------------------------------------------------------------
  Contract charges                   (.794240)   (.749024)   (.485019)   (.273994)   (.909317)   (.582551)   (.957044)  (.768256)
- ---------------------------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31      $60.295273   56.351973   36.649839   21.706658   68.202665   44.007083   72.258548  58.068470 
- ---------------------------------------------------------------------------------------------------------------------------------
  Percentage increase (decrease)                                                                                                 
    in unit value*                     (8)%       (2)%        (6)%         3%         (5)%        (4)%        (1)%        (4)%   
=================================================================================================================================
                                                                                                                                 
1993                                                                                                                             
  Beginning unit value - Jan. 1    $57.971950   53.112457   34.584435   16.755110   62.862782   38.856280   60.953415  53.174791 
- ---------------------------------------------------------------------------------------------------------------------------------
  Reinvested capital gains                                                                                                       
    and dividends                    9.749115    8.878698    5.328424    1.987303    7.877296    3.678274    8.119340   3.423916 
- ---------------------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)            (1.442991)  (3.587588)   (.557863)   2.468986    2.235756    3.817130    4.991162   4.617284 
- ---------------------------------------------------------------------------------------------------------------------------------
  Contract charges                   (.783362)   (.723880)   (.488997)   (.233909)   (.882380)   (.563166)   (.863616)  (.787938)
- ---------------------------------------------------------------------------------------------------------------------------------
  Ending unit value -  Dec. 31     $65.494712   57.679687   38.865999   20.977490   72.093454   45.788518   73.200301  60.428053 
- ---------------------------------------------------------------------------------------------------------------------------------
  Percentage increase (decrease)                                                                                                 
    in unit value*                      13%        9%          12%         25%        15%         18%         20%         14%    
=================================================================================================================================
                                                                                                                                 
1992                                                                                                                             
  Beginning unit value - Jan. 1    $55.181022   50.112374   32.965982   15.782125   59.135771   33.635599   55.570339  48.946754 
- ---------------------------------------------------------------------------------------------------------------------------------
  Reinvested capital gains                                                                                                       
    and dividends                    3.367367    9.347409    2.662929    1.521521    2.189531    3.981696    4.437561   3.979168 
- ---------------------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)              .120072   (5.694893)   (.602328)   (.354209)   2.307547    1.723891    1.677219    .913344 
- ---------------------------------------------------------------------------------------------------------------------------------
  Contract charges                   (.696511)   (.652433)   (.442148)   (.194327)   (.770067)   (.484906)   (.731704)  (.664475)
- ---------------------------------------------------------------------------------------------------------------------------------
  Ending unit value -  Dec. 31     $57.971950   53.112457   34.584435   16.755110   62.862782   38.856280   60.953415  53.174791 
- ---------------------------------------------------------------------------------------------------------------------------------
  Percentage increase (decrease)                                                                                                 
    in unit value*                      5%         6%          5%          6%          6%         16%         10%          9%    
=================================================================================================================================
</TABLE>

<TABLE>
<CAPTION>
                                     MFSWdGvt
                                     --------
<S>                                  <C>
1994                               
  Beginning unit value - Jan. 1      46.460353
- ----------------------------------------------
  Reinvested capital gains         
    and dividends                     2.284911
- ----------------------------------------------
  Unrealized gain (loss)             (5.337099)
- ---------------------------------------------- 
  Contract charges                    (.563002)
- ---------------------------------------------- 
  Ending unit value - Dec. 31        42.845163
- ----------------------------------------------
  Percentage increase (decrease)   
    in unit value*                     (8)%   
==============================================
                                   
1993                               
  Beginning unit value - Jan. 1      39.760030
- ----------------------------------------------
  Reinvested capital gains         
    and dividends                     4.395398
- ----------------------------------------------
  Unrealized gain (loss)              2.869703
- ----------------------------------------------
  Contract charges                    (.564778)
- ---------------------------------------------- 
  Ending unit value -  Dec. 31       46.460353
- ----------------------------------------------
  Percentage increase (decrease)   
    in unit value*                      17%    
===============================================
                                   
1992                               
  Beginning unit value - Jan. 1      39.749239
- ----------------------------------------------
  Reinvested capital gains         
    and dividends                     4.038273
- ----------------------------------------------
  Unrealized gain (loss)             (3.504369)
- ---------------------------------------------- 
  Contract charges                    (.523113)
- ---------------------------------------------- 
  Ending unit value -  Dec. 31       39.760030
- ----------------------------------------------
  Percentage increase (decrease)   
    in unit value*                      0%    
==============================================
</TABLE>                           
                                   
  *   An annualized rate of return cannot be determined as contract charges do
      not include the annual contract maintenance charge discussed in note 2.



See accompanying independent auditors' report.





                                   66 of 112
<PAGE>   67
                          Independent Auditors' Report

The Board of Directors 
Nationwide Life Insurance Company:

We have audited the accompanying consolidated balance sheets of Nationwide Life
Insurance Company (a wholly owned subsidiary of Nationwide Corporation) and 
subsidiaries as of December 31, 1994, and 1993, 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, 1994. 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.

Participating insurance and the related surplus are discussed in note 13. The
Company and its counsel are of the opinion that the ultimate ownership of the
participating surplus in excess of the contemplated equitable policyholder
dividends belongs to the shareholder. The accompanying consolidated financial
statements are presented on such basis.

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, 1994 and 1993, and the 
results of their operations and their cash flows for each of the years in the 
three-year period ended December 31, 1994, in conformity with generally
accepted accounting principles.

As discussed in note 2 to the consolidated financial statements, in 1994 the
Company adopted the provisions of the Financial Accounting Standards Board's
Statement of Financial Accounting Standards (SFAS) No. 115, Accounting for
Certain Investments in Debt and Equity Securities.

In 1993, the Company adopted the provisions of SFAS No. 109, Accounting for
Income Taxes and SFAS No. 106, Employer's Accounting for Postretirement
Benefits Other Than Pensions.

                                                           KPMG Peat Marwick LLP


Columbus, Ohio
February 27, 1995





                                   67 of 112

<PAGE>   68
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                          Consolidated Balance Sheets

                           December 31, 1994 and 1993
                                (000's omitted)

<TABLE>
<CAPTION>
                                     Assets                                                1994                1993
                                     ------                                             -----------         ----------  
<S>                                                                                     <C>                <C>
Investments (notes 5, 8 and 9):
   Securities available-for-sale, at fair value:
      Fixed maturities (cost $8,318,865 in 1994)                                        $ 8,045,906                 -
      Equity securities (cost $18,373 in 1994; $8,263 in 1993)                               24,713            16,593
   Fixed maturities held-to-maturity, at amortized cost (fair value $3,602,310
      in 1994; $10,886,820 in 1993)                                                       3,688,787        10,120,978
   Mortgage loans on real estate                                                          4,222,284         3,871,560
   Real estate                                                                              252,681           253,831
   Policy loans                                                                             340,491           315,898
   Other long-term investments                                                               63,914           118,490
   Short-term investments (note 14)                                                         131,643            41,797
                                                                                        -----------       -----------
                                                                                         16,770,419        14,739,147
                                                                                        -----------       -----------

Cash                                                                                          7,436            21,835
Accrued investment income                                                                   220,540           190,886
Deferred policy acquisition costs                                                         1,064,159           811,944
Deferred Federal income tax                                                                  36,515                 -
Other assets                                                                                790,603           636,161
Assets held in Separate Accounts (note 8)                                                12,222,461         9,006,388
                                                                                        -----------       -----------
                                                                                        $31,112,133        25,406,361
                                                                                        ===========       ===========

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

Future policy benefits and claims (notes 6 and 8)                                        16,321,461        14,092,255
Policyholders' dividend accumulations                                                       338,058           322,686
Other policyholder funds                                                                     72,770            71,959
Accrued Federal income tax (note 7):
   Current                                                                                   13,126            12,294
   Deferred                                                                                       -            31,659
                                                                                        -----------       -----------
                                                                                             13,126            43,953
                                                                                        -----------       -----------

Other liabilities                                                                           235,778           217,952
Liabilities related to Separate Accounts (note 8)                                        12,222,461         9,006,388
                                                                                        -----------       -----------
                                                                                         29,203,654        23,755,193
                                                                                        -----------       -----------

Shareholder's equity (notes 3, 4, 7 and 13):
   Capital shares, $1 par value.  Authorized 5,000 shares, issued and
     outstanding 3,815 shares                                                                 3,815             3,815
   Paid-in additional capital                                                               622,753           422,753
   Unrealized gains (losses) on securities available-for-sale, net of adjustment
     to deferred policy acquisition costs of $82,525 ($0 in 1993) and net of               
     deferred Federal income tax benefit of $64,425 ($1,583 expense in 1993)               (119,668)            6,747
   Retained earnings                                                                      1,401,579         1,217,853
                                                                                        -----------       -----------
                                                                                          1,908,479         1,651,168
                                                                                        -----------       -----------
Commitments and contingencies (notes 9 and 16)                                          
                                                                                        $31,112,133        25,406,361
                                                                                        ===========       ===========
</TABLE>

See accompanying notes to consolidated financial statements.

                                  68 of 112
<PAGE>   69

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                       Consolidated Statements of Income

                  Years ended December 31, 1994, 1993 and 1992
                                (000's omitted)
<TABLE>
<CAPTION>
                                                                            1994             1993             1992
                                                                         ----------       ----------       ----------
<S>                                                                      <C>              <C>             <C>
Revenues (note 17):
   Traditional life insurance premiums                                   $  209,538          215,715          226,888
   Accident and health insurance premiums                                   324,524          312,655          430,009
   Universal life and investment product policy charges                     239,021          188,057          148,464
   Net investment income (note 5)                                         1,289,501        1,204,426        1,120,157
   Net ceded commissions from disposition of credit life and                                             
     credit accident and health business (note 12)                                -                -           27,115
   Realized gains (losses) on investments (notes 5 and 14)                  (16,384)         113,673          (19,315)
                                                                         ----------       ----------       ----------
                                                                          2,046,200        2,034,526        1,933,318
                                                                         ----------       ----------       ----------
Benefits and expenses:                                                                                   
   Benefits and claims                                                    1,279,763        1,236,906        1,319,735
   Provision for policyholders' dividends on participating                                                
     policies (note 13)                                                      46,061           53,189           61,834
  Amortization of deferred policy acquisition costs                          94,744          102,134           99,197
  Other operating costs and expenses                                        352,402          329,396          321,993
                                                                         ----------       ----------       ----------
                                                                          1,772,970        1,721,625        1,802,759
                                                                         ----------       ----------       ----------
          Income before Federal income tax and cumulative                                                
            effect of changes in accounting principles                      273,230          312,901          130,559
                                                                         ----------       ----------       ----------
                                                                                                         
Federal income tax (note 7):                                                                             
   Current expense                                                           79,847           75,124           47,402
   Deferred expense (benefit)                                                 9,657           31,634          (13,660)
                                                                         ----------       ----------       ----------
                                                                             89,504          106,758           33,742
                                                                         ----------       ----------       ----------
                                                                                                         
          Income before cumulative effect of changes in                                                  
            accounting principles                                           183,726          206,143           96,817
                                                                                                         
Cumulative effect of changes in accounting principles,                                                   
   net of tax (note 3)                                                            -            5,365                -
                                                                         ----------       ----------       ----------
          Net income                                                     $  183,726          211,508           96,817
                                                                         ==========       ==========       ==========

</TABLE>                                                                       

                                                                               
         See accompanying notes to consolidated financial statements.          


                                  69 of 112

<PAGE>   70

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                Consolidated Statements of Shareholder's Equity

                  Years ended December 31, 1994, 1993 and 1992
                                (000's omitted)

<TABLE>
<CAPTION>
                                                                        Unrealized
                                                                      gains (losses)
                                                        Paid-in       on securities                             Total
                                        Capital       additional      available-for-        Retained        shareholder's
                                         shares         capital         sale, net           earnings           equity
                                       ---------      -----------     --------------       ----------       -------------
<S>                                    <C>            <C>             <C>                  <C>              <C>
1992:
   Balance, beginning of year           $  3,815         311,753              96,048          933,179           1,344,795
   Dividends paid to shareholder               -               -                   -           (5,846)             (5,846)
   Net income                                  -               -                   -           96,817              96,817
   Unrealized losses on equity
     securities, net of deferred
     Federal income tax                        -               -              (5,524)               -              (5,524)
                                       ---------      -----------     --------------       ----------       -------------
   Balance, end of year                 $  3,815         311,753              90,524        1,024,150           1,430,242
                                       =========      ===========     ==============       ==========       =============

1993:
   Balance, beginning of year              3,815         311,753              90,524        1,024,150           1,430,242
   Capital contributions                       -         111,000                   -                -             111,000
   Dividends paid to shareholder               -               -                   -          (17,805)            (17,805)
   Net income                                  -               -                   -          211,508             211,508
   Unrealized losses on equity
     securities, net of deferred
     Federal income tax                        -               -             (83,777)               -             (83,777)
                                       ---------      -----------     --------------       ----------       -------------
   Balance, end of year                 $  3,815         422,753               6,747        1,217,853           1,651,168
                                       =========      ===========     ==============       ==========       =============

1994:
   Balance, beginning of year              3,815         422,753               6,747        1,217,853           1,651,168
   Capital contribution                        -         200,000                   -                -             200,000
   Net income                                  -               -                   -          183,726             183,726
   Adjustment for change in
     accounting for certain
     investments in debt and 
     equity securities, net of
     adjustment to deferred policy          
     acquisition costs and deferred
     Federal income tax (note 3)               -               -             216,915                -             216,915
  Unrealized losses on securities
     available-for-sale, net of
     adjustment to deferred policy
     acquisition costs and deferred
     Federal income tax                        -               -            (343,330)               -            (343,330)
                                       ---------      -----------     --------------       ----------       -------------
  Balance, end of year                 $   3,815         622,753            (119,668)       1,401,579           1,908,479
                                       =========      ===========     ==============       ==========       =============
</TABLE>


                                                                     
See accompanying notes to consolidated financial statements.


                                  70 of 112

<PAGE>   71

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                     Consolidated Statements of Cash Flows

                  Years ended December 31, 1994, 1993 and 1992
                                (000's omitted)

<TABLE>
<CAPTION>
                                                                              1994             1993             1992
                                                                           ----------       ----------       ----------
<S>                                                                       <C>               <C>              <C>
Cash flows from operating activities:
  Net income                                                               $  183,726          211,508           96,817
  Adjustments to reconcile net income to net cash provided by
    operating activities:
      Capitalization of deferred policy acquisition costs                    (264,434)        (191,994)        (177,928)
      Amortization of deferred policy acquisition costs                        94,744          102,134           99,197
      Amortization and depreciation                                             6,207           11,156            5,607
      Realized losses (gains) on invested assets, net                          15,949         (113,648)          19,092
      Deferred Federal income tax benefit                                      (2,166)          (6,006)         (13,105)
      Increase in accrued investment income                                   (29,654)         (4,218)          (11,518)
      (Increase) decrease in other assets                                    (112,566)        (549,277)           6,132
      Increase in policyholder account balances                             1,038,641          509,370           19,087
      Increase in policyholders' dividend accumulations                        15,372           17,316           18,708
      Increase (decrease) in accrued Federal income tax payable                   832           16,838          (15,723)
      Increase in other liabilities                                            17,826           26,958           73,512
      Other, net                                                              (19,303)         (11,745)         (10,586)
                                                                           ----------       ----------       ----------
        Net cash provided by operating activities                             945,174           18,392          109,292
                                                                           ----------       ----------       ----------
                                                                                                                       
Cash flows from investing activities:
  Proceeds from maturity of securities available-for-sale                     579,067                -                -
  Proceeds from sale of securities available-for-sale                         247,876          247,502           27,844
  Proceeds from maturity of fixed maturities held-to-maturity                 516,003        1,192,093        1,030,397
  Proceeds from sale of fixed maturities                                            -           33,959          123,422
  Proceeds from repayments of mortgage loans on real estate                   220,744          146,047          259,659
  Proceeds from sale of real estate                                            46,713           23,587           22,682
  Proceeds from repayments of policy loans and
     sale of other invested assets                                            134,998           59,643           99,189
  Cost of securities available-for-sale acquired                           (2,569,672)         (12,550)         (12,718)
  Cost of fixed maturities held-to-maturity acquired                         (675,835)      (2,016,831)      (2,687,975)
  Cost of mortgage loans on real estate acquired                             (627,025)        (475,336)        (654,403)
  Cost of real estate acquired                                                (15,962)          (8,827)        (137,843)
  Policy loans issued and other invested assets acquired                     (118,012)         (76,491)         (97,491)
                                                                           ----------       ----------       ----------
      Net cash used in investing activities                                (2,261,105)        (887,204)      (2,027,620)
                                                                           ----------       ----------       ----------

Cash flows from financing activities:
  Proceeds from capital contributions                                         200,000          111,000                -
  Dividends paid to shareholder                                                     -          (17,805)          (5,846)
  Increase in universal life and investment product account balances        3,640,958        2,249,740        2,468,236
  Decrease in universal life and investment product account balances       (2,449,580)      (1,458,504)        (575,180)
                                                                           ----------       ----------       ----------
      Net cash provided by financing activities                             1,391,378          884,431        1,887,210
                                                                           ----------       ----------       ----------

Net increase (decrease) in cash and cash equivalents                           75,447           15,619          (31,118)

Cash and cash equivalents, beginning of year                                   63,632           48,013           79,131
                                                                           ----------       ----------       ----------
Cash and cash equivalents, end of year                                     $  139,079           63,632           48,013
                                                                           ==========       ==========       ==========

</TABLE>


See accompanying notes to consolidated financial statements.

                                                                
                                  71 of 112

<PAGE>   72

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                   Notes to Consolidated Financial Statements
                        December 31, 1994, 1993 and 1992
                                (000 s omitted)

(1)     Organization and Description of Business
        ----------------------------------------
        Nationwide Life Insurance Company (NLIC) is a wholly owned      
        subsidiary of Nationwide Corporation (Corp.).  Wholly-owned
        subsidiaries of NLIC include Financial Horizons Life Insurance
        Company (FHLIC), West Coast  Life Insurance Company (WCLIC), National 
        Casualty Company and subsidiaries (NCC), Nationwide Financial
        Services, Inc. (NFS), and effective December 31, 1994, Employers Life
        Insurance Company of Wausau and subsidiary (ELICW).  NLIC and its
        subsidiaries are collectively referred to as "the Company".

        NLIC, FHLIC, WCLIC and ELICW are life and accident and health
        insurers and NCC is a property  and casualty insurer. The Company is
        licensed in all 50 states, the District of Columbia, the Virgin
        Islands and Puerto Rico.  The  Company offers a full range of life, 
        health and annuity products through exclusive agents and other
        distribution channels and is subject to competition from other
        insurers throughout the United States.  The Company is subject to
        regulation by the Insurance Departments of states in which it is
        licensed, and undergoes periodic examinations by those departments.

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

            LEGAL/REGULATORY RISK is the risk that changes in the legal
            or regulatory environment in which an insurer operates will create 
            additional expenses not anticipated by the insurer in pricing 
            its products.  That is, regulatory initiatives designed to 
            reduce insurer profits, new legal theories or insurance 
            company insolvencies through guaranty fund assessments may create
            costs for the insurer beyond those recorded in the consolidated
            financial statements.  The Company mitigates this risk by offering
            a wide range of products and by operating throughout the United 
            States, thus reducing its exposure to any single product or
            jurisdiction, and also by employing underwriting practices
            which identify and minimize the adverse impact of this risk.

            CREDIT RISK is 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 sound reinsurance and credit and collection policies
            and by providing for any amounts deemed uncollectible.

            INTEREST RATE RISK is 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.

(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 (GAAP) which
        differ from statutory accounting practices prescribed or permitted by
        regulatory authorities.  See note 4.

        In preparing the consolidated financial statements, management is
        required to make estimates and assumptions that affect the reported 
        amounts of assets and liabilities as  of the date of the consolidated 
        financial statements and revenues and expenses for the period.  Actual
        results could differ significantly from those estimates.

        The estimates susceptible to significant change are those used in
        determining the liability for future policy benefits and claims and 
        those used in determining valuation allowances for mortgage loans on 
        real estate and real estate.  Although some variability is inherent in
        these estimates, management believes the amounts provided are adequate.


                                  72 of 112
<PAGE>   73
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued



                 (a) Consolidation Policy
                     --------------------

                     The December 31, 1994, 1993 and 1992 consolidated
                     financial statements include the accounts of  NLIC and its
                     wholly owned subsidiaries FHLIC, WCLIC, NCC and NFS.  The
                     December 31, 1994 consolidated balance sheet also
                     includes the accounts of ELICW, which was acquired by
                     NLIC effective December 31, 1994.  See Note 14.  All
                     significant intercompany balances and transactions have
                     been eliminated.

                 (b) Valuation of Investments and Related Gains and Losses
                     -----------------------------------------------------

                     Prior to January 1, 1994, the Company classified fixed
                     maturities in accordance with the then existing accounting
                     standards, and accordingly, fixed maturity securities were
                     carried at amortized cost, adjusted for amortization of
                     premium or discount, since the Company had both the
                     ability and intent to hold those securities until
                     maturity.  Equity securities were carried at fair value
                     with the unrealized gains and losses, net of deferred
                     Federal income tax, reported as a separate component of
                     shareholder's equity.

                     In May 1993, the Financial Accounting Standards Board
                     (FASB) issued STATEMENT OF FINANCIAL ACCOUNTING
                     STANDARDS NO. 115 - ACCOUNTING FOR CERTAIN INVESTMENTS IN
                     DEBT AND EQUITY SECURITIES (SFAS 115).  SFAS 115
                     requires fixed maturities and equity securities to be
                     classified as either held-to-maturity, available-for-sale,
                     or trading.  The Company has  no trading securities.  The 
                     Company adopted SFAS 115 as of January 1, 1994, with no 
                     effect on consolidated net income.  See note 3 regarding 
                     the effect on consolidated shareholder's equity.

                     Fixed maturity securities are classified as held-to-
                     maturity when the Company has the positive intent
                     and ability to hold the securities to maturity and are     
                     stated at amortized cost.  Fixed maturity securities not
                     classified as held-to-maturity and all equity securities
                     are classified as available-for-sale and are stated at
                     fair value, with the unrealized gains and losses, net of
                     adjustments to deferred policy acquisition costs and
                     deferred Federal income tax, reported as a separate
                     component of shareholder's equity.  The adjustment to
                     deferred policy acquisition costs represents the change
                     in amortization of deferred policy acquisition costs that
                     would have been required as a charge or credit to
                     operations had such unrealized amounts been realized.

                     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.  Loans in foreclosure and loans
                     considered in-substance foreclosed as of the balance
                     sheet date are placed on non-accrual status and written
                     down to the fair value of the existing property to
                     derive a new cost basis.   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.

                     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.

                     In May, 1993, the FASB issued STATEMENT OF FINANCIAL
                     ACCOUNTING STANDARDS NO. 114 - ACCOUNTING BY CREDITORS
                     FOR IMPAIRMENT OF A LOAN (SFAS 114).  SFAS 114, which
                     was amended by STATEMENT OF FINANCIAL ACCOUNTING
                     STANDARDS NO. 118 - ACCOUNTING BY CREDITORS FOR
                     IMPAIRMENT OF A LOAN - INCOME RECOGNITION AND
                     DISCLOSURE in October, 1994, requires the measurement of
                     impaired loans be 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
                     loan's observable market price or the fair value of the
                     collateral if the loan is collateral dependent.  The
                     impact on  the consolidated financial statements of
                     adopting SFAS 114 as amended is not expected to be
                     material.  Previously issued consolidated financial
                     statements shall not be restated.  The Company will adopt
                     SFAS 114 as amended in 1995.




                                  73 of 112
<PAGE>   74

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued



                 (c) Revenues and Benefits
                     ---------------------

                     TRADITIONAL LIFE INSURANCE  PRODUCTS:  Traditional life
                     insurance products include those products with fixed and
                     guaranteed premiums and benefits and consist primarily of
                     whole life, limited-payment life, term life and certain
                     annuities with life contingencies.  Premiums for
                     traditional life insurance products are recognized as
                     revenue when due and collected.  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.

                     UNIVERSAL LIFE AND INVESTMENT PRODUCTS:  Universal life
                     products include universal life, variable universal life
                     and other interest-sensitive life insurance policies.
                     Investment products consist primarily of individual and
                     group deferred annuities, annuities without life
                     contingencies and guaranteed investment contracts.
                     Revenues for universal life and investment products
                     consist of 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 benefits and claims incurred in the period in
                     excess of related policy account balances and interest
                     credited to policy account balances.

                     ACCIDENT AND HEALTH INSURANCE:  Accident and health 
                     insurance premiums are recognized as revenue over the 
                     terms of the policies.  Policy claims are charged to 
                     expense in the period that the claims are incurred.

                 (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
                     agency expenses have been deferred.  For traditional
                     life and individual health insurance products, these
                     deferred 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.  For
                     universal life and investment 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, 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.  Beginning January 1, 1994,
                     deferred policy acquisition costs are adjusted to
                     reflect the impact of unrealized gains and losses on
                     fixed maturity securities available-for-sale.  See note
                     2(b).

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

                     Separate Account assets and liabilities represent
                     contractholders' funds which have been segregated into
                     accounts with specific investment objectives.  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 for administrative
                     services and risks assumed.

                 (f) Future Policy Benefits
                     ----------------------

                     Future policy benefits for traditional life and individual
                     health policies have been calculated using a net level
                     premium method based on estimates of mortality,
                     morbidity, investment yields and withdrawals which were
                     used or which were being experienced at the time the
                     policies were issued, rather than the assumptions
                     prescribed by state regulatory authorities.  See note 6.

                     Future policy benefits for annuity policies in the
                     accumulation phase, universal life and variable universal
                     life policies have been calculated based on participants'
                     contributions plus interest credited less applicable
                     contract charges.

                     Future policy benefits and claims for group long-term
                     disability policies are the present value (primarily
                     discounted at 5.5%) of amounts not yet due on reported
                     claims and an estimate of amounts to be paid on incurred
                     but unreported claims.  The impact of reserve discounting
                     is not material.  Future policy benefits and claims on
                     other group health policies are not discounted.




                                  74 of 112
<PAGE>   75

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

                 (g) Participating Business
                     ----------------------
                     Participating business represents approximately 45%
                     (48% in 1993 and 1992) of the Company's ordinary
                     life insurance in force, 72% (72% in 1993; 71% in 1992)
                     of the number of policies in force, and 41% (45% in 1993
                     and 1992) of life insurance premiums.  The provision for
                     policyholder dividends is based on current dividend
                     scales.  Future dividends are provided for ratably in
                     future policy benefits based on dividend scales in effect
                     at the time the policies were issued.  Dividend scales are
                     approved by the Board of Directors.

                     Income attributable to participating policies in excess
                     of policyholder dividends is accounted for as belonging to
                     the shareholder.  See note 13.

                 (h) Federal Income Tax
                     ------------------
                     NLIC, FHLIC, WCLIC and NCC file a consolidated Federal
                     income tax return with Nationwide Mutual Insurance Company
                     (NMIC), the majority shareholder of Corp.  Through 1994,
                     ELICW filed a consolidated Federal income tax return with
                     Employers Insurance of Wausau A Mutual Company.
                     Beginning in 1995, ELICW will file a separate Federal
                     income tax return.

                     In 1993, the Company adopted STATEMENT OF FINANCIAL
                     ACCOUNTING STANDARDS  NO. 109 - ACCOUNTING  FOR INCOME
                     TAXES, which required a change from the deferred method
                     of accounting  for income tax of APB Opinion 11 to the
                     asset and liability method of accounting for income tax.
                     Under the asset and liability 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.

                     Prior to 1993, the Company applied the deferred method
                     of accounting for income tax which recognized deferred
                     income tax for income and expense items that are reported
                     in different years for financial reporting purposes and
                     income tax purposes using the tax rate applicable for
                     the year of calculation.  Under the deferred method,
                     deferred tax is not adjusted for subsequent changes in tax
                     rates.  See note 7.

                     The Company has reported the cumulative effect of the
                     change in method of accounting for income tax in the
                     1993 consolidated statement of income.  See note 3.

                 (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) Cash Equivalents
                     ----------------
                     For purposes of the consolidated statements of cash
                     flows, the Company considers all short-term investments
                     with original maturities of three months or less to be
                     cash equivalents.

                 (k) Reclassification
                     ----------------
                     Certain items in the 1993 and 1992 consolidated financial
                     statements have been reclassified to conform to the 1994
                     presentation.


                                  75 of 112
<PAGE>   76

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

(3)     Changes in Accounting Principles
        --------------------------------

        Effective January 1, 1994, the Company changed its method of
        accounting for certain investments in debt and equity securities in
        connection with the issuance of a new accounting standard by the FASB
        as described in Note 2(b).  As of January 1, 1994, the company
        classified fixed maturity securities with amortized cost and fair value
        of $6,593,844 and $7,024,736, respectively, as available-for-sale
        and recorded the securities at fair value.  Previously, these
        securities were recorded at amortized cost.  The effect as of January
        1, 1994 has been recorded as  a direct credit to shareholder's equity
        as follows:

<TABLE>
           <S>                                                                   <C>
           Excess of fair value over amortized cost of fixed maturity
              securities available-for-sale                                       $430,892
           Adjustment to deferred policy acquisition costs                         (97,177)
           Deferred Federal income tax                                            (116,800)
                                                                                  --------
                                                                                  $216,915
                                                                                  ========
</TABLE>   

        During 1993, the Company adopted accounting principles in       
        connection with the issuance of two accounting standards by the FASB.  
        The effect as of January 1, 1993, the date of adoption, has been
        recognized in the 1993 consolidated statement of income as the
        cumulative effect of changes in accounting principles, as follows:

<TABLE>        
           <S>                                                                   <C>
           Asset/liability method of recognizing income tax (note 7)              $ 26,344
           Accrual method of recognizing postretirement benefits other
              than pensions (net of tax benefit of $11,296), (note 11)             (20,979)
                                                                                  --------
                  Net cumulative effect of changes in accounting principles       $  5,365
                                                                                  ========
</TABLE>  

(4)     Basis of Presentation
        ---------------------
        The consolidated financial statements have been prepared in     
        accordance with GAAP.  Annual Statements for NLIC and FHLIC, WCLIC,
        ELICW and NCC, filed with the Department ofInsurance of the State of 
        Ohio, California Department of Insurance, Wisconsin Insurance
        Department and Michigan Bureau of Insurance, respectively, are prepared
        on the basis of accounting practices prescribed or permitted by 
        such regulatory authorities.  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.

        The following reconciles the statutory net income of NLIC as
        reported to regulatory authorities to the net income as shown
        in the accompanying consolidated financial statements:

<TABLE>
<CAPTION>
                                                                                     1994           1993            1992
                                                                                   --------        -------         -------
           <S>                                                                   <C>              <C>             <C>
           Statutory net income                                                    $ 76,532        185,943          33,812
           Adjustments to restate to the basis of GAAP:
                 Consolidating statutory net income of subsidiaries                  14,350         19,545          21,519
                 Increase in deferred policy acquisition costs, net                 167,166         89,860          78,731
                 Future policy benefits                                             (76,310)       (70,640)        (63,355)
                 Deferred Federal income tax (expense) benefit                       (9,657)       (31,634)         13,660
                 Equity in earnings of affiliates                                     1,013          7,121           4,618
                 Valuation allowances and other than temporary
                   declines accounted for directly in surplus                         6,275         (6,638)          3,402
                 Interest maintenance reserve                                        (7,332)        13,754           7,588
                 Cumulative effect of changes in accounting principles, 
                   net of tax                                                             -          5,365               -
                 Other, net                                                          11,689         (1,168)         (3,158)
                                                                                   --------        -------         -------
                    Net income per accompanying consolidated
                       statements of income                                        $183,726        211,508          96,817
                                                                                   ========        =======         =======
</TABLE>   


                                  76 of 112
<PAGE>   77
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

        The following reconciles the statutory capital shares and
        surplus of NLIC as reported to regulatory authorities to the
        shareholder's equity as shown in the accompanying consolidated
        financial statements:

<TABLE>        
<CAPTION>
                                                                                      1994            1993           1992
                                                                                   ----------       --------       --------
           <S>                                                                    <C>              <C>            <C>
           Statutory capital shares and surplus                                    $1,262,861        992,631        647,307
           Add (deduct) cumulative effect of adjustments:
                 Deferred policy acquisition costs                                  1,064,159        811,944        722,084
                 Nonadmitted assets and furniture and equipment charged to
                   income in the year of acquisition, net of accumulated
                   depreciation                                                        16,120         22,573         15,712
                 Asset valuation reserve                                              153,387        105,596        138,727
                 Interest maintenance reserve                                          18,843         21,069          7,315
                 Future policy benefits                                              (310,302)      (238,231)      (167,591)
                 Deferred Federal income tax, including effect of changes in
                   accounting principles in 1993                                       36,515        (31,659)       (82,724)
                 Cumulative effect of change in accounting principles for
                   postretirement benefits other than pensions, gross                       -        (32,275)             -
                 Difference between amortized cost and fair value of fixed
                  maturity securities available-for-sale, gross                      (272,959)             -              -
                 Other, net                                                           (60,145)          (480)       149,412
                                                                                   ----------     ----------     ----------
                     Shareholder's equity per accompanying consolidated
                        balance sheets                                             $1,908,479      1,651,168      1,430,242
                                                                                   ==========     ==========     ==========
</TABLE>   
           
(5)     Investments
        -----------

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

<TABLE>
<CAPTION>
                                                                                      1994            1993           1992
                                                                                   ----------       --------       --------
           <S>                                                                    <C>              <C>            <C>
           Gross investment income:
               Securities available-for-sale:
                 Fixed maturities                                                  $  674,346              -              -
                 Equity securities                                                        550          7,230          6,949
               Fixed maturities held-to-maturity                                      193,009        800,255        754,876
               Mortgage loans on real estate                                          376,783        364,810        334,769
               Real estate                                                             40,280         39,684         27,410
               Short-term                                                               6,990          5,080          7,298
               Other                                                                   42,831         33,832         30,717
                                                                                   ----------       --------       --------
                     Total investment income                                        1,334,789      1,250,891      1,162,019
           Less investment expenses                                                    45,288         46,465         41,862
                                                                                   ----------     ----------     ----------
                     Net investment income                                         $1,289,501      1,204,426      1,120,157
                                                                                   ==========     ==========     ==========
</TABLE>  
          

        An analysis of the change in gross unrealized gains (losses) on
        securities available-for-sale and fixed maturities held-to-maturity
        follows for the years ended December 31:
        
<TABLE> 
<CAPTION>
                                                                                      1994            1993           1992
                                                                                   ----------       --------       --------
           <S>                                                                    <C>              <C>            <C>
           Securities available-for-sale:
              Fixed maturities                                                    $  (703,851)             -              -
              Equity securities                                                        (1,990)      (128,837)        (9,195)
           Fixed maturities held-to-maturity                                         (421,427)       223,392         17,774
                                                                                  -----------       --------       --------
                                                                                  $(1,127,268)        94,555          8,579
                                                                                  ===========       ========       ========
                                                                               
</TABLE>   
           

                                  77 of 112
<PAGE>   78
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued



        An analysis of realized gains (losses) on investments by investment 
        type follows for the years ended December 31:

<TABLE>
<CAPTION>
                                                                                      1994            1993           1992
                                                                                   ----------       --------       --------
           <S>                                                                    <C>              <C>            <C>
           Realized on disposition of investments:
             Securities available-for-sale:
                Fixed maturities                                                     $(13,720)             -              -
                Equity securities                                                       1,427        129,728          7,215
             Fixed maturities                                                               -         21,159         13,399
             Mortgage loans on real estate                                            (16,130)       (17,763)       (30,334)
             Real estate and other                                                      5,765        (12,813)       (12,997)
                                                                                   ----------       --------       --------
                                                                                      (22,658)       120,311        (22,717)
                                                                                   ----------       --------       --------
                                                                                          
           
           Valuation allowances:
             Securities available-for-sale:
                Fixed maturities                                                        6,600              -              -
             Fixed maturities                                                               -           (934)         1,792
             Mortgage loans on real estate                                             (4,332)       (10,478)        (5,969)
             Real estate and other                                                      4,006          4,774          7,579
                                                                                   ----------       --------       --------
                                                                                        6,274         (6,638)         3,402
                                                                                   ----------       --------       --------
                                                                                     $(16,384)       113,673        (19,315)
                                                                                   ==========       ========       ========
</TABLE>   
           
        The amortized cost and estimated fair value of securities       
        available-for-sale and fixed maturities held-to-maturity were as
        follows as of December 31, 1994:
       
<TABLE>
<CAPTION>
                                                                                    Gross           Gross
                                                                  Amortized        unrealized     unrealized        Estimated
                                                                     cost            gains          losses         fair value
                                                                 -----------       ----------     ----------       ----------
          <S>                                                    <C>               <C>            <C>              <C>
          Securities available-for-sale                                                                    
          -----------------------------                                                        
            Fixed maturities:
              US Treasury securities and obligations of US
                government corporations and agencies              $  393,156           1,794         (18,941)         376,009
              Obligations of states and political           
                subdivisions                                           2,202              55             (21)           2,236
              Debt securities issued by foreign governments          177,910             872          (9,205)         169,577
              Corporate securities                                 4,201,738          50,405        (128,698)       4,123,445
              Mortgage-backed securities                           3,543,859          18,125        (187,345)       3,374,639
                                                                 -----------       ----------     ----------       ----------
                  Total fixed maturities                           8,318,865          71,251        (344,210)       8,045,906
            Equity securities                                         18,373           6,636            (296)          24,713
                                                                 -----------       ----------     ----------       ----------
                                                                  $8,337,238          77,887        (344,506)       8,070,619
                                                                 ===========       ==========     ==========       ==========
                                                                                                              
          Fixed maturity securities held-to-maturity                                       
          ------------------------------------------                                                          
              Obligations of states and political               
                subdivisions                                      $   11,613              92            (255)          11,450
              Debt securities issued by foreign governments           16,131             111             (39)          16,203
              Corporate securities                                 3,661,043          34,180        (120,566)       3,574,657
                                                                 -----------       ----------     ----------       ----------
                                                                  $3,688,787          34,383        (120,860)       3,602,310
                                                                 ===========       ==========     ==========       ==========
</TABLE>                                                                      


                                  78 of 112
<PAGE>   79
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

        The amortized cost and estimated fair value of investments of fixed
        maturity securities were as follows as of December 31, 1993:
       
<TABLE>
<CAPTION>
                                                                                    Gross           Gross
                                                                  Amortized        unrealized     unrealized        Estimated
                                                                     cost            gains          losses         fair value
                                                                 -----------       ----------     ----------       ----------
          <S>                                                    <C>               <C>            <C>              <C>
               US Treasury securities and obligations of US
                 government corporations and agencies            $   287,738          18,204          (392)           305,550
               Obligations of states and political        
                 subdivisions                                         16,519           2,700            (5)            19,214
               Debt securities issued by foreign governments         137,092           7,719        (1,213)           143,598
               Corporate securities                                6,819,355         647,778       (15,648)         7,451,485
               Mortgage-backed securities                          2,860,274         121,721       (15,022)         2,966,973
                                                                 -----------       ----------     ----------       ----------
                                                                 $10,120,978         798,122       (32,280)        10,886,820
                                                                 ===========       ==========     ==========       ==========
</TABLE>               
        As of December 31, 1993 the net unrealized gain on equity       
        securities, before providing for deferred Federal income tax, was
        $8,330, comprised of gross unrealized gains of $8,345 and gross 
        unrealized losses of $15.

        The amortized cost and estimated fair value of fixed maturity
        securities available-for-sale and fixed maturity securities 
        held-to-maturity as of December 31, 1994, by contractual maturity,
        are shown below.  Expected maturities will differ from contractual 
        maturities because borrowers may have the right to call or prepay
        obligations with or without call or prepayment penalties.

<TABLE>
<CAPTION>
                                                                      Amortized          Estimated
                                                                        cost            fair value
                                                                     ----------         -----------
           <S>                                                      <C>                <C>
           Fixed maturity securities available-for-sale
           --------------------------------------------
           Due in one year or less                                   $  294,779            294,778
           Due after one year through five years                      2,553,825          2,490,886
           Due after five years through ten years                     1,382,311          1,327,089
           Due after ten years                                          544,091            558,514
                                                                     ----------         -----------
                                                                      4,775,006          4,671,267
           Mortgage-backed securities                                 3,543,859          3,374,639
                                                                     ----------         -----------
                                                                     $8,318,865          8,045,906
                                                                     ==========         ===========
           
           Fixed maturity securities held-to-maturity
           ------------------------------------------
           Due in one year or less                                   $  333,517            333,000
           Due after one year through five years                      1,953,179          1,942,260
           Due after five years through ten years                     1,080,069          1,013,083
           Due after ten years                                          322,022            313,967
                                                                     ----------         -----------
                                                                     $3,688,787          3,602,310
                                                                     ==========         ===========
</TABLE>   
        Proceeds from the sale of securities available-for-sale during 
        1994 were $247,876, while proceeds from sales of investments in
        fixed maturity securities during 1993 were $33,959 ($123,422 during
        1992).  Gross gains of $3,406 ($2,413 in 1993 and $3,194 in 1992) and
        gross losses of $21,866 ($39 in 1993 and $513 in 1992) were realized 
        on those sales.

        Investments that were non-income producing for the twelve month
        period preceding December 31, 1994 amounted to $11,513 ($13,158 for
        1993) and consisted of $11,111 ($10,907 in 1993) in real estate and
        $402 ($2,251 in 1993) in other long-term investments.

        Real estate is presented at cost less accumulated depreciation of 
        $29,275 in 1994 ($24,717 in 1993) and valuation allowances of $27,330 
        in 1994 ($31,357 in 1993). Other valuation allowances are $0 in 1994
        ($6,680 in 1993) on fixed maturities and $47,892 in 1994 ($42,350 in
        1993) on mortgage loans on real estate.


                                  79 of 112
<PAGE>   80
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

        The Company generally initiates foreclosure proceedings on all
        mortgage loans on real estate delinquent sixty days.  Foreclosures 
        of mortgage loans on real estate were $37,187 in 1994 ($39,281 in
        1993) and mortgage loans on real estate in process of foreclosure or
        in-substance foreclosed as of December 31, 1994 totaled $19,878
        ($24,658 as of December 31, 1993), which approximates fair value.

        Investments with an amortized cost of $11,137 and $11,383 as of 
        December 31, 1994 and 1993, respectively, were on deposit with various
        regulatory agencies as required by law.

(6)     Future Policy Benefits and Claims
        ---------------------------------
        The liability for future policy benefits for traditional life and
        individual health policies has been established based upon the
        following assumptions:

           Interest rates:  Interest rates vary as follows:
<TABLE>
<CAPTION>
                  Year of issue                                   Life                                     Health
                  -------------                                   ----                                     ------
                  <S>                 <C>                                                                  <C>
                  1994                7.2 %, not graded - permanent contracts with loan provisions;         5.0%
                                      6.0%, not graded - all other contracts
                  1984-1993           7.4% to 10.5%, not graded                                             5.0% to 6%
                  1966-1983           6% to 8.1%, graded over 20 years to 4% to 6.6%                        3.5% to 6%
                  1965 and prior      generally lower than post 1965 issues                                 3.5% to 4%
</TABLE>                            
           Withdrawals:  Rates, which vary by issue age, type of coverage       
           and policy duration, are based on Company experience. 

           Mortality:  Mortality and morbidity rates are based on       
           published tables, modified for the Company's actual experience.

        The liability for future policy benefits for investment contracts
        (approximately 81% and 80% of the total liability for future policy
        benefits as of December 31, 1994 and 1993, respectively) has been
        established based on policy term, interest rates and various contract
        provisions.  The average interest rate credited on investment product
        policies was 6.5%, 7.0% and 7.5% for the years ended December 31, 1994,
        1993 and 1992, respectively.

        Future policy benefits and claims for group long-term disability
        policies are the present value (primarily discounted at 5.5%) of 
        amounts not yet due on reported claims and an estimate of amounts to be
        paid on incurred but unreported claims.  The impact of reserve
        discounting is not material.  Future policy benefits and claims on 
        other group health policies are not discounted.

        Activity in the liability for unpaid claims and claim adjustment
        expenses is summarized for the years ended December 31:
<TABLE>
<CAPTION>
                                                                  1994           1993           1992
                                                                ---------      --------       --------
           <S>                                                <C>             <C>            <C>
           Balance as of January 1                              $591,258        760,312        672,581
              Less reinsurance recoverables                      429,798        547,786        445,934
                                                                ---------      --------       --------
                    Net balance as of January 1                  161,460        212,526        226,647
                                                                ---------      --------       --------
           Incurred related to:
              Current year                                       273,299        309,721        360,545
              Prior years                                        (26,156)       (26,248)       (17,433)
                                                                ---------      --------       --------
                 Total incurred                                  247,143        283,473        343,112
                                                                ---------      --------       --------
           Paid related to:
              Current year                                       175,700        208,978        226,886
              Prior years                                         73,889        125,561        130,347
                                                                ---------      --------       --------
                 Total paid                                      249,589        334,539        357,233
                                                                ---------      --------       --------
           Unpaid claims of ELICW (note 14)                       40,223              -              -
                                                                ---------      --------       --------
                    Net balance as of December 31                199,237        161,460        212,526

              Plus reinsurance recoverables                      457,694        429,798        547,786
                                                                ---------      --------       --------
           Balance as of December 31                            $656,931        591,258        760,312
                                                                ========       ========       ========
</TABLE> 


                                  80 of 112

<PAGE>   81
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

        As a result of changes in estimates for insured events of prior
        years, the provision for claims and claim adjustment expenses
        decreased in each of the three years ended December 31, 1994 due to
        lower-than-anticipated costs to settle accident and health claims.
        
(7)     Federal Income Tax
        ------------------

        Prior to 1984, the Life Insurance Company Income Tax Act of 1959 as 
        amended by the Deficit Reduction Act  of 1984 (DRA), permitted the 
        deferral from taxation of a portion of statutory income under certain
        circumstances.  In these situations, the deferred income was
        accumulated in the Policyholders' Surplus Account (PSA).  Management 
        considers the likelihood of distributions from  the PSA to be remote;
        therefore, no Federal income tax has been provided for such
        distributions in the consolidated financial statements.  The DRA 
        eliminated any additional deferrals to the PSA.  Any distributions
        from the PSA, however, will continue to be taxable at the then current
        tax rate.  The balance of the PSA is approximately $35,344 as of
        December 31, 1994.

        The Company adopted STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO.
        109 - ACCOUNTING FOR INCOME TAXES (SFAS 109), as of January 1, 1993.  
        See note 3.  The 1992 consolidated financial statements have not 
        been restated to apply the provisions of SFAS 109.

        The significant components of deferred income tax expense for the years
        ended December 31 are as follows:
<TABLE>
<CAPTION>
                                                                       1994           1993
                                                                      ------         ------
           <S>                                                       <C>            <C>
           Deferred income tax expense (exclusive of the
              effects of other components listed below)               $9,657         29,930
           Adjustments to deferred income tax assets and
              liabilities for enacted changes in tax laws             
              and rates                                                    -          1,704
                                                                      ------         ------
                                                                      $9,657         31,634
                                                                      ======         ======
</TABLE>   
        For the year ended December 31, 1992, the deferred income tax
        benefit results from timing differences in the recognition of 
        income and expense for income tax and financial reporting purposes.  
        The primary sources of those timing differences were deferred policy
        acquisition costs (deferred expense  of $16,457) and reserves for future
        policy benefits (deferred benefit of $32,045).
        
        Total Federal income tax expense for the years ended December 31,
        1994, 1993 and 1992 differs from the amount computed by applying the
        U.S. Federal income tax rate to income before tax as follows:        
<TABLE>
<CAPTION>
                                                   
                                                   
                                                                 1994                        1993                  1992            
                                                                 ----                        ----                  ----            
                                                          Amount        %           Amount        %           Amount      %
                                                         -------       ----        --------      ----        -------     ----  
           <S>                                           <C>           <C>         <C>           <C>         <C>         <C> 
           Computed (expected) tax expense               $95,631       35.0        $109,515      35.0        $44,390     34.0
           Tax exempt interest and dividends
              received deduction                            (194)      (0.1)         (2,322)     (0.7)        (4,172)    (3.2)
           Current year increase in U.S. Federal
              income tax rate                                  -          -           1,704       0.5              -        -
           Real estate valuation allowance
              adjustment                                       -          -               -         -         (3,463)    (2.7)
           Other, net                                     (5,933)      (2.1)         (2,139)     (0.7)        (3,013)    (2.3)
                                                         -------       ----        --------      ----        -------     ----  
                 Total (effective rate of each           
                   year)                                 $89,504       32.8        $106,758      34.1        $33,742     25.8
                                                         =======       ====        ========      ====        =======     ====  
</TABLE> 
        Total Federal income tax paid was $87,576, $58,286 and $63,124 during
        the years ended December 31, 1994, 1993 and 1992, respectively.



                                  81 of 112
<PAGE>   82
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

        The tax effects of temporary differences that give rise to significant
        components of the net deferred tax asset (liability) as of December 31,
        1994 and 1993 are as follows:
<TABLE>
<CAPTION>                                                                              
                                                                              1994            1993
                                                                            --------        ---------
           <S>                                                             <C>             <C>
           Deferred tax assets:
              Future policy benefits                                        $124,044          129,995
              Fixed maturity securities available-for-sale                    95,536                -
              Liabilities in Separate Accounts                                94,783           64,722
              Mortgage loans on real estate and real estate                   25,632           24,020
              Other policyholder funds                                         7,137            7,759
              Other assets and other liabilities                              57,528           41,390
                                                                            --------        ---------
                Total gross deferred tax assets                              404,660          267,886
                                                                            --------        ---------
                                                                                                     
           
           Deferred tax liabilities:
              Deferred policy acquisition costs                              317,224          243,731
              Fixed maturities, equity securities and other
                 long-term investments                                         3,620           11,137
              Other                                                           47,301           44,677
                                                                            --------        ---------
                Total gross deferred tax liabilities                         368,145          299,545
                                                                            --------        ---------
                      Net deferred tax asset (liability)                    $ 36,515          (31,659)
                                                                            ========        =========
</TABLE>   
        The Company has determined that valuation  allowances are not   
        necessary as of December 31, 1994 and 1993 and January 1, 1993 (date of
        adoption of SFAS 109) based on its analysis of future deductible
        amounts.   All future deductible amounts can be offset by future 
        taxable amounts or recovery of Federal income tax paid  within the
        statutory carryback period.  In addition,  for future  deductible
        amounts for  securities available-for-sale,  affiliates of  the Company
        which  are included in the same consolidated Federal income tax return
        hold investments that could  be sold for capital gains that could offset
        capital losses realized by the Company should securities
        available-for-sale be sold at a loss.

(8)     Disclosures about Fair Value of Financial Instruments
        -----------------------------------------------------

        STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO. 107 - DISCLOSURES ABOUT
        FAIR VALUE OF FINANCIAL INSTRUMENTS (SFAS 107) requires disclosure of
        fair value information about existing on and off-balance sheet financial
        instruments.  In cases where quoted market prices are not available,
        fair value is based on estimates 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.  SFAS 107 excludes certain assets and
        liabilities from its disclosure requirements.  Accordingly, the
        aggregate fair value amounts presented do not represent the underlying
        value of the Company.

        Although insurance contracts, other than policies such as annuities that
        are classified as investment contracts, are specifically exempted from 
        SFAS 107 disclosures, estimated fair value of policy reserves on
        insurance contracts are 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:

           CASH, SHORT-TERM INVESTMENTS AND POLICY LOANS:  The carrying 
           amount reported in the balance sheets for these instruments
           approximate their fair value.



                                  82 of 112
<PAGE>   83
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued



           INVESTMENT SECURITIES:  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.

           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.

           MORTGAGE LOANS ON REAL ESTATE:  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 mortgages in default is valued at the estimated fair
           value of the underlying collateral.

           INVESTMENT CONTRACTS:  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.

           POLICY RESERVES ON INSURANCE CONTRACTS:  Included are disclosures
           for individual life, universal life 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.

           POLICYHOLDERS DIVIDEND ACCUMULATIONS AND OTHER POLICYHOLDER 
           FUNDS:  The carrying amount reported in the consolidated
           balance sheets for these instruments approximates their fair value.

        Carrying amount and estimated fair value of financial instruments 
        subject to SFAS 107 and policy reserves on insurance contracts were as 
        follows as of December 31:

<TABLE>
<CAPTION>
                                                                    1994                             1993
                                                                    ----                             ----
                                                       Carrying         Estimated        Carrying         Estimated
                                                        amount         fair value         amount         fair value
                                                      -----------      -----------      -----------      -----------
        <S>                                           <C>              <C>              <C>              <C>
        Assets                                        
        ------
        Investments:                                  
          Securities available-for-sale:              
            Fixed maturities                          $ 8,045,906        8,045,906                -                -
            Equity securities                              24,713           24,713           16,593           16,593
          Fixed maturities held-to-maturity             3,688,787        3,602,310       10,120,978       10,886,820
          Mortgage loans on real estate                 4,222,284        4,173,284        3,871,560        4,175,271
          Policy loans                                    340,491          340,491          315,898          315,898
          Short-term investments                          131,643          131,643           41,797           41,797
        Cash                                                7,436            7,436           21,835           21,835
        Assets held in Separate Accounts               12,222,461       12,222,461        9,006,388        9,006,388

        Liabilities
        -----------
        Investment contracts                           12,189,894       11,657,556       10,332,661       10,117,288
        Policy reserves on insurance contracts          3,170,085        2,934,384        2,945,120        2,873,503         
        Policyholders' dividend accumulations             338,058          338,058          322,686          322,686
        Other policyholder funds                           72,770           72,770           71,959           71,959
        Liabilities related to Separate Accounts       12,222,461       11,807,331        9,006,388        8,714,586
                                                      
</TABLE>


                                  83 of 112
<PAGE>   84
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued



(9)     Additional Financial Instruments Disclosures
        --------------------------------------------

        FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK:  The Company is a
        party to financial instruments with off-balance-sheet risk in the
        normal course of business through management of its investment
        portfolio.  These financial instruments include commitments to
        extend credit in the form of loans.  These instruments involve, to
        varying degrees, elements of credit risk in excess of amounts
        recognized on the consolidated balance sheets.

        Commitments to fund fixed rate mortgage loans on real estate are
        agreements to lend to a borrower, and are subject to conditions 
        established in the contract.  Commitments generally have fixed 
        expiration dates or other termination clauses and may require
        payment of a deposit.  Commitments extended by the Company are based on
        management's case-by-case credit evaluation of the borrower and
        the borrower's loan collateral.  The underlying mortgage property
        represents the collateral if the commitment is funded.  The Company's
        policy for new mortgage loans on real estate is to lend no more than
        80% 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 $243,200 extending into 1995 were outstanding as of December 31,
        1994.

        SIGNIFICANT CONCENTRATIONS OF CREDIT RISK:  The Company grants mainly 
        commercial mortgage loans on real estate to customers throughout the 
        United States.  The Company has a diversified portfolio with no more
        than 22% (23% in 1993) in any geographic area and no more than 2%
        (2% in 1993) with any one  borrower. The summary below depicts loans
        by remaining principal balance as of each December 31:

<TABLE>
<CAPTION>
                                                                                                 Apartment
                                                Office            Warehouse       Retail          & other           Total
                                               --------           ---------      ---------       ---------        ----------
             <S>                               <C>                <C>            <C>              <C>              <C>
             1994:
               East North Central              $109,233            103,499         540,686         191,489           944,907
               East South Central                24,298             10,803         127,845          76,897           239,843
               Mountain                           3,150             13,770         140,358          39,682           196,960
               Middle Atlantic                   61,299             53,285         140,847          30,111           285,542
               New England                       10,536             43,282         139,131               4           192,953
               Pacific                          195,393            210,930         397,911          68,768           873,002
               South Atlantic                    87,150             81,576         424,150         210,354           803,230
               West North Central               127,760             11,766          80,854           4,738           225,118
               West South Central                51,013             84,796         184,923         194,788           515,520
                                               --------           ---------      ---------       ---------        ----------
                                               $669,832            613,707       2,176,705         816,831         4,277,075
                                               ========           =========      =========       =========
                  Less valuation allowances 
                    and unamortized discount                                                                          54,791
                                                                                                                  ----------
                       Total mortgage loans 
                         on real estate, net                                                                      $4,222,284
                                                                                                                  ==========
             1993:
               East North Central              $109,208           108,478          470,755         158,964           847,405
               East South Central                27,562             1,460          117,341          69,991           216,354
               Mountain                           3,228             4,742          105,560          23,065           136,595
               Middle Atlantic                   56,664            52,766          132,821          15,414           257,665
               New England                       10,565            48,398          142,530               8           201,501
               Pacific                          174,409           185,116          389,428          65,497           814,450
               South Atlantic                   112,640            58,165          391,102         238,337           800,244
               West North Central               104,933            13,458           78,408           3,917           200,716
               West South Central                50,955            47,103          183,420         161,033           442,511
                                               --------           ---------        -------       ---------        ----------
                                               $650,164           519,686        2,011,365         736,226         3,917,441
                                               ========           =========      =========       =========
                  Less valuation allowances 
                    and unamortized discount                                                                          45,881
                                                                                                                  ----------    
                       Total mortgage loans 
                         on real estate, net                                                                      $3,871,560
                                                                                                                  ==========
</TABLE> 


                                                             84 of 112
<PAGE>   85
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued


(10)    Pension Plan
        ------------

        NLIC, FHLIC, WCLIC, NCC, and NFS participate together with other
        affiliated companies, in a pension plan covering all employees who
        have completed at least one thousand hours of service within a 
        twelve-month period and who have met certain age requirements.  Plan
        contributions are invested in a group annuity contract of NLIC.  
        Benefits are based upon the highest average annual salary of any 
        three consecutive years of the last ten years of service.  The Company
        funds pension costs accrued for direct employees plus an allocation of 
        pension costs accrued for employees of affiliates whose work efforts 
        benefit the Company.

        Pension costs charged to operations by the Company during the years
        ended December 31, 1994, 1993 and 1992 were $10,451, $6,702 and
        $4,613, respectively.

        The Company's net accrued pension expense as of December 31, 1994
        and 1993 was $1,836 and $1,472, respectively.

        The net periodic pension cost for the plan as a whole for the years
        ended December 31, 1994, 1993 and 1992 follows:

<TABLE> 
<CAPTION>
                                                                       1994             1993             1992
                                                                     --------         --------         --------
        <S>                                                         <C>              <C>              <C>
            Service cost (benefits earned during the period)          $64,740           47,694           44,343
            Interest cost on projected benefit obligation              73,951           70,543           68,215
            Actual return on plan assets                              (21,495)        (105,002)         (62,307)
            Net amortization and deferral                             (62,150)          20,832          (24,281)
                                                                     --------         --------         --------
               Net periodic pension cost                              $55,046           34,067           25,970
                                                                     ========         ========         ========
   
        Basis for measurements, net periodic pension cost:
   
            Weighted average discount rate                               5.75%           6.75%            7.25%
            Rate of increase in future compensation levels               4.50%           4.75%            5.25%
            Expected long-term rate of return on plan assets             7.00%           7.50%            8.00%
</TABLE>

        Information regarding the funded status of the plan as a whole as of 
        December 31, 1994 and 1993 follows:

<TABLE> 
<CAPTION>
                                                                                1994             1993
                                                                             ----------       ----------
                 <S>                                                        <C>              <C>
                     Accumulated benefit obligation:
                        Vested                                               $  914,850          972,475
                        Nonvested                                                 7,570           10,227
                                                                             ----------       ----------
                                                                             $  922,420          982,702
                                                                             ==========       ==========
                     Projected benefit obligation for
                        services rendered to date                             1,305,547        1,292,477
                     Plan assets at fair value                                1,241,771        1,208,007
                                                                             ----------       ----------
                     Plan assets less than projected benefit
                        obligation                                              (63,776)         (84,470)
                     Unrecognized prior service cost                             46,201           49,551
                     Unrecognized net losses                                     39,408           55,936
                     Unrecognized net assets at January 1, 1987                 (21,994)         (24,146)
                                                                             ----------       ----------
                          Net accrued pension expense                        $     (161)          (3,129)
                                                                             ==========       ==========

                 Basis for measurements, funded status of plan:

                     Weighted average discount rate                               7.50%            5.75%
                     Rate of increase in future compensation levels               6.75%            4.50%
</TABLE>




                                  85 of 112
<PAGE>   86
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued


(11)    Postretirement Benefits Other Than Pensions
        -------------------------------------------

        In addition to the defined benefit pension plan, NLIC, FHLIC, WCLIC, 
        NCC and NFS participate with other affiliated companies in life and
        health care defined benefit plans for qualifying retirees. 
        Postretirement life and health care benefits are contributory and
        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 life insurance contributions are based on age
        and coverage amount of each retiree.  Postretirement health care 
        benefit contributions are adjusted annually and contain cost-sharing
        features such as deductibles and coinsurance.  The accounting for the
        health care plan anticipates future cost-sharing changes to the
        written plan that are consistent with the Company's expressed intent
        to increase the retiree contribution amount annually for expected
        health care inflation.  The Company's policy is to fund the cost of
        health care benefits in amounts determined at the discretion of
        management.  The Company began funding in 1994.  Plan assets are
        invested in group annuity contracts of NLIC.

        Effective  January 1, 1993, the Company adopted the provisions of
        STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO. 106 - EMPLOYERS'
        ACCOUNTING FOR POSTRETIREMENT BENEFITS OTHER THAN PENSIONS (SFAS 106), 
        which requires the accrual method of accounting for postretirement  
        life and health care insurance benefits based on actuarially 
        determined costs to be recognized over the period from the date of 
        hire to the full eligibility date of employees who are expected to 
        qualify for such benefits.  Postretirement benefit cost for 1992, which
        was recorded on a cash basis, has not been restated.

        The Company elected to immediately recognize its estimated accumulated
        postretirement benefit obligation  as of January 1, 1993.  Accordingly,
        a noncash charge of $32,275 ($20,979 net of related income tax
        benefit) was recorded in the consolidated statement of income as a 
        cumulative effect of a change in accounting principle.   See note 3. 
        The adoption of SFAS 106, including the cumulative effect of the
        change in accounting principle, increased the expense for
        postretirement benefits by $35,277 to $36,544 in 1993.  Net periodic
        postretirement benefit cost for 1994 was $4,627.  The Company's 
        accrued postretirement benefit obligation as of December 31, 1994 and
        1993 was $36,001 and $35,277, respectively.

        Actuarial assumptions for the measurement of the December 31, 1994 
        accumulated postretirement benefit obligation include a discount rate  
        of 8% and an assumed health care cost trend rate of 11%, uniformly 
        declining to an ultimate rate of 6% over 12 years.

        Actuarial assumptions for the measurement of the December 31, 1993
        accumulated postretirement benefit obligation and the 1994 net
        periodic postretirement benefit cost include a discount rate of 7% and 
        an assumed health care cost trend rate of 12%, uniformly declining to
        an ultimate rate of 6% over 12 years.

        Actuarial assumptions used to determine the accumulated postretirement
        benefit obligation as of January 1, 1993 and the 1993 net periodic
        postretirement benefit cost include a discount rate of 8% and an
        assumed health care cost trend rate of 14%, uniformly declining to an
        ultimate rate of 6% over 12 years.

        Information regarding the funded status of the plan as a whole as of
        December 31, 1994 and 1993 follows:       

<TABLE>
<CAPTION>
                                                                                             1994             1993
                                                                                          ---------        ---------
           <S>                                                                           <C>              <C>
           Accumulated postretirement benefit obligation:
              Retirees                                                                    $  76,677           90,312
              Fully eligible, active plan participants                                       22,013           24,833
              Other active plan participants                                                 59,089           84,103
                                                                                          ---------        ---------
                 Accumulated postretirement benefit obligation                              157,779          199,248
              Plan assets at fair value                                                      49,012                -
                                                                                          ---------        ---------
                 Plan assets less than accumulated postretirement benefit
                   obligation                                                              (108,767)        (199,248)
              Unrecognized net (gains) losses                                               (41,497)          15,128
                                                                                          ---------        ---------
                 Accrued postretirement benefit obligation                                $(150,264)        (184,120)
                                                                                          =========        =========              
</TABLE>

                                  86 of 112
<PAGE>   87
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued
        The amount of net periodic postretirement benefit cost for the plan as 
        a whole for the years ended December 31, 1994 and 1993 is as follows:
<TABLE>
<CAPTION>
                                                                                                   1994            1993
                                                                                                 -------         -------        
           <S>                                                                                  <C>             <C>
           Net periodic postretirement benefit cost:
              Service cost - benefits attributed to employee service during the year             $ 8,586            7,090
              Interest cost on accumulated postretirement benefit obligation                      14,011           13,928
              Actual return on plan assets                                                        (1,622)               -
              Net amortization and deferral                                                        1,622                -
                                                                                                 -------           ------
                 Net periodic postretirement benefit cost                                        $22,597           21,018
                                                                                                 =======           ======
</TABLE>
        The health care cost trend rate assumption has a significant effect
        on the amounts reported.  A one percentage point increase in the
        assumed health care cost trend rate would increase the accumulated
        postretirement benefit obligation as of December 31, 1994 and 1993 by
        $8,109 and $15,621, respectively, and the net periodic postretirement 
        benefit cost for the years ended December 31, 1994 and 1993 by $866 and
        $2,377, respectively.

(12)    Portfolio Transfer of Credit Life and Credit Accident and Health
        ----------------------------------------------------------------
        On March 13, 1992, WCLIC entered into an assignment and assumption
        agreement with American Bankers Life Assurance Company of Florida
        (ABLAC) under which ABLAC assumed, by portfolio transfer, substantially
        all of WCLIC's credit life and accident and health policies in force as
        of January 1, 1992.  A pre-tax loss of approximately $15,000 was
        recognized from this transaction in 1992.  The loss represents
        approximately $34,000 of amortization of deferred policy acquisition
        costs, less approximately $27,000 in ceded commissions earned, plus
        death benefits incurred and other expenses.  Under the terms defined in
        the assignment and assumption agreement, WCLIC is contingently liable
        for adverse development of claims  activity up to a defined limit.  As
        of December 31, 1994, WCLIC has provided for a contingent liability
        based on the development of claims experience through December 31,
        1994.  As of December 31, 1993, WCLIC had provided for the maximum
        contingent liability in the absence of conclusive claims experience
        development.

(13)    Regulatory Risk-Based Capital, Retained Earnings and Dividend
        -------------------------------------------------------------
        Restrictions
        ------------

        Each insurance company'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 each of its insurance subsidiaries exceed the minimum
        risk-based capital requirements.

        In accordance with the requirements of the New York statutes, the
        Company has agreed with the Superintendent of Insurance of that state
        that so long as participating policies and contracts are held by
        residents of New York, no profits on participating policies and
        contracts in excess of the larger of (a) ten percent of such profits or
        (b) fifty cents per year per thousand dollars of participating life
        insurance in force, exclusive of group term, at the year-end shall
        inure to the benefit of the shareholders.  Such New York statutes
        further provide that so long as such agreement is in effect, such
        excess of profits shall be exhibited as "participating policyholders'
        surplus" in annual statements filed with the Superintendent and shall be
        used only for the payment or apportionment of dividends to participating
        policyholders at least to the extent required by statute or for the
        purpose of making up any loss on participating policies.

        In the opinion of counsel for the Company, the ultimate ownership of
        the entire surplus, however classified, of the Company resides with the
        shareholder, subject to the usual requirements under state laws and
        regulations that certain deposits, reserves and minimum surplus be 
        maintained for the protection of the policyholders until all policy
        contracts are discharged.


                                  87 of 112
<PAGE>   88
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

        Based on the opinion of counsel with respect to the ownership of its
        surplus, the Company is of the opinion that the earnings attributable
        to participating policies in excess of the amounts paid as dividends
        to policyholders belong to the shareholder rather than the
        policyholders, and such earnings are so treated by the Company.

        The amount of shareholder's equity other than capital shares
        was $1,904,664, $1,647,353, and $1,426,427 as of December 31,
        1994, 1993 and 1992, respectively.  The amount thereof not 
        presently available for dividends to the shareholder due to the New
        York restrictions and to adjustments relating to GAAP was $929,934,
        $954,037 and $841,583 as of December 31, 1994, 1993 and 1992,
        respectively.

        Ohio law limits the payment of dividends to shareholders.  The 
        maximum dividend that may be paid by the Company without prior
        approval of the Director of the Department of Insurance of the State
        of Ohio is limited to the greater of statutory gain from operations of
        the preceding calendar year or 10% of statutory shareholder's surplus
        as of the prior December 31.  Therefore, $1,707,110, of shareholder's 
        equity, as presented in the accompanying consolidated financial 
        statements, is restricted as to dividend payments in 1995.

        California law limits the payment of dividends to shareholders of
        WCLIC.  The maximum dividend that  may be paid by WCLIC without
        prior approval of the Commissioner of the State of California
        Department of Insurance is limited to the greater of WCLIC's
        statutory net income of the preceding calendar year or 10% of 
        WCLIC's statutory shareholder's surplus as of the prior December 31. 
        Therefore, $126,489 of WCLIC's shareholder's equity is restricted as
        to dividend payments in 1995.

        Wisconsin law limits the payment of dividends to shareholders of ELICW. 
        The maximum dividend that may be paid by ELICW  without prior approval 
        of the Commissioner of the State of Wisconsin is limited to the greater
        of ELICW's statutory net income of the preceding calendar year or 10%
        of ELICW s statutory surplus as of the prior December 31, Therefore,
        $135,369 of ELICW's shareholder's equity is restricted as to dividend
        payments in 1995.

        Michigan law limits the payment of dividends to shareholders of NCC. 
        The maximum dividend that may be paid by NCC without prior approval
        of the Commissioner of the State of Michigan Bureau of Insurance is
        limited to the greater of NCC's statutory net income, not including
        realized capital gains, of the preceding calendar year or 10% of
        NCC's statutory shareholder's  surplus as of the prior December 31.  
        Therefore, $66,564 of NCC's shareholder's equity is restricted as to
        dividend payments in 1995.  In addition, prior approval is not required
        for a dividend which does not increase gross leverage to a point in 
        excess of the United States consolidated industry average for the most
        recent available year.

(14)    Transactions With Affiliates
        ----------------------------
        Effective December 31, 1994, NLIC purchased all of the outstanding 
        shares of ELICW from Wausau Service Corporation (WSC) for an
        amount approximating $165,000, subject to specified adjustments, if
        any, subsequent to year end.  NLIC transferred fixed maturity
        securities and cash with a fair value of $155,000 to WSC on 
        December 28, 1994, which resulted in a realized loss of $19,239 on
        the disposition of the securities.  An accrual approximating $10,000
        is reflected in the accompanying consolidated balance sheet.  The
        purchase price approximated both the historical cost basis and fair 
        value of net assets of ELICW.  ELICW has and will continue to share 
        home office, other  facilities, equipment and common management and
        administrative services with WSC.

        The deferred compensation annuity line of business of the Company
        is primarily sold through  Public Employees Benefit Services
        Corporation (PEBSCO).  The Company paid PEBSCO commissions and 
        administrative fees of $26,699, $22,681 and $20,146 in 1994, 1993 and
        1992, respectively.  PEBSCO is a wholly owned subsidiary of Corp.

        The Company and NEA Valuebuilder Investor Services, Inc. (NEAVIS) have 
        contracted with the National Education Association (NEA) to provide 
        individual annuity contracts to be marketed exclusively to members of 
        the NEA.  The Company paid NEAVIS a marketing development fee of 
        $11,095, $9,229 and $6,426 in 1994, 1993 and 1992, respectively. 
        NEAVIS is a wholly owned subsidiary of Corp.

        The Company shares home office, other facilities, equipment and
        common management and administrative services with affiliates.


                                  88 of 112

<PAGE>   89
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued



        The Company 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 1994 and 1993 were not material.

        During 1993, the Company sold equity securities with a market value
        $194,515 to NMIC, resulting in a realized gain of $122,823.  With the
        proceeds, the Company purchased securities with a market value of
        $194,139 and cash of $376 from NMIC.

        Intercompany reinsurance contracts exist between NLIC and NMIC,
        NLIC and WCLIC, NLIC and NCC, WCLIC and NMIC and WCLIC and
        ELICW as of December 31, 1994.  These contracts are immaterial to
        the consolidated financial statements.

        NCC participates in several 100% quota share reinsurance agreements     
        with NMIC.  NCC serves as the licensed insurer as required for an
        affiliated excess and surplus lines company and cedes 100% of direct
        written premiums to NMIC.  In 1989, NCC transferred 100% of assets and
        unearned premiums and loss reserves related to a  discontinued block of
        assumed reinsurance to NMIC (95.3%) and  Nationwide Mutual Fire
        Insurance Company (4.7%).  Effective January 1, 1993, NCC entered into
        a 100% quota share reinsurance agreement to cede to NMIC 100% of all
        written premiums not subject to any other reinsurance agreements.

        As a result of these agreements, and in accordance with STATEMENT OF  
        FINANCIAL ACCOUNTING STANDARDS NO. 113 - ACCOUNTING AND REPORTING FOR 
        REINSURANCE OF SHORT-DURATION AND LONG-DURATION CONTRACTS, the  
        following amounts are included in the consolidated financial statements
        as of December 31, 1994 and 1993 for reinsurance ceded:

<TABLE>
<CAPTION>
                                                                    1994             1993
                                                                  --------         --------
           <S>                                                   <C>              <C>
           Reinsurance recoverable                                $575,721          533,401
           Unearned premium reserves                              (118,092)        (102,644)
           Loss and claim reserves                                (371,974)        (352,303)
           Loss and expense reserves                               (85,655)         (78,454)
                                                                  --------         --------
                                                                  $      0                0
                                                                  ========         ========
</TABLE>

        The ceding of reinsurance does not discharge the original insurer 
        from primary liability to its policyholder.  The insurer which assumes
        the coverage assumes the related liability and it is the practice of 
        insurers to treat insured risks, to the extent of reinsurance ceded, 
        as though they were risks for which the original insurer is not liable.
        Management believes the financial strength of NMIC reduces to an 
        acceptable level any risk to NCC under these intercompany reinsurance 
        agreements.

        The Company and various affiliates entered into agreements with
        Nationwide Cash Management Company (NCMC) and California Cash
        Management Company (CCMC), both affiliates, under which NCMC and CCMC
        act as common agents in handling the purchase and sale of short-term
        securities for the respective accounts of the  participants.  Amounts on
        deposit with NCMC and CCMC were $92,531 and $28,683 at December 31,
        1994 and 1993, respectively, and are included in short-term
        investments on the accompanying consolidated balance sheets.

(15)    Bank Lines of Credit
        --------------------

        As of December 31, 1994 and 1993, NLIC had $120,000 of confirmed but 
        unused bank lines of credit which support a $100,000 commercial paper 
        borrowing authorization.  Additionally, NFS had $27,000 of confirmed 
        but unused bank lines of credit.




                                  89 of 112
<PAGE>   90
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued



(16)    Contingencies
        -------------

        The  Company is a defendant in various lawsuits.   In the
        opinion of management, the  effects, if any, of such lawsuits
        are not expected to be material to the Company's financial
        position or results of operations.

(17)    Major Lines of Business
        -----------------------

        The Company operates in the life and accident and health lines of
        business in the life insurance and property and casualty insurance 
        industries.  Life insurance operations include whole life, universal 
        life, variable universal life, endowment and term life insurance and  
        annuity contracts issued to individuals and groups.  Accident and 
        health operations also provide coverage to individuals and groups.

        The following table summarizes the revenues and income before Federal
        income tax and cumulative effect of changes in accounting principles 
        for the years ended December 31, 1994, 1993 and 1992 and assets as of
        December 31, 1994, 1993 and 1992, by line of business.

<TABLE>
<CAPTION>
                                                                                  1994              1993             1992
                                                                              -----------       ----------       ----------
            <S>                                                             <C>                 <C>              <C>
            Revenues:
                 Life insurance                                               $ 1,577,809        1,479,956        1,406,417
                 Accident and health                                              345,544          339,764          475,290
                 Investment income allocated to capital and surplus               122,847          214,806           51,611
                                                                              -----------        ---------        ---------
                      Total                                                   $ 2,046,200        2,034,526        1,933,318
                                                                              ===========        =========        =========
            Income before Federal income tax and cumulative
                effect of changes in accounting principles:
                 Life insurance                                                   141,650           83,917           78,627
                 Accident and health                                               13,220           15,043              436
                 Investment income allocated to capital and surplus               118,360          213,941           51,496
                                                                              -----------        ---------        ---------
                      Total                                                   $   273,230          312,901          130,559
                                                                              ===========        =========        =========
            Assets:
                 Life insurance                                                28,351,628       22,982,186       19,180,561
                 Accident and health                                              852,026          773,007          343,535
                 Capital and surplus                                            1,908,479        1,651,168        1,430,242
                                                                              -----------        ---------        ---------
                      Total                                                   $31,112,133       25,406,361       20,954,338
                                                                              ===========        =========        =========
</TABLE>

        Included in life insurance revenues are premiums from certain annuities
        with life contingencies of $20,134 ($35,341 and $54,066 for the years  
        ended December 31, 1993 and 1992, respectively) as well as universal  
        life and investment product policy charges of $239,021 ($188,057 and 
        $148,464 for the years ended December 31, 1993 and 1992 respectively) 
        for the year ended December 31, 1994.

        Allocations of investment income and certain general expenses were
        based on a number of assumptions and estimates, and reported operating
        results would change by line if different methods were applied.  
        Investment income and realized gains allocable to policyholders in 1994
        were $1,193,292 and $1,775, respectively.

(18)    Subsequent Event
        ----------------

        On January 30, 1995, FHLIC received approval from the Ohio Secretary of
        State to change its name to Nationwide Life and Annuity Insurance 
        Company.




                                  90 of 112
<PAGE>   91
PART C. OTHER INFORMATION

Item 24.     FINANCIAL STATEMENTS AND EXHIBITS
<TABLE>
<CAPTION>
             (a) Financial Statements:
             <S>                                                                              <C>
                 (1) Financial statements and schedule included                               PAGE
                     in Prospectus
                     (Part A):
                     Condensed Financial Information for each of                               12
                     the years in the ten year period ended
                     December 31, 1994.
                 (2) Financial statements and schedule included
                     in Part B:
                     Those financial statements and schedule                                   56
                     required by Item 23 to be included in Part B
                     have been incorporated therein by reference
                     to the Prospectus (Part A).

             MFS Variable Account:
                     Independent Auditors' Report.                                             56
                     Statement of Assets, Liabilities and Contract                             57
                     Owners' Equity as of December 31, 1994.
                     Statements of Operations and Changes in                                   58
                     Contract Owners' Equity for the years ended
                     December 31, 1994, 1993 and 1992.
                     Notes to Financial Statements.                                            59
                     Schedule 1.                                                               62

             Nationwide Life Insurance Company:
                     Independent Auditors' Report.                                             67
                     Consolidated Balance Sheets as of December                                68
                     31, 1994 and 1993.
                     Consolidated Statements of Income for the                                 69
                     years ended December 31, 1994, 1993 and
                     1992.
                     Consolidated Statements of Shareholder's                                  70
                     Equity for the years ended December 31,
                     1994, 1993 and 1992.
                     Consolidated Statements of Cash Flows for                                 71
                     the years ended December 31, 1994, 1993
                     and 1992.
                     Notes to Consolidated Financial Statements.                               72
</TABLE>





                                   91 of 112
<PAGE>   92



Item 24.     (b) Exhibits
                      (1)   Resolution of the Depositor's Board of
                            Directors authorizing the establishment of
                            the Registrant - Filed previously with the
                            Registration Statement, and hereby
                            incorporated by reference.
                      (2)   Not Applicable
                      (3)   Underwriting or Distribution of contracts
                            between the Registrant and Principal
                            Underwriter - Filed previously with the
                            Registration Statement, and hereby
                            incorporated by reference.
                      (4)   The form of the variable annuity contract -
                            Filed previously with Post-Effective
                            Amendment No. 19 to the Registration
                            Statement and hereby incorporated by
                            reference.
                      (5)   Variable Annuity Application - Filed
                            previously with the Registration Statement, and
                            hereby incorporated by reference.
                      (6)   Articles of Incorporation of Depositor -
                            Filed previously with the Registration
                            Statement, and hereby incorporated by
                            reference.
                      (7)   Not Applicable
                      (8)   Not Applicable
                      (9)   Opinion of Counsel - Filed previously with
                            the Registration Statement, and hereby
                            incorporated by reference.
                     (10)   Not Applicable
                     (11)   Not Applicable
                     (12)   Not Applicable
                     (13)   Not Applicable





                                   92 of 112
<PAGE>   93



Item 25.     DIRECTORS AND OFFICERS OF THE DEPOSITOR

<TABLE>
<CAPTION>
                         NAME AND PRINCIPAL                           POSITIONS AND OFFICES
                          BUSINESS ADDRESS                                WITH DEPOSITOR
                        <S>                                    <C>
                        Lewis J. Alphin                                       Director
                        519 Bethel Church Road
                        Mount Olivet, NC  28365

                        Willard J. Engel                                      Director
                        1100 East Main Street
                        Marshall, MN 56258

                        Fred C. Finney                                        Director
                        1558 West Moreland Road
                        Wooster, OH 44691

                        Peter F. Frenzer                       President and Chief Operating Officer
                        One Nationwide Plaza                                and Director
                        Columbus, OH  43215

                        Charles L. Fuellgraf, Jr.                             Director
                        600 South Washington Street
                        Butler, PA  16001

                        Henry S. Holloway                                 Chairman of the
                        1247 Stafford Road                                     Board
                        Darlington, MD  21034

                        D. Richard McFerson                    President and Chief Executive Officer-
                        One Nationwide Plaza                      Nationwide Insurance Enterprise
                        Columbus, OH  43215                                 and Director

                        David O. Miller                                       Director
                        115 Sprague Drive
                        Hebron, Ohio  43025

                        C. Roy Noecker                                        Director
                        2770 State Route 674 South
                        Ashville, OH 43103

                        James F. Patterson                                    Director
                        8765 Mulberry Road
                        Chesterland, OH  44026

                        Robert H. Rickel                                      Director
                        P.O. Box 319
                        Bayview, ID  83803
</TABLE>






                                   93 of 112
<PAGE>   94

<TABLE>
<CAPTION>
                         NAME AND PRINCIPAL                           POSITIONS AND OFFICES
                          BUSINESS ADDRESS                                WITH DEPOSITOR
                        <S>                                     <C>
                        Arden L. Shisler                                      Director
                        2724 West Lebanon Road
                        Dalton, OH  44618

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

                        Nancy C. Thomas                                       Director
                        10835 Georgetown Street NE
                        Louisville, OH  44641

                        Harold W. Weihl                                       Director
                        14282 King Road
                        Bowling Green, OH  43402

                        Gordon E. McCutchan                          Executive Vice President,
                        One Nationwide Plaza                         Law and Corporate Services
                        Columbus, OH  43215                                and Secretary

                        James E. Brock                                Senior Vice President -
                        One Nationwide Plaza                       Investment Product Operations
                        Columbus, OH  43215

                        W. Sidney Druen                          Senior Vice President and General
                        One Nationwide Plaza                      Counsel and Assistant Secretary
                        Columbus, OH  43215

                        Harvey S. Galloway, Jr.                 Senior Vice President-Chief Actuary-
                        One Nationwide Plaza                        Life, Health, and Annuities
                        Columbus, OH  43215

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

                        Robert A. Oakley                               Senior Vice President-
                        One Nationwide Plaza                          Chief Financial Officer
                        Columbus, Ohio  43215

                        Carl J. Santillo                               Senior Vice President
                        One Nationwide Plaza                         Life and Health Operations
                        Columbus, OH  43215

                        Michael D. Bleiweiss                              Vice President-
                        One Nationwide Plaza                           Deferred Compensation
                        Columbus, OH  43215

                        Joseph F. Ciminero                                Vice President-
                        One Nationwide Plaza                            Financial Operations
                        Columbus, OH  43215
</TABLE>






                                   94 of 112
<PAGE>   95

<TABLE>
<CAPTION>
                         NAME AND PRINCIPAL                           POSITIONS AND OFFICES
                          BUSINESS ADDRESS                                WITH DEPOSITOR
                        <S>                                        <C>
                        Matthew S. Easley                                 Vice President -
                        One Nationwide Plaza                       Annuity and Pension Actuarial
                        Columbus, OH  43215

                        Ronald L. Eppley                                  Vice President-
                        One Nationwide Plaza                                  Pensions
                        Columbus, OH  43215

                        Timothy E. Murphy                             Vice President-Strategic
                        One Nationwide Plaza                             Planning/Marketing
                        Columbus, Ohio  43215

                        R. Dennis Noice                                   Vice President-
                        One Nationwide Plaza                       Individual Investment Products
                        Columbus, OH  43215

                        Joseph P. Rath                                    Vice President -
                        One Nationwide Plaza                         Associate General Counsel
                        Columbus, OH  43215
</TABLE>


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

               *     Subsidiaries for which separate financial statements are
                     filed

               **    Subsidiaries included in the respective consolidated
                     financial statements

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

               ****  other subsidiaries





                                   95 of 112
<PAGE>   96

<TABLE>
<CAPTION>
                                                                            NO. VOTING SECURITIES
                                                                             (SEE ATTACHED CHART)
                                                                               UNLESS OTHERWISE
                                                           STATE OF               INDICATED
                           COMPANY                       ORGANIZATION                                    PRINCIPAL BUSINESS
      <S>                                                 <C>                                       <C>
          Nationwide Mutual Insurance Company                Ohio                                   Insurance Company
          (Casualty)

          Nationwide Mutual Fire Insurance Company           Ohio                                   Insurance Company

          Nationwide Investing Foundation                  Michigan                                 Investment Company

          Nationwide Insurance Enterprise                    Ohio                                   Membership Non-Profit
          Foundation                                                                                Corporation

          Nationwide Insurance Golf Charities,               Ohio                                   Membership Non-Profit
          Inc.                                                                                      Corporation

          Farmland Mutual Insurance Company                  Iowa                                   Insurance Company

          F & B, Inc.                                        Iowa                                   Insurance Agency

          Farmland Life Insurance Company                    Iowa                                   Life Insurance Company

          Nationwide Agribusiness Insurance                  Iowa                                   Insurance Company
          Company

          Colonial Insurance Company of California        California                                Insurance Company

          Nationwide General Insurance Company               Ohio                                   Insurance Company

          Nationwide Property & Casualty Insurance           Ohio                                   Insurance Company
          Company

      **  Nationwide Life and Annuity Insurance              Ohio                                   Life Insurance Company
          Company

          Scottsdale Insurance Company                       Ohio                                   Insurance Company

          Scottsdale Indemnity Company                       Ohio                                   Insurance Company

          Neckura Insurance Company                        Germany                                  Insurance Company

          Neckura Life Insurance Company                   Germany                                  Life Insurance Company

          Neckura General Insurance Company                Germany                                  Insurance Company

          Columbus Service, GMBH                           Germany                                  Insurance Broker

          Auto-Direkt Insurance Company                    Germany                                  Insurance Company

          Neckura Holding Company                          Germany                                  Administrative service for
                                                                                                    Neckura Insurance Group

          SVM Sales GMBH, Neckura Insurance Group          Germany                                  Sales support for Neckura
                                                                                                    Insurance Group
</TABLE>






                                   96 of 112
<PAGE>   97

<TABLE>
<CAPTION>
                                                                          NO. VOTING SECURITIES
                                                                          (SEE ATTACHED CHART)
                                                                            UNLESS OTHERWISE
                                                         STATE OF               INDICATED
                         COMPANY                       ORGANIZATION                                    PRINCIPAL BUSINESS
        <S>                                             <C>                                       <C>
        Lone Star General Agency, Inc.                    Texas                                   Insurance Agency

        Colonial County Mutual Insurance Company          Texas                                   Insurance Company

        Nationwide Communications Inc.                     Ohio                                   Radio Broadcasting Business

        Nationwide Community Urban Redevelopment           Ohio                                   Redevelopment of blighted
        Corporation                                                                               areas within the City of
                                                                                                  Columbus, Ohio

        Insurance Intermediaries, Inc.                     Ohio                                   Insurance Broker and
                                                                                                  Insurance Agency

        Nationwide Cash Management Company                 Ohio                                   Investment Securities Agent

        California Cash Management Company              California                                Investment Securities Agent

        Nationwide Development Company                     Ohio                                   Owns, leases and manages
                                                                                                  commercial real estate

        Allnations, Inc.                                   Ohio                                   Promotes cooperative
                                                                                                  insurance corporations
                                                                                                  worldwide

        Gates, McDonald & Company of New York            New York                                 Workers Compensation Claims
                                                                                                  Administration

        Nationwide Indemnity Company                       Ohio                                   Reinsurance Company

        NWE, Inc.                                          Ohio                                   Special Investments

</TABLE>





                                   97 of 112
<PAGE>   98

<TABLE>
<CAPTION>
                                                                            NO. VOTING SECURITIES
                                                                             (SEE ATTACHED CHART)
                                                                               UNLESS OTHERWISE
                                                           STATE OF               INDICATED
                           COMPANY                       ORGANIZATION                                    PRINCIPAL BUSINESS
      <S>                                                 <C>                                       <C>
          Nationwide Corporation                             Ohio                                   Organized for the purpose
                                                                                                    of acquiring, holding,
                                                                                                    encumbering, transferring,
                                                                                                    or otherwise disposing of
                                                                                                    shares, bonds, and other
                                                                                                    evidences of indebtedness,
                                                                                                    securities, and contracts
                                                                                                    of other persons,
                                                                                                    associations, corporations,
                                                                                                    domestic or foreign and to
                                                                                                    form or acquire the control
                                                                                                    of other corporations

          Nationwide Health Care Corporation                 Ohio                                   Develops and operates
                                                                                                    Managed Care Delivery
                                                                                                    System

          InHealth, Inc.                                     Ohio                                   Health Maintenance
                                                                                                    Organization (HMO)

          InHealth Agency, Inc.                              Ohio                                   Insurance Agency

          InHealth Management Systems, Inc.                  Ohio                                   Develops and operates
                                                                                                    Managed Care Delivery
                                                                                                    System

      **  West Coast Life Insurance Company               California                                Life Insurance Company

          Gates, McDonald & Company                          Ohio                                   Cost Control Business

          Gates, McDonald & Company of Nevada               Nevada                                  Self-Insurance
                                                                                                    Administration, Claims
                                                                                                    Examining, and Data
                                                                                                    Processing Services

          Nationwide Investors Services, Inc.                Ohio                                   Stock Transfer Agent

          Leber Direkt Insurance Company                   Germany                                  Life Insurance Company

      **  Nationwide Life Insurance Company                  Ohio                                   Life Insurance Company
</TABLE>






                                   98 of 112
<PAGE>   99

<TABLE>
<CAPTION>
                                                                            NO. VOTING SECURITIES
                                                                             (SEE ATTACHED CHART)
                                                                               UNLESS OTHERWISE
                                                           STATE OF               INDICATED
                           COMPANY                       ORGANIZATION                                    PRINCIPAL BUSINESS
      <S>                                               <C>                                         <C>
      **  Nationwide Property Management, Inc.               Ohio                                   Owns, leases, manages and
                                                                                                    deals in Real Property.

      **  MRM Investments, Inc.                              Ohio                                   Owns and operates a
                                                                                                    Recreational Ski Facility

      **  National Casualty Company                        Michigan                                 Insurance Company

      **  Nationwide Financial Services, Inc.                Ohio                                   Registered Broker-Dealer,
                                                                                                    Investment Manager and
                                                                                                    Administrator

      *   Nationwide Separate Account Trust             Massachusetts                               Investment Company

      *   Nationwide Investing Foundation II            Massachusetts                               Investment Company

      *   Financial Horizons Investment Trust           Massachusetts                               Investment Company

          PEBSCO Securities Corp.                          Oklahoma                                 Registered Broker-Dealer in
                                                                                                    Deferred Compensation
                                                                                                    Market

      **  National Premium and Benefit                     Delaware                                 Insurance Administrative
          Administration Company                                                                    Services

          Public Employees Benefit Services                Delaware                                 Marketing and
          Corporation                                                                               Administration of Deferred
                                                                                                    Employee Compensation Plans
                                                                                                    for Public Employees

          PEBSCO of Massachusetts Insurance             Massachusetts                               Markets and Administers
          Agency, Inc.                                                                              Deferred Compensation Plans
                                                                                                    for Public Employees
</TABLE>






                                   99 of 112
<PAGE>   100

<TABLE>
<CAPTION>
                                                                          NO. VOTING SECURITIES
                                                                          (SEE ATTACHED CHART)
                                                                            UNLESS OTHERWISE
                                                         STATE OF               INDICATED
                         COMPANY                       ORGANIZATION                                    PRINCIPAL BUSINESS
        <S>                                           <C>                                         <C>
        Public Employees Benefit Services                Alabama                                  Markets and Administers
        Corporation of Alabama                                                                    Deferred Compensation Plans
                                                                                                  for Public Employees

        Public Employees Benefit Services                Montana                                  Markets and Administers
        Corporation of Montana                                                                    Deferred Compensation Plans
                                                                                                  for Public Employees

        PEBSCO of Texas, Inc.                             Texas                                   Markets and Administers
                                                                                                  Deferred Compensation Plans
                                                                                                  for Public Employees

        Public Employees Benefit Services                Arkansas                                 Markets and Administers
        Corporation of Arkansas                                                                   Deferred Compensation Plans
                                                                                                  for Public Employees

        Public Employees Benefit Services               New Mexico                                Markets and Administers
        Corporation of New Mexico                                                                 Deferred Compensation Plans
                                                                                                  for Public Employees

        Wausau Lloyds                                     Texas                                   Texas Lloyds Company

        Wausau Service Corporation                      Wisconsin                                 Holding Company

        American Marine Underwriters, Inc.               Florida                                  Underwriting Manager

        Greater La Crosse Health Plans, Inc.            Wisconsin                                 Writes Commercial Health
                                                                                                  and Medicare Supplement
                                                                                                  Insurance

        Wausau Business Insurance Company                Illinois                                 Insurance Company

        Wausau Preferred Health Insurance               Wisconsin                                 Insurance and Reinsurance
        Company                                                                                   Company

        Wausau Insurance Co. Limited (U.K.)           United Kingdom                              Insurance and Reinsurance
                                                                                                  Company

        Wausau Underwriters Insurance Company           Wisconsin                                 Insurance Company

        Employers Life Insurance Company of             Wisconsin                                 Life Insurance Company
        Wausau
</TABLE>






                                   100 of 112
<PAGE>   101

<TABLE>
<CAPTION>
                                                                          NO. VOTING SECURITIES
                                                                          (SEE ATTACHED CHART)
                                                                            UNLESS OTHERWISE
                                                         STATE OF               INDICATED
                         COMPANY                       ORGANIZATION                                    PRINCIPAL BUSINESS
        <S>                                           <C>                                         <C>
        Employers Insurance of Wausau                   Wisconsin                                 Insurance Company
        A Mutual Company

        Wausau General Insurance Company                 Illinois                                 Insurance Company

        Countrywide Services Corporation                 Delaware                                 Products Liability,
                                                                                                  Investigative and Claims
                                                                                                  Management Services

        Wausau International Underwriters               California                                Special Risks, Excess and
                                                                                                  Surplus Lines Insurance
                                                                                                  Underwriting Manager

        Companies Agency, Inc. (Wisconsin)              Wisconsin                                 Insurance Broker

        Companies Agency Insurance Services of          California                                Insurance Broker
        California, Inc.

        Companies Agency of Idaho, Inc.                   Idaho                                   Insurance Broker

        Key Health Plan, Inc.                           California                                Pre-paid health plans

        Pension Associates of Wausau, Inc.              Wisconsin                                 Pension plan
                                                                                                  administration, record
                                                                                                  keeping and consulting and
                                                                                                  compensation consulting

        Companies Agency of Phoenix, Inc.                Arizona                                  Insurance Broker

        Companies Agency of Illinois, Inc.               Illinois                                 Acts as Collection Agent
                                                                                                  for Policies placed through
                                                                                                  Brokers

        Companies Agency of Kentucky, Inc.               Kentucky                                 Insurance Broker

        Companies Agency of Alabama, Inc.                Alabama                                  Insurance Broker

        Companies Agency of Pennsylvania, Inc.         Pennsylvania                               Insurance Broker

        Companies Agency of Massachusetts, Inc.       Massachusetts                               Insurance Broker
</TABLE>






                                   101 of 112
<PAGE>   102

<TABLE>
<CAPTION>
                                                                          NO. VOTING SECURITIES
                                                                          (SEE ATTACHED CHART)
                                                                            UNLESS OTHERWISE
                                                         STATE OF               INDICATED
                         COMPANY                       ORGANIZATION                                    PRINCIPAL BUSINESS
        <S>                                           <C>                                         <C>
        Companies Agency of New York, Inc.               New York                                 Insurance Broker

        Financial Horizons Distributors Agency          Oklahoma                                  Life Insurance Agency
        of Oklahoma, Inc.

        Financial Horizons Distributors Agency,          Delaware                                 Insurance Agency
        Inc.

        Financial Horizons Distributors Agency             Ohio                                   Insurance Agency
        of Ohio, Inc.

        Landmark Financial Services of New York,         New York                                 Life Insurance Agency
        Inc.

        Financial Horizons Distributors Agency           Alabama                                  Life Insurance Agency
        of Alabama, Inc.

        Financial Horizons Securities                    Oklahoma                                 Broker Dealer
        Corporation

        Affiliate Agency of Ohio, Inc.                     Ohio                                   Life Insurance Agency

        Affiliate Agency, Inc.                           Delaware                                 Life Insurance Agency

        NEA Valuebuilder Investor Services, Inc.         Delaware                                 Life Insurance Agency

        NEA Valuebuilder Investor Services of            Alabama                                  Life Insurance Agency
        Alabama, Inc.

        NEA Valuebuilder Investor Services of         Massachusetts                               Life Insurance Agency
        Massachusetts, Inc.

        NEA Valuebuilder Investor Services of              Ohio                                   Life Insurance Agency
        Ohio, Inc.

        NEA Valuebuilder Investor Services of             Texas                                   Life Insurance Agency
        Texas, Inc.

        NEA Valuebuilder Investor Services of            Oklahoma                                 Life Insurance Agency
        Oklahoma, Inc.

        Financial Horizons Distributors Agency            Texas                                   Life Insurance Agency
        of Texas, Inc.

        Colonial General Insurance Agency, Inc.          Arizona                                  Insurance Agency

        The Beak and Wire Corporation                      Ohio                                   Radio Tower Joint Venture

        Video Eagle, Inc.                                  Ohio                                   Operates Several Video
                                                                                                  Cable Systems
</TABLE>






                                   102 of 112
<PAGE>   103

<TABLE>
<CAPTION>
                                                                            NO. VOTING SECURITIES
                                                                            (SEE ATTACHED CHART)
                                                                              UNLESS OTHERWISE
                                                          STATE OF                INDICATED
                          COMPANY                       ORGANIZATION                                    PRINCIPAL BUSINESS
      <S>                                                   <C>           <C>                       <C>
      *   MFS Variable Account                              Ohio          Nationwide Life           Issuer of Annuity Contracts
                                                                          Separate Account

      *   Nationwide Multi-Flex Variable Account            Ohio          Nationwide Life           Issuer of Annuity Contracts
                                                                          Separate Account

      *   Nationwide Variable Account-II                    Ohio          Nationwide Life           Issuer of Annuity Contracts
                                                                          Separate Account

      *   Nationwide Variable Account                       Ohio          Nationwide Life           Issuer of Annuity Contracts
                                                                          Separate Account

      *   Nationwide DC Variable Account                    Ohio          Nationwide Life           Issuer of Annuity Contracts
                                                                          Separate Account

      *   Separate Account No. 1                            Ohio          Nationwide Life           Issuer of Annuity Contracts
                                                                          Separate Account

      *   Nationwide VLI Separate Account                   Ohio          Nationwide Life           Issuer of Life Insurance
                                                                          Separate Account          Contracts

      *   Nationwide Variable Account-3                     Ohio          Nationwide Life           Issuer of Annuity Contracts
                                                                          Separate Account

      *   Nationwide VLI Separate Account-2                 Ohio          Nationwide Life           Issuer of Life Insurance
                                                                          Separate Account          Contracts

      *   Nationwide VA Separate Account-A                  Ohio          Nationwide Life and       Issuer of Annuity Contracts
                                                                          Annuity Separate
                                                                          Account

      *   Nationwide Variable Account-4                     Ohio          Nationwide Life           Issuer of Annuity Contracts
                                                                          Separate Account

      *   Nationwide Variable Account-5                     Ohio          Nationwide Life           Issuer of Annuity Contracts
                                                                          Separate Account

      *   NACo Variable Account                             Ohio          Nationwide Life           Issuer of Annuity Contracts
                                                                          Separate Account

      *   Nationwide VLI Separate Account-3                 Ohio          Nationwide Life           Issuer of Life Insurance
                                                                          Separate Account          Contracts

      *   Nationwide VL Separate Account-A                  Ohio          Nationwide Life and       Issuer of Life Insurance
                                                                          Annuity Separate          Contracts
                                                                          Account

      *   Nationwide Variable Account-6                     Ohio          Nationwide Life           Issuer of Annuity Contracts
                                                                          Separate Account

      *   Nationwide Fidelity Advisor Variable              Ohio          Nationwide Life           Issuer of Annuity Contracts
          Account                                                         Separate Account

      *   Nationwide VA Separate Account-C                  Ohio          Nationwide Life and       Issuer of Annuity Contracts
                                                                          Annuity Separate
                                                                          Account

      *   Nationwide VA Separate Account-B                  Ohio          Nationwide Life and       Issuer of Annuity Contracts
                                                                          Annuity Separate
                                                                          Account

      *   Nationwide VA Separate Account-Q                  Ohio          Nationwide Life and       Issuer of Annuity Contracts
                                                                          Annuity Separate
                                                                          Account
</TABLE>






                                   103 of 112
<PAGE>   104

<TABLE>
<CAPTION>
                                                 NATIONWIDE INSURANCE ENTERPRISE                                        (left side}
 ______________________
| NATIONWIDE INSURANCE |            
| GOLF CHARITIES, INC. |
|                      |
|     MEMBERSHIP       |
|     NONPROFIT        |
|    CORPORATION       |
|______________________|
<S>                                      <C>                                           <C>
 ________________________________________________________________________________________________
|                               EMPLOYERS INSURANCE OF WAUSAU                                    |         
|                                    A MUTUAL COMPANY                                            |       
|                                                                                                |=================================
|                         Contribution Note          Cost                                        |   
|                         -----------------          ----                                        |         
|                         Casualty                   $400,000,000                                |              
|________________________________________________________________________________________________|              
                 |                                    |
    _____________|_________________      _____________|__________________               _____________________
   |      WAUSAU INSURANCE CO.     |    |        WAUSAU SERVICE          |             |                     |
   |        (U.K.) LIMITED         |    |      CORPORATION (WSC)         |             |                     |
   |                               |    |                                |             |    WAUSAU LLOYDS    |
   |  Common Stock:   8,506,800    |    |   Common Stock:   1,000        |             |                     |
   |  -------------   Shares       |    |   -------------   Shares       |=============|                     |
   |                               |    |                                |             |                     |
   |                  Cost         |    |                   Cost         |             |                     |
   |                  ----         |    |                   ----         |             |    A TEXAS LLOYDS   |
   |  Employers--                  |    |   Employers--                  |             |                     |
   |  100%            $15,683,300  |    |   100%            $106,763,000 |             |                     |
   |_______________________________|    |________________________________|             |_____________________|
                                                        |
                                                        |     ______________________________
                                                        |    |        WAUSAU BUSINESS       |
                                                        |    |       INSURANCE COMPANY      |
                                                        |    |                              |
                                                        |    |  Common Stock:  5,900,000    |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 -----        |
                                                        |    |  WSC-100%       $11,800,000  |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |       WAUSAU UNDERWRITERS    |
                                                        |    |       INSURANCE COMPANY      |
                                                        |    |                              |
                                                        |    |  Common Stock:  8,750        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                  Cost        |
                                                        |    |                  ----        |
                                                        |    |  WSC-100%        $24,560,006 |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |       GREATER LA CROSSE      |
                                                        |    |       HEALTH PLANS, INC.     |
                                                        |    |                              |
                                                        |    |  Common Stock:  3,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-33.3%      $861,761     |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |       OF ALABAMA, INC.       |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $100         |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |








                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |       OF KENTUCKY, INC.      |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  ------------   Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |     OF PENNSYLVANIA, INC.    |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $100         |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |     OF MASSACHUSETTS, INC.   |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |       OF NEW YORK, INC.      |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |         OF IDAHO, INC.       |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |          OF PHOENIX          |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |     COUNTRYWIDE SERVICES     |
                                                        |    |          CORPORATION         |
                                                        |    |                              |
                                                        |    |  Common Stock:  100          |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $145,852     |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |         WAUSAU GENERAL       |
                                                        |    |       INSURANCE COMPANY      |
                                                        |    |                              |
                                                        |    |  Common Stock:  200,000      |                    
                                                        |____|  ------------   Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $31,000,000  |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |     WAUSAU INTERNATIONAL     |
                                                        |    |         UNDERWRITERS         |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $10,000      |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |      INSURANCE SERVICES      |
                                                        |    |        OF CALIFORNIA         |
                                                        |    |                              |
                                                        |____|  Common Stock:  1,000        |                    
                                                        |    |  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |      
                                                        |     ______________________________
                                                        |    |        AMERICAN MARINE       |
                                                        |    |   UNDERWRITERS, INC. (AMU)   |
                                                        |    |                              |
                                                        |    |  Common Stock:  20           |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $248,222     |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |       OF ILLINOIS, INC.      |
                                                        |    |                              |
                                                        |    |  Common Stock:  250          |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $2,500       |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________      _____________________________
                                                        |    |    COMPANIES AGENCY, INC.    |    |     PENSION ASSOCIATES      |  
                                                        |    |          (WISCONSIN)         |    |       OF WAUSAU, INC.       |
                                                        |    |                              |    |                             |
                                                        |    |  Common Stock:  100          |    |  Common Stock:  1,000       |
                                                        |____|  -------------  Shares       |____|  -------------  Shares      |
                                                             |                              |    |                             |
                                                             |                 Cost         |    |  Companies        Cost      |
                                                             |                 ----         |    |  Agency, Inc.     ----      |
                                                             |  WSC-100%       $10,000      |    |  (Wisconsin) --   $10,000   |
                                                             |______________________________|    |  100%                       |  
                                                                                                 |_____________________________|
</TABLE>

<PAGE>   105


<TABLE>
<CAPTION>
                                                  NATIONWIDE INSURANCE ENTERPRISE                                (right side)
<S>                                         <C>                                  <C>             <C>
                                                                                            _________________________________
                                                                                           | NATIONWIDE ENTERPRISE INSURANCE |
                                                                                           |            FOUNDATION           |
                                                                                           |                                 | 
                                                                                           |            MEMBERSHIP           |
                                                                                           |            NONPROFIT            |
                                                                                           |           CORPORATION           |
                                                                                           |_________________________________|      
                                                       

    _________________________________________                                               ___________________________
   |                                         |                                             |                           |
===|           NATIONWIDE MUTUAL             |=============================================|     NATIONWIDE MUTUAL     |
   |              (CASUALTY)                 |                                             |            FIRE           |
   |_________________________________________|                                             |___________________________|        
                  |               | |   |__________________________________________________________________  :
                  |               | |   |                                                                  | :
    ______________|__________     | |   |    _____________________________                    _____________|_:____________________
   |       ALLNATIONS        |    | |   |   |         NATIONWIDE          |                  |            NATIONWIDE              |
   |                         |    | |   |   |           GENERAL           |                  |            CORPORATION             |
   | Common Stock:  2,939    |    | |   |   |                             |                  |                                    |
   | -------------  Shares   |    | |   |   | Common Stock: 20,000 Shares |                  | Common Stock:           Control    |
   |                         |    | |   |___| -------------               |                  | -------------           -------    |
   |                  Cost   |    | |   |   |                             |                  | $13,092,790             100%       |
   |                  ----   |    | |   |   |                Cost         |                  |                                    |
   | Casualty-26%    $88,320 |    | |   |   |                ----         |                  |          Shares      Cost          |
   | Fire-26%        $88,463 |    | |   |   | Casualty-100%  $5,944,422   |                  |          -----       ----          |
   |_________________________|    | |   |   |_____________________________|                  | Casualty $12,443,280  $710,293,557 |
                                  | |   |                                                    | Fire         649,510    24,007,936 |
    _________________________     | |   |    _____________________________                   |                                    |
   |      FARMLAND MUTUAL    |    | |   |   |     NATIONWIDE PROPERTY     |                  |           (See Page 2)             |
   |     INSURANCE COMPANY   |    | |   |   |        AND CASUALTY         |                  |____________________________________|
   |                         |    | |   |   |                             |
   | Guaranty Fund           |____| |   |   | Common Stock: 60,000 Shares |
   | -------------           |______|   |___| -------------               |
   | Certificate             |          |   |                             |
   | -----------             |          |   |                   Cost      |
   |                         |          |   |                   ----      |
   |                Cost     |          |   | Casualty-100%    $6,000,000 |
   |                ----     |          |   |_____________________________|
   | Casualty       $500,000 |          |   
   |_________________________|          |    _____________________________
                   |                    |   |     COLONIAL INS. CO.       |
    _______________|___________         |   |      OF CALIFORNIA          |     
   |          F & B, INC.      |        |   |                             |
   |                           |        |   | Common Stock: 1,750 Shares  |
   | Common Stock:    1 Share  |        |___| -------------               |
   | -------------             |        |   |                             |
   |                           |        |   |                 Cost        |
   |                   Cost    |        |   |                 ----        |
   |                   ----    |        |   | Casualty-100%   $11,750,000 |
   | Farmland Mutual-  $10     |        |   |_____________________________|
   | 100%                      |        |
   |___________________________|        |    _____________________________        __________________________ 
        ____________________________    |   |         SCOTTSDALE          |      |     COLONIAL GENERAL     |
       |       FARMLAND LIFE        |   |   |     INSURANCE COMPANY       |      |  INSURANCE AGENCY, INC.  |
       |     INSURANCE COMPANY      |   |   |                             |      |                          |
       |                            |   |   | Common Stock: 30,136 Shares |      | Common Stock: 1 Share    |
       | Common Stock:  1,000,000   |___|___| -------------               |______| ------------             |
       | -------------  Shares      |   |   |                             |      |                          |
       |                            |   |   |                Cost         |      |              Cost        | 
       |                Cost        |   |   |                ----         |      |              ----        |
       |                ----        |   |   | Casualty-100%  $150,000,000 |      | Scottsdale-  $1,082,336  |                    
       | Casualty-100%  $23,826,196 |   |   |_____________________________|      | 100%                     |
       |____________________________|   |                                        |__________________________|
                                               
                                              
                                             
                                              
                                                 
                                           
                                              
                                             
                                             
                                                                 
                                             
                                                 
                                         
                                         





                                
                                        |    _____________________________                                      
                                        |   |   NATIONWIDE AGRIBUSINESS   |                            
                                        |   |          INS. CO.           |
                                        |   |                             |
                                        |   | Common Stock:  1,000,000    |
                                        |   | -------------  Shares       |
                                        |   |                             |
                                        |___| Casualty-       Cost        |
                                        |   | 99.9%           ----        |
                                        |   |                 $26,300,981 |
                                        |   | Other Capital:              |
                                        |   | Casualty-                   |
                                        |   | Ptd.            $713,567    |      
                                        |   |_____________________________|
                                        | 
                                        |    _____________________________                      ______________________________
                                        |   |    NECKURA HOLDING CO.      |                    |          NECKURA             |
                                        |   |        (NECKURA)            |                    |        INSURANCE CO.         |
                                        |   |                             |                    |                              |
                                        |   | Common Stock: 10,000 Shares |                    | Common Stock: 6,000 Shares   |
                                        |___| -------------               |____________________| -------------                |
                                        |   |                             |               |    |                              |
                                        |   |                 Cost        |               |    |               Cost           |
                                        |   |                 ---         |               |    |               ----           |
                                        |   | Casualty-100%   $87,943,140 |               |    | Neckura-100%  DM 6,000,000   |
                                        |   |_____________________________|               |    |______________________________|   
                                        |                                                 |
                                        |                                                 |      _____________________________
                                        |                                                 |     |        NECKURA LIFE         |
                                        |                                                 |     |                             |
                                        |                                                 |     | Common Stock: 4,000 Shares  |
                                        |                                                 |_____| -------------               |
                                        |                                                 |     |                             |
                                        |                                                 |     |                  Cost       |
                                        |                                                 |     |                  ----       |
                                        |                                                 |     | Neckura-100%  DM 15,825,681 |   
                                        |                                                 |     |_____________________________|
                                        |                                                 |
                                        |                                                 |      _____________________________
                                        |                                                 |     |      NECKURA GENERAL        |
                                        |                                                 |     |    AUTO INSURANCE CO.       |
                                        |                                                 |     |                             |
                                        |                                                 |     | Common Stock: 1,500 Shares  |
                                        |                                                 |_____| ------------                |
                                        |                                                 |     |                             |
                                        |                                                 |     |               Cost          |
                                        |                                                 |     |               ----          |
                                        |                                                 |     | Neckura-100%  DM 1,656,925  |
                                        |                                                 |     |_____________________________|
                                        |                                                 | 
                                        |                                                 |      _____________________________
                                        |                                                 |     |      COLUMBUS SERVICE       |
                                        |                                                 |     |            GmbH             |
                                        |                                                 |     |                             |
                                        |                                                 |     | Common Stock: 1 Share       |
                                        |                                                 |_____| -------------               |
                                        |                                                 |     |                             |
                                        |                                                 |     |                Cost         |
                                        |                                                 |     |                -----        |
                                        |                                                 |     |  Neckura-100%   DM 51,639   |
                                        |                                                 |     |_____________________________|
                                        |                                                 |
                                        |                                                 |      _____________________________
                                        |                                                 |     |        AUTO DIRECT          |
                                        |                                                 |     |        INSURANCE CO.        |
                                        |                                                 |     |                             |
                                        |                                                 |     | Common Stock: 1,500 Shares  |
                                        |                                                 |     | -------------               |
                                        |                                                 |_____|                             |
                                        |                                                 |     |               Cost          |
                                        |                                                 |     |               ----          |
                                        |                                                 |     | Neckura-100%  DM 1,643,149  |
                                        |                                                 |     |_____________________________|
                                        |                                                 |
                                        |    _____________________________                |      ____________________________
                                        |   |          NATIONWIDE         |               |     |         SVM SALES          |
                                        |   |          DEVELOPMENT        |               |     |           GmbH             |
                                        |   |                             |               |     |                            |
                                        |   | Common Stock: 99,000 Shares |               |     | Common Stock: 50 Shares    |
                                        |   | -------------               |               |_____| -------------              |
                                        |   |                             |                     |                            |
                                        |___|                Cost         |                     |              Cost          |
                                        |   |                ---          |                     |              ----          |
                                        |   | Casualty-100%  $15,100,000  |                     | Neckura-100%  DM 50,000    |
                                        |   | Other Capital:              |                     |____________________________|
                                        |   | --------------              |
                                        |   | Casualty-Ptd.  $ 2,796,100  | 
                                        |   |_____________________________|
                                        |
                                        |





                                        |    _____________________________
                                        |   |          SCOTTSDALE         |
                                        |   |          INDEMNITY          |
                                        |   |                             |
                                        |___| Common Stock: 50,000 Shares |
                                        |   | -------------               |
                                        |   |                             |
                                        |   |                Cost         |
                                        |   |                ----         |
                                        |   | Casualty-100%  $8,800,000   |
                                        |   |_____________________________|
                                        | 
                                        |    _____________________________
                                        |   |    NATIONWIDE INDEMNITY     |
                                        |   |                             |
                                        |   | Common Stock: 28,000 Shares |
                                        |___| -------------               |
                                        |   |                             |
                                        |   |                Cost         |
                                        |   |                ----         |
                                        |   | Casualty-100%  $294,529,000 |
                                        |   |_____________________________|
                                        |
                                        |    _____________________________        __________________________
                                        |   |          LONE STAR          |      |   COLONIAL COUNTY MUTUAL |
                                        |   |     GENERAL AGENCY, INC.    |      |     INSURANCE COMPANY    |
                                        |   |                             |      |                          |
                                        |   | Common Stock:  1,000 Shares |      | Surplus Debentures:      |
                                        |___| -------------               |______| -------------------      |
                                        |   |                             |______|                          |
                                        |   |                Cost         |      |          Cost            |
                                        |   |                ----         |      |          ----            |
                                        |   | Casualty       $5,000,000   |      | Colonial $500,000        |
                                        |   | 100%                        |      | Lone Star 150,000        |
                                        |   |_____________________________|      |__________________________|
                                        |
                                        |    _____________________________
                                        |   |         NATIONWIDE          |
                                        |   |      COMMUNITY URBAN        |
                                        |   |       REDEVELOPMENT         |
                                        |   |                             |
                                        |   | Common Stock: 10 Shares     |
                                        |___| -------------               |
                                        |   |                             |
                                        |   |                Cost         |
                                        |   |                ----         |
                                        |   | Casualty-100%  $1,000       |
                                        |   |_____________________________|
                                        |
                                        |    _____________________________
                                        |   |         INSURANCE           |
                                        |   |    INTERMEDIARIES, INC.     |
                                        |   |                             |
                                        |   | Common Stock: 1,615 Shares  |
                                        |___| -------------               |
                                        |   |                             |
                                        |   |                Cost         |
                                        |   |                ----         |
                                        |   | Casualty-100%  $1,615,000   |
                                        |   |_____________________________|
                                        |
                                        |    _____________________________
                                        |   |         NATIONWIDE          |
                                        |   |      CASH MANAGEMENT        |
                                        |   |                             |
                                        |   | Common Stock: 100 Shares    |
                                        |   | -------------               |
                                        |___|                             |
                                        |   |                Cost         |
                                        |   |                ----         |
                                        |   | Casualty-90%   $9,000       |
                                        |   | NW Fin Serv-    1,000       |
                                        |   | 10%                         | 
                                        |   |_____________________________|
                                        |
                                        |
                                        |    _____________________________        __________________________
                                        |   |          CALIFORNIA         |      |      VIDEO EAGLE INC.    |
                                        |   |       CASH MANAGEMENT       |      |                          |
                                        |   |                             |      | Common Stock: 750 Shares |
                                        |   | Common Stock:  90 Shares    |      | -------------            |
                                        |___| -------------               |  ____|                          |
                                        |   |                             |  |   |              Cost        |
                                        |   |                Cost         |  |   |              ----        |
                                        |   |                ----         |  |   | NW Comm.-    $0          |
                                        |   | Casualty-100%  $9,000       |  |   | 100%                     |
                                        |   |_____________________________|  |   |__________________________|         
                                        |                                    |
                                        |                                    |





                                        |                                    |
                                        |    _____________________________   |    __________________________
                                        |   |          NATIONWIDE         |  |   |       THE BEAK AND       |
                                        |   |     COMMUNICATIONS INC.     |  |   |     WIRE CORPORATION     |
                                        |   |                             |  |   |                          |
                                        |   | Common Stock: 14,750 Shares |  |   | Common Stock: 750 Shares |
                                        |___| -------------               |__|___| -------------            |
                                            |                             |      |                          |
                                            |                Cost         |      |           Cost           |
                                            |                ----         |      |           ----           |
                                            | Casualty-100%  $11,510,000  |      | NW Comm-  $531,000       |
                                            |                             |      | 100%                     |
                                            | Other Capital:              |      |__________________________|
                                            | --------------              |
                                            | Casualty-Ptd.     1,000,000 |
                                            |_____________________________|
    

<FN>
                                                                                          Subsidiary Companies     - Solid Line
                                                                                          Associated Companies     - Dotted Line
                                                                                          Contractural Association - Double Line

                                                                                                          December 31, 1994
</TABLE>


<PAGE>   106


<TABLE>
<CAPTION>
                                              NATIONWIDE INSURANCE ENTERPRISE                                           (left side)

<S>                                       <C>                                            <C>
                                           _______________________________________
                                          |                                       |
                                          |          EMPLOYERS INSURANCE          |___________________________________________
                                          |              OF WAUSAU                |___________________________________________
                                          |           A MUTUAL COMPANY            |
                                          |_______________________________________|













                                                                                                        __________________________
                                                                                                       |
                                                                                           ____________|__________________
                                                                                          |       NATIONWIDE LIFE        |
                                                                                          | Common Stock: 3,814,779      |
                                                                                          | ------------- Shares         |
                                                                                          |                              |
                                                                                          | NW Corp.-    Cost            |
                                                                                          | 100%         ----            |
                                                                                          |              $909,179,664    |
                                                                                          |______________________________|
                                                                                                      |
                     _________________________________________________________________________________| 
                    |                                      |                      |
        ____________|____________               ___________|_______________       |        ______________________________
       |        NATIONWIDE       |             |     NATIONAL CASUALTY     |      |       |      FINANCIAL HORIZONS      |
       |    FINANCIAL SERVICES   |             | Common Stock: 100 Shares  |      |       |              LIFE            |
       | Common Stock: 7,676     |             | -------------             |      |       | Common Stock: 66,000         |
 ______| ------------- Shares    |        _____|                           |      |_______| ------------- Shares         |
|  ____|               Cost      |       |     |               Cost        |      |       | NW Life-       Cost          |
| |    |               ----      |       |     |               ----        |      |       | 100%           ----          |
| |    | NW Life-100% $5,996,261 |       |     | NW Life-100%  $66,132,811 |      |       |               $58,070,003    |
| |    |_________________________|       |     |___________________________|      |       |______________________________|
| |                                      |                 | |                    |
| |     _________________________        |      ___________|_|_____________       |
| |    |        NATIONWIDE       |       |     |                           |      |                                          
| |    |    INVESTOR SERVICES    |       |     |                           |      |                                          
| |    | Common Stock: 5 Shares  |       |     |       NCC OF AMERICA,     |      |                                         
| |____| -------------           |       |     |      INC. (INACTIVE)      |      |        ______________________________   
| |    |                         |       |     |                           |      |       |        WEST COAST LIFE       |  
| |    | NW Fin. Serv.- Cost     |       |     |                           |      |       | Common Stock: 1,000,000      |  
| |    |    100%        ----     |       |     |                           |      |       | ------------- Shares         |  
| |    |                $5,000   |       |     |                           |      |_______|               Cost           |  
| |    |_________________________|       |     |___________________________|      |       |               ----           |  
| |                                      |                                        |       | NW Life-100%  $92,762,014    |  
| |     _________________________        |      ___________________________       |       |______________________________|  
| |    |        NATIONWIDE       |       |     |     HICKEY-MITCHELL       |      |                                         
| |    |        INVESTING        |       |     |    INSURANCE AGENCY       |      |                                         
| |    |       FOUNDATION        |       |     | Common Stock: 101 Shares  |      |                                           
| |____|                         |       |_____|  -----------              |      |                                           
|  ____|                         |             |                           |      |        ______________________________    
| |    |                         |             |                Cost       |      |       | EMPLOYERS LIFE INSURANCE CO. |   
| |    |                         |             |                ----       |      |       |        OF WAUSAU (EL)        |   
| |    |   COMMON LAW TRUST      |             | Nat. Cas.-100% $4,701,200 |      |       |                              |   
| |    |_________________________|             |___________________________|      |       | Common Stock: 250,000 Shares |   
| |                                                         |                     |_______| -------------                |   
| |     _________________________               ____________|______________       |       |                ----          |   
| |    |        NATIONWIDE       |             |     NATIONAL PREMIUM &    |      |       | NW Life-100%   $165,627,416  |   
| |    |        INVESTING        |             |  BENEFIT ADMINISTRATION   |      |       |______________________________|   
| |____|        FOUNDATION II    |             | Common Stock: 10,000      |      |                    |                     
|  ____|                         |             | ------------  Shares      |      |                    |                       
| |    |                         |             |                Cost       |      |                    |                          
| |    |                         |             | Hickey-        ----       |      |         ___________|_________________    
| |    |    COMMON LAW TRUST     |             | Mitchell-100%  $1,319,469 |      |        |       WAUSAU PREFERRED      |   
| |    |_________________________|             |___________________________|      |        |        HEALTH INS. CO.      |   
| |                                                                               |        |                             |   
| |                                                                               |        | Common Stock: 200 Shares    |   
| |     _________________________                                                 |        | -------------               |   
| |    |       NATIONWIDE        |                                                |        |  EL -- 100%   Cost          |   
| |____|    SEPARATE ACCOUNT     |                                                |        |               ----          |   
|  ____|          TRUST          |                                                |        |              $51,413,193    |   
| |    |    COMMON LAW TRUST     |                                                |        |_____________________________|   
| |    |_________________________|                                                |                                          
| |                                                                               |                                          
| |                                                                               |                                              
| |     _________________________                                                 |                                              
| |    |   FINANCIAL HORIZONS    |                                                |        ______________________________       
| |____|    INVESTMENT TRUST     |                                                |       |           NATIONWIDE         |      
|______|         TRUST           |                                                |       |      PROPERTY MANAGEMENT     |      
       |    COMMON LAW TRUST     |                                                |       | Common Stock: 59 Shares      |      
       |_________________________|                                                |_______| -------------                |      
                                                                                  |       |                              |      
                                                                                  |       |                Cost          |      
                                                                                  |       |                ----          |      
                                                                                  |       | NW Life-100%   $1,907,896    |      
                                                                                  |       |______________________________|      
                                                                                  |                    |                        
                                                                                  |                    |                        
                                                                                  |                    |                        
                                                                                  |                    |                        
                                                                                  |        ____________|_________________       
                                                                                  |       |     MRM INVESTMENTS, INC.    |      
                                                                                  |       | Common Stock: 1 Share        |      
                                                                                  |       | ------------                 |      
                                                                                  |       |                              |      
                                                                                  |       |                Cost          |      
                                                                                  |       | Nat. Prop.     ----          |      
                                                                                  |       | Mgmt.-100%     $550,000      |      
                                                                                  |       |______________________________|      
                                                                                  |                                             
                                                                                  |                                             
                                                                                  |        ___________________________          
                                                                                  |       |        NWE, INC.          |         
                                                                                  |       |                           |         
                                                                                  |       | Common Stock: 100 Shares  |         
                                                                                  |_______|                           |         
                                                                                          | NW Life-100% Cost         |         
                                                                                          |              ----         |         
                                                                                          |             $35,971,375   |         
                                                                                          |___________________________|         
                                                                                                                                
                                                                                                                                
</TABLE>                                                                       
                                                 
<PAGE>   107

<TABLE>
<CAPTION>
                                              NATIONWIDE INSURANCE ENTERPRISE                                           (middle)

<S>                              <C>                        <C>                                      <C>
                                 _______________________________________
                                |                                       |
________________________________|          NATIONWIDE MUTUAL            |___________________________________________________________
________________________________|              (CASUALTY)               |___________________________________________________________
                                |                                       |
                                |_______________________________________|
                                                    |               _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _
                                  __________________|______________|___       
                                 |        NATIONWIDE CORPORATION       |      
                                 | Common Stock:     Control:          |
                                 | -------------     -------           |
                                 |  13,092,790         100%            |                        
                                 |                                     |
                                 |           Shares       Cost         |                 
                                 |           ------       ----         |
                                 | Casualty  $12,443,280  $710,293,557 |
                                 | Fire          649,510    24,007,936 |
                                 |_____________________________________|
                                                    |
____________________________________________________|______________________________________________________________________________
                   |                                                    |                                          |
        ___________|_______________                        _____________|_____________                 ____________|______________
       |     PUBLIC EMPLOYEES      |                      |      GATES, McDONALD      |               |    FINANCIAL HORIZONS     |
       |    BENEFIT SERV. CORP.    |                      |      & COMPANY (GATES)    |               |  DISTRIBUTORS AGY., INC.  |
 ______| Common Stock: 236,494     |                      | Common Stock: 254 Shares  |               | Common Stock: 1,000 Shares|
|  ____| ------------- Shares      |                      | -------------             |___       _____| -------------             |
| |    |               Cost        |                      |                           |   |     |  ___|                           |
| |    | NW Corp.-     ----        |                      |               Cost        |   |     | |   |               Cost        |
| |    | 100%          $12,830,936 |                      |               ----        |   |     | |   | NW Corp.      ----        |
| |    |___________________________|                      | MW Corp.-     $22,126,323 |   |     | |   | 100%          $19,501,000 |
| |                                                       | 100%                      |   |     | |   |___________________________|
| |                                                       |___________________________|   |     | |
| |                                                                                       |     | |
| |                                                        ___________________________    |     | |                                
| |     ___________________________                       |   GATES, McDONALD & Co.   |   |     | |    ___________________________ 
| |    |     PEBSCO SECURITIES     |                      |        OF NEW YORK        |   |     | |   |    FINANCIAL HORIZONS     |
| |    |           CORP.           |                      | Common Stock: 3 Shares    |   |     | |   |     DISTRIBUTORS AGY.     |
| |____| Common Stock: 5,000       |                      | -------------             |___|     | |   |      OF ALABAMA, INC.     |
| |    | ------------- Shares      |                      |                           |   |     | |___| Common Stock: 10,000      |
| |    |                  Cost     |                      |                Cost       |   |     | |   |  -----------  Shares      |
| |    | Pub. Emp. Ben.   ----     |                      |                ----       |   |     | |   |               Cost        |
| |    | Serv.Corp.-100%  $25,000  |                      | Gates-100%     $106,947   |   |     | |   |               ----        |
| |    |___________________________|                      |                           |   |     | |   | FHDAI-100%    $100        |
| |                                                       |___________________________|   |     | |   |___________________________|
| |                                                                                       |     | |                                
| |                                                                                       |     | |                                
| |                                                        ___________________________    |     | |                                
| |     ___________________________                       |  GATES, McDONALD & Co.    |   |     | |                                
| |    |          PEBSCO OF        |                      |         OF NEVADA         |   |     | |    ___________________________ 
| |    |         NEW MEXICO        |                      |                           |   |     | |   |    LANDMARK FINANCIAL     |
| |    | Common Stock: 1,000       |                      |   Common Stock: 40 Shares |___|     | |   |        SERVICES OF        |
| |____| ------------- Shares      |                      |                           |         | |   |       NEW YORK, INC.      |
| |    |                   Cost    |                      |   Gates-100%    Cost      |         | |___| Common Stock: 10,000      |
| |    | Pub. Emp. Ben.    ----    |                      |                 ----      |         | |   | ------------- Shares      |
| |    | Serv.Corp.-100%   $1,000  |                      |                 $93,750   |         | |   |               Cost        |
| |    |___________________________|                      |___________________________|         | |   |               ----        |
| |                                                                                             | |   | FHDAI-100%    $10,100     |
| |                                                                                             | |   |___________________________|
| |                                                                                             | |                                
| |                                                                                             | |                                
| |     ___________________________                                                             | |                                
| |    |         PEBSCO OF         |                                                            | |                                
| |    |         ARKANSAS          |                                                            | |    ___________________________ 
| |    | Common Stock: 50,000      |                                                            | |   |    FINANCIAL HORIZONS     |
| |____| ------------- Shares      |                                                            | |   |      SECURITIES CORP.     |
| |    |                  Cost     |                                                            | |___| Common Stock: 10,000      |
| |    | Pub. Emp. Ben.   ----     |                                                            | |   | ------------- Shares      |
| |    | Serv.Corp. 100%  $500     |                                                            | |   |               Cost        |
| |    |___________________________|                                                            | |   |               ----        |
| |                                                                                             | |   | FHDAI-100%    $153,000    |
| |                                                                                             | |   |___________________________|
| |                                                                                             | |                                
| |     ___________________________                                                             | |                                
| |    |         PEBSCO OF         |                             ___________________________    | |                                
| |    |          MONTANA          |                            |  AFFILIATE AGENCY, INC.   |   | |    ___________________________ 
| |____| Common Stock: 500         |                            |                           |   | |   |                           |
| |    | ------------- Shares      |                            |  Common Stock: 100 Shares |__ | |   |     FINANCIAL HORIZONS    |
| |    |                   Cost    |                            |                           |   | |___|        DISTRIBUTORS       |
| |    | Pub. Emp. Ben.    ----    |                            |   FHDAI-100%    Cost      |   |  ___|       AGENCY OF TEXAS,    |
| |    | Serv.Corp.-100%  $500     |                            |                 ----      |   | |   |            INC.           |
| |    |___________________________|                            |                 $100      |   | |   |___________________________|
| |                                                             |___________________________|   | |                                
| |                                                                                             | |                                
| |                                                                                             | |                                
| |     ___________________________                                                             | |    ___________________________ 
| |    |         PEBSCO OF         |                                                            | |   |                           |
| |    |          ALABAMA          |                                                            | |___|     FINANCIAL HORIZONS    |
| |____| Common Stock: 100,000     |                                                            |  ___|      DISTRIBUTORS AGY.    |
| |    | ------------- Shares      |                                                            | |   |         OF OHIO, INC.     |
| |    |                  Cost     |                                                            | |   |___________________________|
| |    | Pub. Emp. Ben.   ----     |                                                            | |                              
| |    | Serv.Corp.-100%  $1,000   |                                                            | |                           
| |    |___________________________|                                                            | |                           
| |                                                                                             | |                                
| |     ___________________________                                                             | |                                
| |    |         PEBSCO OF         |                                                            | |    ___________________________ 
| |    |       MASSACHUSETTS       |                                                            | |   |                           |
| |    |   INSURANCE AGENCY, INC.  |                                                            | |___|    FINANCIAL HORIZONS     |
| |____| Common Stock: 1,000       |                                                            |  ___|     DISTRIBUTORS AGY.     |
| |    | ------------- Shares      |                                                            | |   |     OF OKLAHOMA, INC.     |
| |    |                   Cost    |                                                            | |   |___________________________|
| |    | Pub. Emp. Ben.    -----   |                                                            | |                                
| |    | Serv.Corp.-100%  $1,000   |                                                            | |                                
| |    |___________________________|                                                            | |    ___________________________ 
| |                                                                                             | |   |                           |
| |     ___________________________                                                             | |___|         AFFILIATE         |
| |____|                           |                                                            |_____          AGENCY OF         |
|______|         PEBSCO OF         |                                                                  |         OHIO, INC.        |
       |           TEXAS           |                                                                  |                           |
       |___________________________|                                                                  |___________________________|
                                                                                                                                   
                                                                                                                                   
</TABLE>
                                                    
<PAGE>   108

<TABLE>
<CAPTION>
                                              NATIONWIDE INSURANCE ENTERPRISE                                           (right side)

<S>                     <C>                             <C>                                      
                       _______________________________________
                      |                                       |
______________________|          NATIONWIDE MUTUAL            |
______________________|             FIRE (FIRE)               |
                      |                                       |
                      |_______________________________________|
_ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _  _ _|                                                  











                                                    
____________________________________________________________________
                        |                        |                  |
           _____________|_____________           |      ____________|______________
          |      NEA VALUEBUILDER     |          |     |      INHEALTH, INC.       |
          |  INVESTOR SERVICES, INC.  |          |     | Common Stock: 100         |
   _______| Common Stock: 500         |          |     | ------------  Shares      |
  |  _____| ------------- Shares      |          |     |               Cost        |
  | |     |               Cost        |          |     |               ----        |
  | |     | NW Corp.-     ----        |          |     | NW Corp.-                 |
  | |     | 100%          $5,000      |          |     | 100%          $12,046,413 |
  | |     |___________________________|          |     |___________________________|
  | |                                            |                   
  | |      ___________________________           |      ___________________________
  | |     |      NEA VALUEBUILDER     |          |     |         NATIONWIDE        |
  | |     |     INVESTOR SERVICES     |          |     |        HEALTH CARE        |
  | |_____|      OF ALABAMA, INC.     |          |_____| Common Stock: 15 Shares   |
  | |     | Common Stock: 500         |           _____| ------------              |
  | |     | ------------- Shares      |          |     |                           |
  | |     |               Cost        |          |     |               Cost        |
  | |     |               ----        |          |     | NW Corp.-     ----        |
  | |     | NEA-100%      $5,000      |          |     | 100%          $16,850,000 |
  | |     |___________________________|          |     |___________________________|
  | |                                            |                   
  | |      ___________________________           |      ___________________________
  | |     |      NEA VALUEBUILDER     |          |     |       INHEALTH MGT.       |
  | |     |     INVESTOR SERVICES     |          |     |       SYSTEMS, INC.       |
  | |     |        OF OHIO, INC.      |          |     | Common Stock: 100 Shares  |
  | |_____| Common Stock: 100         |          |_____| -------------             |
  | |     | ------------- Shares      |          |     |                           |
  | |     |               Cost        |          |     |               Cost        |
  | |     |               -----       |          |     | NW Health     ----        |
  | |     | NEA-91%       $5,000      |          |     | Care-100%   $25,149       |
  | |     |___________________________|          |     |___________________________|
  | |                                            |                   
  | |      ___________________________           |      ___________________________
  | |     |                           |          |     |         INHEALTH          |
  | |     |                           |          |     |        AGENCY, INC.       |
  | |     |      NEA VALUEBUILDER     |          |     | Common Stock: 99 Shares   |
  | |_____|     INVESTOR SERVICES     |          |_____| -------------             |
  | |     |       OF TEXAS, INC.      |                |               Cost        |
  | |     |                           |                | NW Health     ----        |
  | |     |                           |                | Corp.-99%   $116,077      |
  | |     |___________________________|                |___________________________|
  | |                                                               
  | |      ___________________________        
  | |     |                           |       
  | |     |                           |       
  | |_____|      NEA VALUEBUILDER     |       
  |_______|     INVESTOR SERVICES     |       
          |      OF OKLAHOMA, INC.    |       
          |                           |       
          |___________________________|       
                                              


<FN>
Subsidiary Companies     --  Solid Line
Associated Companies     --  Dotted Line
Contractual Association  --  Double Line

December 31, 1994
</TABLE>
                                    Page 2

<PAGE>   109

Item 27.     NUMBER OF CONTRACT OWNERS

             The number of contract Owners of Qualified and Non-Qualified
             Contracts as of February 28, 1995 was 10,682 and 2,090,
             respectively.

Item 28.     INDEMNIFICATION

             Provision is made in the Company's Amended Code of Regulations and
             expressly authorized by the General Corporation Law of the State
             of Ohio, for indemnification by the Company of any person who was
             or is a party or is threatened to be made a party to any
             threatened, pending or completed action, suit or proceeding,
             whether civil, criminal, administrative or investigative by reason
             of the fact that such person is or was a director, officer or
             employee of the Company, against expenses, including attorneys'
             fees, judgments, fines and amounts paid in settlement actually and
             reasonably incurred by such person in connection with such action,
             suit or proceeding, to the extent and under the circumstances
             permitted by the General Corporation Law of the State of Ohio.

             Insofar as indemnification for liabilities arising under the
             Securities Act of 1933 ("Act") may be permitted to directors,
             officers or persons controlling the Company pursuant to the
             foregoing provisions, the Company has been informed that in the
             opinion of the Securities and Exchange Commission such
             indemnification is against public policy as expressed in the Act
             and is, therefore, unenforceable.  In the event that a claim for
             indemnification against such liabilities (other than the payment
             by the registrant of expenses incurred or paid by a director,
             officer or controlling person of the registrant in the successful
             defense of any action, suit or proceeding) is asserted by such
             director, officer or controlling person in connection with the
             securities being registered, the registrant will, unless in the
             opinion of its counsel the matter has been settled by controlling
             precedent, submit to a court of appropriate jurisdiction the
             question whether such indemnification by it is against public
             policy as expressed in the Act and will be governed by the final
             adjudication of such issue.

Item 29.     PRINCIPAL UNDERWRITER

             (a)   Clarendon Insurance Agency, Inc. acts as general distributor
                   for the MFS Variable Account, a separate account of the
                   Company, and for certain Sun Life (US) and Sun Life (N.Y.)
                   Annuity Contracts.





                                   106 of 112
<PAGE>   110



(b)                       CLARENDON INSURANCE AGENCY, INC.
                                   DIRECTORS
<TABLE>
<CAPTION>
                                                                    POSITIONS AND OFFICES
NAME AND BUSINESS ADDRESS                                               WITH UNDERWRITER
<S>                                                                          <C>
A. Keith Brodkin                                                             Director
500 Boylston Street
Boston, MA  02116

Arnold D. Scott                                                              Director
500 Boylston Street
Boston, MA  02116

Jeffrey L. Shames                                                            Director
500 Boylston Street
Boston, MA  02116
</TABLE>





                        CLARENDON INSURANCE AGENCY, INC.
                                    OFFICERS
<TABLE>
<CAPTION>
                                                                     POSITIONS AND OFFICES
NAME AND BUSINESS ADDRESS                                               WITH UNDERWRITER
<S>                                                                         <C>
A. Keith Brodkin                                                            Chairman
500 Boylston Street
Boston, MA  02116

Cynthia Orcutt                                                              President
One Sun Life Executive Park
Wellesley Hills, MA  02181

Stephen E. Cavan                                                            Secretary
500 Boylston Street                                                         and Clerk
Boston, MA  02116
</TABLE>





                                   107 of 112
<PAGE>   111



(b)                       CLARENDON INSURANCE AGENCY, INC.
                              OFFICERS (CONTINUED)
<TABLE>
<S>                                                                       <C>
James E. Russell                                                            Treasurer
500 Boylston Street
Boston, MA  02116

Bruce C. Avery                                                            Vice President
500 Boylston Street
Boston, MA  02116
</TABLE>



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

</TABLE>




                                   108 of 112
<PAGE>   112



Item 30.     LOCATION OF ACCOUNTS AND RECORDS

             Joseph F. Ciminero
             Nationwide Life Insurance Company
             One Nationwide Plaza
             Columbus, OH  43216

Item 31.     MANAGEMENT SERVICES

             Not Applicable

Item 32.     UNDERTAKINGS

             The Registrant hereby undertakes to:

             (a)   file a post-effective amendment to this registration
                   statement as frequently as is necessary to ensure that the
                   audited financial statements in the registration statement
                   are never more than 16 months old for so long as payments
                   under the variable annuity contracts may be accepted;

             (b)   include either (1) as part of any application to purchase a
                   contract offered by the prospectus, a space that an
                   applicant can check to request a Statement of Additional
                   Information, or (2) a post card or similar written
                   communication affixed to or included in the prospectus that
                   the applicant can remove to send for a Statement of
                   Additional Information; and

             (c)   deliver any Statement of Additional Information and any
                   financial statements required to be made available under
                   this form promptly upon written or oral request.

             The Registrant hereby represents that any contract offered by the
             prospectus and which is issued pursuant to Section 403(b) of the
             Internal Revenue Code of 1986, as amended, is issued by the
             Registrant in reliance upon, and in compliance with, the
             Securities and Exchange Commission's no-action letter to 
             the American Council of Life Insurance (publicly available 
             November 28, 1988) which permits withdrawal restrictions to the 
             extent necessary to comply with IRC Section 403(b)(11).





                                   109 of 112
<PAGE>   113





                                   Offered by

                                   NATIONWIDE
                             LIFE INSURANCE COMPANY

                                    and its

                              MFS VARIABLE ACCOUNT

                              INDIVIDUAL DEFERRED
                           VARIABLE ANNUITY CONTRACTS

                                   PROSPECTUS
                                  MAY 1, 1995





                                   110 of 112
<PAGE>   114





                              ACCOUNTANTS' CONSENT


The Board Of Directors
      Nationwide Life Insurance Company and
      Contract Owners of MFS Variable Account:





We consent to the use of our reports included herein and to the reference to
our firm under the heading "Services" in the Statement of Additional
Information.



   
                                                           KPMG Peat Marwick LLP
    



   
Columbus, Ohio
April 26, 1995
    





                                   111 of 112
<PAGE>   115



                                   SIGNATURES

   
      As required by the Securities Act of 1933, and the Investment Company Act
of 1940, the Registrant, MFS VARIABLE ACCOUNT, certifies that it meets the
requirements of Securities Act Rule 485(b) for effectiveness of this
Post-Effective Amendment and has caused this Post-Effective Amendment to be
signed on its behalf in the City of Columbus, and State of Ohio, on this 26th
day of April 1995.
    
                                              MFS VARIABLE ACCOUNT
                                        ---------------------------------
                                                 (Registrant)

                                        NATIONWIDE LIFE INSURANCE COMPANY
                                        ---------------------------------
                                                 (Depositor)
 
                                             BY /s/ JOSEPH P. RATH
                                        ---------------------------------
                                                 Joseph P. Rath
                                               Vice President And
                                            Associate General Counsel

   
As required by the Securities Act of 1933, this Post-Effective Amendment has
been signed by the following persons in the capacities indicated on the 26th
day of April, 1995.
    

<TABLE>
<CAPTION>
             SIGNATURE                                  TITLE
<S>                                           <C>                                       <C>
LEWIS J. ALPHIN                                        Director
- -----------------------------                                  
Lewis J. Alphin                                                
                                                               
WILLARD J. ENGEL                                       Director
- -----------------------------                                  
Willard J. Engel                                               
                                                               
FRED C. FINNEY                                         Director
- -----------------------------                                  
Fred C. Finney                                                 
                                                               
                                              President/Chief Operating
PETER F. FRENZER                                 Officer and Director
- -----------------------------                                  
Peter F. Frenzer                                               
                                                               
CHARLES L. FUELLGRAF, JR.                              Director
- -----------------------------                                  
Charles L. Fuellgraf, Jr.                                      
                                                               
HENRY S. HOLLOWAY                               Chairman Of The Board 
- -----------------------------                        And Director
Henry S. Holloway                                              
                                                               
D. RICHARD MCFERSON                            Chief Executive Officer
- -----------------------------                        And Director
D. Richard Mcferson                                            
                                                               
DAVID O. MILLER                                        Director
- -----------------------------                                  
David O. Miller                                                
                                                               
C. RAY NOECKER                                         Director
- -----------------------------                                  
C. Ray Noecker                                                 
                                                               
ROBERT A. OAKLEY                                Senior Vice President-
- -----------------------------                  Chief Financial Officer
Robert A. Oakley                                               
                                                               
JAMES F. PATTERSON                                     Director                          BY  /s/JOSEPH P. RATH
- -----------------------------                                                           -----------------------------
James F. Patterson                                                                             Joseph P. Rath
                                                                                               Attorney-in-fact
ROBERT H. RICKEL                                       Director                          
- -----------------------------                                  
Robert H. Rickel                                               
                                                               
ARDEN L. SHISLER                                       Director
- -----------------------------                                  
Arden L. Shisler                                               
                                                               
ROBERT L. STEWART                                      Director
- -----------------------------                                  
Robert L. Stewart                                              
                                                               
NANCY C. THOMAS                                        Director
- -----------------------------                                  
Nancy C. Thomas                                                
                                                               
HAROLD W. WEIHL                                        Director
- -----------------------------           
Harold W. Weihl
</TABLE>





                                   112 of 112
<PAGE>   116

                              POWER OF ATTORNEY


        KNOW ALL MEN BY THESE PRESENTS, that each of the undersigned as
directors and/or officers of NATIONWIDE LIFE INSURANCE COMPANY, an Ohio
corporation, which has filed or will file with the Securities and Exchange
Commission under the provisions of the Securities Act of 1933, as amended,
various Registration Statements and amendments thereto for the registration
under said Act of Individual Deferred Variable Annuity Contracts in connection
with the MFS Variable Account, Nationwide Variable Account, Nationwide Variable 
Account-II, Nationwide Variable Account-3, Nationwide Variable Account-4,
Nationwide Variable Account-5, Nationwide Variable Account-6, Nationwide
Fidelity Advisor Variable Account and Nationwide Multi-Flex Variable Account;
and the registration of fixed interest rate options subject to a market value
adjustment offered under some or all of the aforementioned Individual Variable
Annuity Contracts in connection with the Nationwide Multiple Maturity Separate
Account; and the registration of Group Flexible Fund Retirement Contracts in
connection with the Nationwide DC Variable Account and the NACo Variable
Account; and the registration of Group Common Stock Variable Annuity Contracts
in connection with Separate Account No.1; and the registration of variable life
insurance policies in connection with the Nationwide VU Separate Account,
Nationwide VU Separate Account-2 and Nationwide VU Separate Account-3 of
Nationwide Life Insurance Company, hereby constitutes and appoints D. Richard
McFerson, Peter F. Frenzer, Gordon E. McCutchan, W. Sidney Druen, and Joseph P.
Rath, and each of them with power to act without the others, his/her attorney,
with full power of substitution and resubstitution, for and in his/her name,
place and stead, in any and all capacities, to approve, and sign such
Registration Statements and any and all amendments thereto, with power to affix
the corporate seal of said corporation thereto and to attest said seal and to
file the same, with all exhibits thereto and other documents in connection
therewith, with the Securities and Exchange Commission, hereby granting unto
said attorneys, and each of them, full power and authority to do and perform
all and every act and thing requisite to all intents and purposes as he/she
might or could do in person, hereby ratifying and confirming that which said
attorneys, or any of them, may lawfully do or cause to be done by virtue
hereof. This instrument may be executed in one or more counterparts.

        IN WITNESS WHEREOF, the undersigned have herewith set their names and
seals as of this fifth day of April, 1995.


/s/ Lewis J. Alphin                      /s/ C. Ray Noecker                
- -------------------------------------    --------------------------------------
Lewis J. Alphin, Director                C. Ray Noecker, Director

/s/ Willard J. Engel                     /s/ Robert A. Oakley
- -------------------------------------    --------------------------------------
Willard J. Engel, Director               Robert A. Oakley, Senior Vice
                                         President and Chief Financial Officer
/s/ Fred C. Finney
- -------------------------------------    /s/ James F. Patterson
Fred C. Finney, Director                 --------------------------------------
                                         James F. Patterson, Director
/s/ Peter F. Frenzer
- -------------------------------------    /s/ Robert H. Rickel
Peter F. Frenzer, President/Chief        -------------------------------------
Operating Officer and Director           Robert H. Rickel, Director

/s/ Charles L. Fuellgraf, Jr.            /s/ Arden L. Shisler
- -------------------------------------    --------------------------------------
Charles L. Fuellgraf, Jr., Director      Arden L. Shisler, Director

/s/ Henry S. Holloway                    /s/ Robert L. Stewart
- -------------------------------------    --------------------------------------
Henry S. Holloway, Chairman of the       Robert L. Stewart, Director
Board, Director
                                         /s/ Nancy C. Thomas
/s/ D. Richard McFerson                  --------------------------------------
- -------------------------------------    Nancy C. Thomas, Director
D. Richard McFerson, Chief Executive
Officer and Director                     /s/ Harold W. Weihl
                                         -------------------------------------
/s/ David O. Miller                      Harold W. Weihl, Director
- -------------------------------------    
David O. Miller, Director



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