MFS VARIABLE ACCOUNT
485BPOS, 1996-04-26
Previous: INVESCO INCOME FUNDS INC, NSAR-A, 1996-04-26
Next: MUNICIPAL FUND ACCUMULATION PROGRAM INC, 485BPOS, 1996-04-26



<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. 21             [x]
    

                                      and

                        REGISTRATION STATEMENT UNDER THE
                         INVESTMENT COMPANY ACT OF 1940

   
                   Amendment No. 22                         [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 1,1996 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, 1995, on February 15, 1996.
    

                                    1 of 111
<PAGE>   2
   
                              MFS VARIABLE ACCOUNT
                    REFERENCE TO ITEMS REQUIRED BY FORM N-4
<TABLE>
<CAPTION>
N-4 ITEM                                                                               PAGE

Part A   INFORMATION REQUIRED IN A PROSPECTUS
<S>            <C>                                                                     <C>
    Item 1.    Cover page............................................................     3
    Item 2.    Definitions...........................................................     4
    Item 3.    Synopsis or Highlights................................................     9
    Item 4.    Condensed Financial Information.......................................    10
    Item 5.    General Description of Registrant, Depositor, and Portfolio Companies.    25
    Item 6.    Deductions and Expenses...............................................    27
    Item 7.    General Description of Variable Annuity Contracts.....................    30
    Item 8.    Annuity Period........................................................    33
    Item 9.    Death Benefit and Distributions.......................................    35
    Item 10.   Purchases and Contract Value..........................................    39
    Item 11.   Redemptions...........................................................    40
    Item 12.   Taxes.................................................................    42
    Item 13.   Legal Proceedings.....................................................    44
    Item 14.   Table of Contents of the Statement of Additional Information..........    45

<CAPTION>
Part B   INFORMATION REQUIRED IN A STATEMENT OF ADDITIONAL INFORMATION
    Item 15.   Cover Page............................................................    46
    Item 16.   Table of Contents.....................................................    46
    Item 17.   General Information and History.......................................    46
    Item 18.   Services..............................................................    46
    Item 19.   Purchase of Securities Being Offered..................................    46
    Item 20.   Underwriters..........................................................    47
    Item 21.   Calculation of Performance Data.......................................    47
    Item 22.   Annuity Payments......................................................    47
    Item 23.   Financial Statements..................................................    48

<CAPTION>
Part C   OTHER INFORMATION
    Item 24.   Financial Statements and Exhibits.....................................    89
    Item 25.   Directors and Officers of the Depositor...............................    91
    Item 26.   Persons Controlled by or Under Common Control with the Depositor or
               Registrant............................................................    93
    Item 27.   Number of Contract Owners.............................................   102
    Item 28.   Indemnification.......................................................   102
    Item 29.   Principal Underwriter.................................................   102
    Item 30.   Location of Accounts and Records......................................   105
    Item 31.   Management Services...................................................   105
    Item 32.   Undertakings..........................................................   105
</TABLE>
    


                                    2 of 111
<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 (the "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          
                  Massachusetts Financial Bond Fund)              (Formerly 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            MFS(R)Series Trust IV                      
                  (Formerly Massachusetts Financial Emerging         MFS(R) Money Market Fund                
                  Growth Trust)                                      (Formerly Massachusetts Cash            
                                                                     Management Trust - MFS(R) Money         
                                                                     Market Fund)                            
                                                                                                             
                  MFS(R) High Income Fund - Class A (Formerly     Massachusetts Investors Growth Stock       
                  Massachusetts Financial High Income Trust-      Fund - 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, 1996, 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.
    

      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, 1996, IS
INCORPORATED HEREIN BY REFERENCE. THE TABLE OF CONTENTS FOR THE STATEMENT OF
ADDITIONAL INFORMATION APPEARS ON PAGE 43 OF THE PROSPECTUS.

                  THE DATE OF THIS PROSPECTUS IS MAY 1, 1996.
    

                                       1


                                    3 of 111
<PAGE>   4
                           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 designated to receive annuity payments and upon whose
continuation of life any annuity payment involving life contingencies depends.
The Annuitant is named on the Data Page of the Contract unless changed. No
change of Annuitant may be made without the prior consent of the Company. This
person must be age 78 or younger at the time of contract issuance.

ANNUITIZATION- The period during which annuity payments are actually received.
    

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

   
ANNUITY COMMENCEMENT DATE-The date on which annuity payments are scheduled to
commence. The Annuity Commencement Date is shown on the Data Page of the
Contract and is subject to change by the Owner.

ANNUITY PAYMENT OPTION-The chosen form of annuity payments. Several options are
available under this Contract. The Annuity Payment Option is named in the
application, unless changed.
    

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 prior to the
Annuitization Date. The Beneficiary can be changed by the Contract Owner as set
forth in the Contract.
    

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

   
COMPANY- Nationwide Life Insurance Company.
    

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
one is 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. A Contingent Designated Annuitant may not be
named for Contracts issued as Individual Retirement Annuities or Tax Sheltered
Annuities.

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. A Contingent Owner may not be named for Contracts issued as
Individual Retirement Annuities or Tax Sheltered Annuities.

CONTRACT- The Individual Deferred Variable Annuity Contract described in this
prospectus.
    

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 Owner, Contingent Owner, Designated Annuitant, Contingent Designated
Annuitant, Beneficiary, Contingent Beneficiary, Annuity Payment Option, and the
Annuity Commencement Date. If a Joint Owner is named, references to "Contract
Owner" or "Owner" in this prospectus, unless otherwise indicated, will apply to
both the Owner and Joint Owner. The Contract Owner is the person named on the
application, unless changed.

CONTRACT VALUE-The sum of the value of all Accumulation Units attributable to
the Contract plus any amount held under the Contract in the Fixed Account.

CONTRACT YEAR- Each year the Contract remains in force commencing with the Date
of Issue.
    

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
(or the Contingent Designated Annuitant, if applicable). The benefit does not
apply upon the death of the Contract Owner when the Owner
    

                                       2

                                    4 of 111
<PAGE>   5
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.

   
DISTRIBUTION-Any payment of part or all of the Contract Value.

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

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

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

HOME OFFICE- The main office of the Company located in Columbus, Ohio. 

INDIVIDUAL RETIREMENT ANNUITY (IRA)-An annuity which qualifies for favorable 
tax treatment under Section 408 of the Code.

MUTUAL FUND (FUND)-A registered management investment company in which the
assets of the Sub-Accounts of the variable account will be invested.

NON-QUALIFIED CONTRACT -A Contract which does not qualify for favorable tax
treatment under Sections 401, 408, or 403(b) of the Code.

PURCHASE PAYMENT- A deposit of new value into the Contract. The term "Purchase
Payment" does not include transfers between the Variable Account and the Fixed
Account, or among the Sub-Accounts.

QUALIFIED CONTRACT- A Contract which receives favorable tax treatment under the
provisions of the Code, including those described in Section 401 and 403(a).    

SUB-ACCOUNTS- Separate and distinct divisions of the Variable Account, to which
specific underlying Mutual Fund shares are allocated and for which Accumulation
Units and Annuity Units are separately maintained.

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

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-The MFS Variable Account, a separate investment account of the
Company into which Variable Account Purchase Payments are allocated. The
Variable Account is divided into Sub-Accounts, each of which invests in shares
of a separate underlying Mutual Fund.
    

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

                                       3


                                   5 of 111
<PAGE>   6
   
                               TABLE OF CONTENTS

<TABLE>
<S>                                                                                      <C>
GLOSSARY OF SPECIAL TERMS.............................................................   2
SUMMARY OF CONTRACT EXPENSES..........................................................   5
UNDERLYING MUTUAL FUND ANNUAL EXPENSES................................................   5
SYNOPSIS..............................................................................   7
CONDENSED FINANCIAL INFORMATION.......................................................   8
NATIONWIDE LIFE INSURANCE COMPANY.....................................................  23
THE VARIABLE ACCOUNT..................................................................  23
        Underlying Mutual Fund Options................................................  23
        Voting Rights.................................................................  25
VARIABLE ACCOUNT CHARGES, PURCHASE PAYMENTS, AND OTHER DEDUCTIONS.....................  25
        Mortality Risk Charge.........................................................  25
        Expense Risk Charge...........................................................  25
        Contingent Deferred Sales Charge..............................................  25
        Elimination of Contingent Deferred Sales Charge...............................  26
        Contract Maintenance Charge and Administration Charge.........................  27
        Premium Taxes.................................................................  27
        Expenses of Variable Account..................................................  27
        Investments of the Variable Account...........................................  28
        Right to Revoke...............................................................  28
        Transfers.....................................................................  28
        Assignment....................................................................  28
        Loan Privilege................................................................  29
        Beneficiary Provisions........................................................  30
        Ownership Provisions..........................................................  30
        Substitution of Securities....................................................  31
        Contract Owner Inquiries......................................................  31
ANNUITY PAYMENT PERIOD-VARIABLE ACCOUNT...............................................  31
        Value of an Annuity Unit......................................................  31
        Assumed Investment Rate.......................................................  32
        Frequency and Amount of Annuity Payments......................................  32
        Annuity Commencement Date.....................................................  32
        Change in Annuity Commencement Date...........................................  32
        Annuity Payment Options.......................................................  32
        Death of Contract Owner.......................................................  33
        Death Benefit at Death of Designated Annuitant Prior to the Annuitization Date  33
        Death Benefit After the Annuitization Date....................................  34
        Required Distribution for Qualified Plans or Tax Sheltered Annuities..........  34
        Required Distributions for Individual Retirement Annuities....................  35
        Generation-Skipping Transfers.................................................  35
GENERAL INFORMATION...................................................................  36
        Contract Owner Services.......................................................  36
        Statements and Reports........................................................  37
        Allocation of Purchase Payments and Contract Value............................  37
        Value of an Accumulation Unit.................................................  37
        Net Investment Factor.........................................................  38
        Valuation of Assets...........................................................  38
        Determining the Contract Value................................................  38
        Surrender (Redemption)........................................................  38
        Surrenders Under a Qualified Plan or Tax Sheltered Annuity Contract...........  39
        Taxes.........................................................................  40
        Non-Qualified Contracts.......................................................  40
        Diversification...............................................................  41
        Charge for Tax Provision......................................................  42
        Qualified Plans, Individual Retirement Annuities, Individual Retirement 
           Accounts and Tax Sheltered Annuities.......................................  42
LEGAL PROCEEDINGS.....................................................................  42
TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION..............................  43
</TABLE>
    


                                       4

                                   6 of 111
<PAGE>   7
                          SUMMARY OF CONTRACT EXPENSES

CONTRACT OWNER TRANSACTION EXPENSES

      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%

   
(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").

                    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                       0.43%            0.67%             1.10%
- -------------------------------------------------------------------------------------------

MFS(R)GROWTH OPPORTUNITIES FUND - CLASS A       0.43%            0.54%             0.97%
- -------------------------------------------------------------------------------------------

MFS(R)EMERGING GROWTH FUND - CLASS A            0.75%            0.63%             1.38%
- -------------------------------------------------------------------------------------------

MFS(R)HIGH INCOME FUND - CLASS A                0.45%            0.65%             1.10%
- -------------------------------------------------------------------------------------------

MFS(R)RESEARCH FUND - CLASS A                   0.41%            0.64%             1.05%
- -------------------------------------------------------------------------------------------

MFS(R)TOTAL RETURN FUND - CLASS A               0.39%            0.58%             0.97%
- -------------------------------------------------------------------------------------------

MFS(R)WORLD GOVERNMENTS FUND - CLASS A          0.90%            0.71%             1.61%
- -------------------------------------------------------------------------------------------

MFS(R) SERIES TRUST IV
     MFS(R)MONEY MARKET FUND                    0.48%            0.28%             0.76%
- -------------------------------------------------------------------------------------------

MASSACHUSETTS INVESTORS GROWTH STOCK
FUND - CLASS A                                  0.31%            0.52%             0.83%
- -------------------------------------------------------------------------------------------

MASSACHUSETTS INVESTORS TRUST - CLASS A         0.26%            0.55%             0.81%
- -------------------------------------------------------------------------------------------

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. The management fees and other expenses, some of which
    may be subject to fee waivers or expense reimbursements, are more fully
    described in the prospectus for each individual underlying Mutual Fund. The
    information relating to the underlying Mutual Fund expenses was provided by
    the underlying Mutual Fund and was not independently verified by the
    Company.
    
                                       5


                                    7 of 111
<PAGE>   8
                                    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 CONTRACT      IF YOU DO NOT SURRENDER YOUR      IF YOU ANNUITIZE YOUR CONTRACT AT
               AT THE END OF THE APPLICABLE TIME      CONTRACT AT THE END OF THE         THE END OF THE APPLICABLE TIME
                            PERIOD                      APPLICABLE TIME PERIOD                       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       76     125       177      291          26      80     137      291        *     80       137     291
Fund-Class A                                                                               
- ------------------------------------------------------------------------------------------------------------------------
MFS(R) Growth
Opportunities   75      121       170      278          25      76     130      278        *     76       130     278
Fund-Class A
- ------------------------------------------------------------------------------------------------------------------------
MFS(R) Emerging
Growth          79      134       192      320          29      89     152      320        *     88       152     320
Fund-Class A
- ------------------------------------------------------------------------------------------------------------------------
MFS(R) High
Income          76      125       177      291          26      80     137      291        *     80       137     291
Fund-Class A
- ------------------------------------------------------------------------------------------------------------------------
MFS(R)Research  76      124       175      286          26      79     135      286        *     79       135     286
Fund-Class A                                                                               
- ------------------------------------------------------------------------------------------------------------------------
MFS(R) Total
Return          75      121       170      278          25      76     130      278        *     76       130     278
Fund-Class A
- ------------------------------------------------------------------------------------------------------------------------
MFS(R) World
Governments     82      141       203      343          32      96     163      343        *     96       163     343
Fund-Class A
- ------------------------------------------------------------------------------------------------------------------------
MFS(R) Series
Trust IV -
MFS(R)Money     73      115       159      256          23      70     119      256        *     70       119     256
Market Fund
- ------------------------------------------------------------------------------------------------------------------------
Mass.
Investors       73      117       163      263          23      72     123      263        *     72       123     263
Growth Stock                                                                                
Fund-Class A
- ------------------------------------------------------------------------------------------------------------------------
Mass.           73      116       162      261          23      71     122      261        *     71       122     261
Investors                                                                                  
Trust-Class A
- ------------------------------------------------------------------------------------------------------------------------
NSAT Money      70      107       146      230          20      62     106      230        *     62       106     230
Market Fund                                                                                
- ------------------------------------------------------------------------------------------------------------------------
</TABLE>
    

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

   
  The purpose of the Summary of Contract Expenses and Example are to assist the
  Contract Owner in understanding the various costs and expenses that will be
  borne 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
  complete descriptions of the expenses of the Variable Account, see "Variable
  Account Charges, Purchase Payments, and Other Deductions." For more 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").
    


                                       6

                                    8 of 111
<PAGE>   9
                                    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 in 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
Contracts issued on the life of any one Designated Annuitant 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 In no event, however, will annuity payments be made less
frequently than annually (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 by the Company at the time
Purchase Payments are made, an equal premium tax deduction may be made from the
Contract prior to the allocation of any Purchase Payment 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").
    




                                      7

                                   9 of 111
<PAGE>   10
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      31.765828        33.101565            0            1995
- - MFS(R)Money Market -----------------------------------------------------------
  Fund-Q*                30.994333        31.765828            0            1994
                     -----------------------------------------------------------
                         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
- --------------------------------------------------------------------------------
MFS Series Trust IV      32.595660        33.966291          5,703          1995
- - MFS(R)Money Market -----------------------------------------------------------
  Fund-NQ*               31.804010        32.595660          8,788          1994
                     -----------------------------------------------------------
                         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
- --------------------------------------------------------------------------------
MFS Series Trust IV      27.967294        29.055232        1,630,393        1995
- - MFS(R)Money Market -----------------------------------------------------------
  Fund-QS*               27.370768        27.967294        2,012,165        1994
                     -----------------------------------------------------------
                         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
- -------------------------------------------------------------------------------
</TABLE>

*The 7-day yield on the MFS Series Trust IV - MFS(R)Money Market Fund as of 
December 29, 1995 was 3.79%. 
    

                                       8

                                   10 of 111
<PAGE>   11
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      27.986728        29.075421     597,925             1995
- - MFS(R)Money Market -----------------------------------------------------------
  Fund-NQS*              27.389788        27.986728     823,383             1994
                     -----------------------------------------------------------
                         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
- --------------------------------------------------------------------------------
MFS(R)Bond               40.103391        48.229836           0             1995
Fund-Class-Q         -----------------------------------------------------------
                         42.399834        40.103391         254             1994
                     -----------------------------------------------------------
                         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
- --------------------------------------------------------------------------------
MFS(R)Bond               42.342529        50.922705         596             1995
Fund-Class           -----------------------------------------------------------
A-NQ                     44.767184        42.342529         450             1994
                     -----------------------------------------------------------
                         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
- --------------------------------------------------------------------------------
</TABLE>
    

                                       9

                                   11 of 111
<PAGE>   12
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               36.536936        43.808005          613,426        1995
Fund-Class           -----------------------------------------------------------
A-QS                     38.746280        36.536936          715,452        1994
                     -----------------------------------------------------------
                         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
- --------------------------------------------------------------------------------
MFS(R)                   36.507070        43.772192          267,129        1995
Bond Fund-Class      -----------------------------------------------------------
A-NQS                    38.714601        36.507070          278,445        1994
                     -----------------------------------------------------------
                         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
- --------------------------------------------------------------------------------
MFS(R)Bond               36.649839        43.943375            4,145        1995
Fund-Class A-NQS     -----------------------------------------------------------
(81-225)                 38.865999        36.649839            4,892        1994
                     -----------------------------------------------------------
                         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
- --------------------------------------------------------------------------------
</TABLE>
    

                                       10

                                   12 of 111
<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> 
Massachusetts            73.217470       101.007177                16       1995
Investors            -----------------------------------------------------------
Trust-Class A-Q          74.716077        73.217470                17       1994
                     -----------------------------------------------------------
                         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
- --------------------------------------------------------------------------------
Massachusetts            69.090265        95.313498                 0       1995
Investors            -----------------------------------------------------------
Trust-Class A-NQ         70.504398        69.090265                 0       1994
                     -----------------------------------------------------------
                         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
- --------------------------------------------------------------------------------
Massachusetts            59.116939        81.308640           350,277       1995
Investors            -----------------------------------------------------------
Trust-Class A-QS         60.509797        59.116939           373,587       1994
                     -----------------------------------------------------------
                         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           447,641       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
- --------------------------------------------------------------------------------
</TABLE>
    

                                       11


                                   13 of 111
<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>
Massachusetts            53.042089        72.953374         100,239         1995
Investors            -----------------------------------------------------------
Trust-Class A-NQS        54.291825        53.042089          87,519         1994
                     -----------------------------------------------------------
                         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
- --------------------------------------------------------------------------------
Massachusetts            56.351973        77.505736           2,696         1995
Investors            -----------------------------------------------------------
Trust-Class A-NQS        57.679687        56.351973           4,013         1994
(81-225)             -----------------------------------------------------------
                         53.112457        57.679687           7,320         1993
                     -----------------------------------------------------------
                         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
- --------------------------------------------------------------------------------
Massachusetts            80.166185       101.860531               0         1995
Investors            -----------------------------------------------------------
Growth Stock             86.815888        80.166185               0         1994
Fund-Class           -----------------------------------------------------------
A-Q                      76.611479        86.815888               0         1993
                     -----------------------------------------------------------
                         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
- --------------------------------------------------------------------------------
</TABLE>
    

                                       12

                                   14 of 111
<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            61.261465        77.839871            1,043        1995
Investors            -----------------------------------------------------------
Growth Stock             66.343035        61.261465            1,043        1994
Fund-Class           -----------------------------------------------------------
A-NQ                     58.545028        66.343035            2,615        1993
                     -----------------------------------------------------------
                         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
- --------------------------------------------------------------------------------
Massachusetts            65.227303        82.628565          333,893        1995
Investors            -----------------------------------------------------------
Growth Stock             70.852048        65.227303          375,617        1994
Fund-Class           -----------------------------------------------------------
A-QS                     62.713932        70.852048          411,227        1993
                     -----------------------------------------------------------
                         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
- --------------------------------------------------------------------------------
Massachusetts            55.348697        70.114570          102,114        1995
Investors            -----------------------------------------------------------
Growth Stock             60.121583        55.348697          116,628        1994
Fund-Class           -----------------------------------------------------------
A-NQS                    53.215976        60.121583          132,123        1993
                     -----------------------------------------------------------
                         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
- --------------------------------------------------------------------------------
</TABLE>
    


                                       13

                                   15 of 111
<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            60.295273        76.380777            5,945        1995
Investors            -----------------------------------------------------------
Growth Stock             65.494712        60.295273            2,505        1994
Fund-Class           -----------------------------------------------------------
A-NQS                    57.971950        65.494712            3,382        1993
(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
- --------------------------------------------------------------------------------
MFS(R) Research          91.844201       126.019031                0        1995
Fund-Class A-Q       -----------------------------------------------------------
                         92.760008        91.844201                0        1994
                     -----------------------------------------------------------
                         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
- --------------------------------------------------------------------------------
MFS(R) Research          73.593263       100.977005              599        1995
Fund-Class A-NQ      -----------------------------------------------------------
                         74.327082        73.593263              599        1994
                     -----------------------------------------------------------
                         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
- --------------------------------------------------------------------------------
</TABLE>
    

                                       14


                                   16 of 111
<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>
MFS(R) Research Fund     73.111959       100.013750         270,229        1995
Class A-QS           -----------------------------------------------------------
                         74.064821        73.111959         285,624        1994
                     -----------------------------------------------------------
                         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
- --------------------------------------------------------------------------------
MFS(R) Research          63.882963        87.388917         100,973        1995
Fund-Class A-NQS     -----------------------------------------------------------
                         64.715547        63.882963          97,012        1994
                     -----------------------------------------------------------
                         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
- --------------------------------------------------------------------------------
MFS(R) Research          72.258548        98.846334           1,591        1995
Fund-Class A-NQS     -----------------------------------------------------------
(81-225)                 73.200301        72.258548           1,727        1994
                     -----------------------------------------------------------
                         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
- --------------------------------------------------------------------------------
</TABLE>
    

                                       15

                                   17 of 111
<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>
MFS(R) Total Return      63.581031        79.840336               131       1995
Fund-Class A-Q       ---------------------------------------------------------------
                         65.964662        63.581031               132       1994
                     ---------------------------------------------------------------
                         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
- ------------------------------------------------------------------------------------
MFS(R) Total Return      62.479885        78.457598               87        1995
Fund-Class A-NQ      ---------------------------------------------------------------
                         64.822235        62.479885               87        1994
                     ---------------------------------------------------------------
                         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
- ------------------------------------------------------------------------------------
MFS(R) Total Return      58.638949        73.411912          782,272        1995
Fund-Class A-QS      ---------------------------------------------------------------
                         61.021714        58.638949          902,191        1994
                     ---------------------------------------------------------------
                         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
- ------------------------------------------------------------------------------------
</TABLE>
    
                                       16

                                   18 of 111
<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) Total Return      56.760546        71.060281         199,257        1995
Fund-Class A-NQS     ----------------------------------------------------------
                         59.066983        56.760546         224,713        1994
                     ----------------------------------------------------------
                         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
- -------------------------------------------------------------------------------
MFS(R) Total Return      58.068470        72.697711           1,863        1995
Fund-Class A-NQS     ----------------------------------------------------------
(81-225)                 60.428053        58.068470           2,258        1994
                     ----------------------------------------------------------
                         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
- -------------------------------------------------------------------------------
MFS(R) Growth           105.450698       140.810582               0        1995
Opportunities Fund-  ----------------------------------------------------------
Class A-Q               111.450698       105.450698               0        1994
                     ----------------------------------------------------------
                         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
- -------------------------------------------------------------------------------
</TABLE>
    


                                       17

                                   19 of 111
<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) Growth            77.773322       103.553065              2,642       1995
Opportunities Fund-  ---------------------------------------------------------------
Class A-NQ               81.961605        77.773322              2,807       1994
                     ---------------------------------------------------------------
                         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
- ------------------------------------------------------------------------------------
MFS(R) Growth            72.767772        96.595726            920,477       1995
Opportunities Fund-  ---------------------------------------------------------------
Class A-QS               76.918993        72.767772          1,029,309       1994
                     ---------------------------------------------------------------
                         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
- ------------------------------------------------------------------------------------
MFS(R) Growth            61.812074        82.052560            206,611       1995
Opportunities Fund-  ---------------------------------------------------------------
Class A-NQS              65.338300        61.812074            214,829       1994
                     ---------------------------------------------------------------
                         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
- ------------------------------------------------------------------------------------
</TABLE>
    

                                      18

                                  20 of 111
<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) Growth            68.202665        90.535764           15,064        1995
Opportunities Fund-  -----------------------------------------------------------
Class A-NQS              72.093454        68.202665           16,083        1994
(81-225)             -----------------------------------------------------------
                         62.862782        72.093454           20,590        1993
                     -----------------------------------------------------------
                         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
- --------------------------------------------------------------------------------
MFS(R) High Income       49.574586        57.498253                0        1995
Fund-Class A-Q       -----------------------------------------------------------
                         51.425517        49.574586                0        1994
                     -----------------------------------------------------------
                         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
- --------------------------------------------------------------------------------
MFS(R) High Income       49.895862        57.870879              359        1995
Fund-Class A-NQ      -----------------------------------------------------------
                         51.758789        49.895862              359        1994
                     -----------------------------------------------------------
                         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
- --------------------------------------------------------------------------------
</TABLE>
    

                                       19

                                   21 of 111
<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) High Income       44.007083        50.886631          488,470        1995
Fund-Class A-QS      ---------------------------------------------------------------
                         45.788518        44.007083          561,209        1994
                     ---------------------------------------------------------------
                         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
- ------------------------------------------------------------------------------------
MFS(R) High Income       43.339456        50.114634          188,820        1995
Fund-Class A-NQS     ---------------------------------------------------------------
                         45.093866        43.339456          200,368        1994
                     ---------------------------------------------------------------
                         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
- ------------------------------------------------------------------------------------
MFS(R) High Income       44.007083        50.886631            6,442        1995
Fund-Class A-NQS     ---------------------------------------------------------------
(81-225)                 45.788518        44.007083            6,622        1994
                     ---------------------------------------------------------------
                         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
- ------------------------------------------------------------------------------------
</TABLE>
    


                                       20

                                   22 of 111
<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) World             42.911877        48.914346         184,796        1995
Governments Fund-    -----------------------------------------------------------
Class A-QS               46.532702        42.911877         229,107        1994
                     -----------------------------------------------------------
                         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
- --------------------------------------------------------------------------------
MFS(R) World             41.836304        47.688325          36,927        1995
Governments Fund-    -----------------------------------------------------------
Class A-NQS              45.366368        41.836304          44,619        1994
                     -----------------------------------------------------------
                         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
- --------------------------------------------------------------------------------
MFS(R) World             42.845163        48.838310           2,763        1995
Governments Fund-    -----------------------------------------------------------
Class A-NQS              46.460353        42.845163           3,284        1994
(81-225)             -----------------------------------------------------------
                         39.760030        46.460353           3,684        1993
                     -----------------------------------------------------------
                         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
- --------------------------------------------------------------------------------
</TABLE>
    


                                       21

                                   23 of 108
<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>
Nationwide Separate      21.058716        21.961256          60,928        1995
Account Trust Money  ----------------------------------------------------------
Market Fund-QS***        20.538004        21.058716          72,621        1994
                     ----------------------------------------------------------
                         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
- -------------------------------------------------------------------------------
Nationwide Separate      21.072414        21.975540          36,289        1995
Account Trust Money  ----------------------------------------------------------
Market Fund-NQS***       20.551361        21.072414          41,143        1994
                     ----------------------------------------------------------
                         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
- -------------------------------------------------------------------------------
MFS(R) Emerging          21.706658        30.247061         424,049        1995
Growth Trust-        ----------------------------------------------------------
Class A-QS               20.977470        21.706658         400,564        1994
                     ----------------------------------------------------------
                         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          21.706658        30.247061             474        1995
Growth Trust-Class   ----------------------------------------------------------
A-NQS (81-225)           20.977490        21.706658             474        1994
                     ----------------------------------------------------------
                         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 29, 1995, was 3.78%.


                                       22

                                   24 of 111

<PAGE>   25
                       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, as
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 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.

   
      The Investment Adviser for all of the underlying Mutual Funds, except the
Nationwide Separate Account Trust Money Market Fund, is Massachusetts Financial
Service Company, 500 Boylston Street, Boston, Massachusetts 02116.
    

- - 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.





                                      23

                                  25 of 111
<PAGE>   26
   
- - 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.

- - 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 o 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 Nationwide
Separate Account Trust Money Market Fund is managed by
    



                                   26 of 111
<PAGE>   27
   
Nationwide Financial Services, Inc. of One Nationwide Plaza, Columbus, Ohio
43215, a wholly-owned subsidiary of the Company. 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.

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.
These shares will be voted in accordance with instructions received from
Contract Owners who have an interest in the Variable Account. 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 are
attributable to each Contract Owner is determined by dividing the Contract
Owner's interest in each respective Sub-Account of the Variable Account by the
net asset value of the underlying Mutual Fund corresponding to the Sub-Account.

      The number of shares which a Contract Owner has the right to vote will be
determined as of a date 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 a 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.

       VARIABLE ACCOUNT CHARGES, PURCHASE PAYMENTS, AND OTHER DEDUCTIONS

MORTALITY RISK CHARGE

   
      The Company assumes a "mortality risk" by virtue of annuity rates
incorporated into the Contract which cannot be changed regardless of the death
rates of persons receiving annuity payments or of the general population.
    

      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.

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, if any part of the Contract Value of such Contracts is
surrendered, the Company will, with certain exceptions (see "Elimination of
Contingent Deferred Sales Charge" section), deduct a Contingent Deferred Sales
Charge not to exceed 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. The Contingent Deferred Sales Charge, when it is applicable,
    

                                      25

                                  27 of 111
<PAGE>   28
   
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 deducted by the Company. For purposes of the Contingent
Deferred Sales Charge, surrenders under a Contract come first from the Purchase
Payments which have been on deposit under the Contract for the longest time
periods. For tax purposes, a surrender is usually treated as a withdrawal of
earnings first. 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. The Contract
Owner may be subject to a tax penalty if the Contract Owner withdraws Purchase
Payments prior to age 59 1/2; please refer to "Non-Qualified Contracts" to
determine when the penalty will apply.
    

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 when 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.

                                      26

                                  28 of 111
<PAGE>   29
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.

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
Contract Maintenance Charge will be allocated to the Fixed and Variable Account
in the same percentages as the Purchase Payment allocations are made. 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. 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

   
      The Variable Account is responsible for the following types of expenses:
(1) administrative expenses relating to the issuance and maintenance of the
contracts; (2) mortality risk charge associated with guaranteeing the annuity
purchase rates at issue for the life of the Contracts; and (3) expense risk
charge associated with guaranteeing that the Mortality Risk, Expense Risk,
Contract Maintenance and Administration Charges described in this prospectus
will not be changed regardless of actual expenses. If these charges are
insufficient to cover these expenses, the loss will be borne by the Company.

      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, 1995, were 1.44% of average net assets.
    


                                       27

                                   29 of 111
<PAGE>   30
INVESTMENTS OF THE VARIABLE ACCOUNT

   
      At the time of purchase each Contract Owner elects to have Purchase
Payments attributable to his or her 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. 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.
    

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 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 the Owner's election. 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 some or all of the rights
under 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 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. Where necessary for the proper administration of the terms of
the Contract, an assignment will not be recorded until the Company has received
sufficient direction from the Contract Owner and assignee as to the proper
allocation of Contract rights under
    

                                      28

                                  30 of 111
<PAGE>   31
   
the assignment.

      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. Assignments of the entire Contract Value may cause
amounts to be included in gross income each year that the assignment is in
effect. Individual Retirement Annuities, Qualified Contracts 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 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 charges are deducted at the time of the loan, or on the
transfer from the Variable Account to the collateral fixed account.

      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
    

                                      29

                                  31 of 111

<PAGE>   32
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 Code.                    

   
        If a loan payment is not made when due, interest will continue to
accrue. A grace period may be available under the terms of the loan agreement.
If a loan payment is not made when due, or by the end of the applicable grace
period, then that payment, which may be a single periodic payment or payment of
the entire loan, will be treated as a deemed Distribution, as permitted by law,
may be taxable to the borrower, and may be subject to the early withdrawal tax
penalty. Interest which subsequently accrues on defaulted amounts may also be
treated as additional deemed Distributions each year. Any defaulted amounts,
plus accrued interest, will be deducted from the Contract when the participant
becomes eligible for a Distribution of at least that amount, and this amount may
again be treated as a Distribution where required by law. Additional loans may
not be available while a previous loan remains in default.

        Loans may also be subject to additional limitations or restrictions
under the terms of the employer's plan. Loans permitted under this Contract may
still be taxable in whole or part if the participant has additional loans from
other plans or contracts. The Company will calculate the maximum nontaxable loan
based on the information provided by the participant or the employer.

      Loan repayments must be identified as such or 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
associated with 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.
    

      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.

   
       If named, the Joint Owner possesses an undivided interest in the entire
Contract. Prior to the Annuitization Dates, a surviving Joint Owner shall retain
sole rights in the Contract upon the other Joint Owner's death if the deceased
Joint Owner was not also the Annuitant. If the deceased Joint Owner was also the
Annuitant, disposition of the Contract will be determined based on the "Death
Prior to the Annuitization Date" provisions. When a Joint Owner is named, the
exercise of any ownership right in the Contract shall require a written
indication, signed by both the Owner and Joint Owner, of an intent to exercise
such right, unless the Owner and Joint Owner provide in the application that the
exercise of any such ownership right may be made by either the Owner or Joint
owner independently of one another. In this latter situation, the Company will
not be liable for any loss, liability, cost of expense for acting in accordance
with the instructions of either the Owner or Joint Owner.
    

                                      30

                                  32 of 111
<PAGE>   33
       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, the Company may eliminate Sub-Accounts, combine two or more
Sub-Accounts, or substitute shares of one or more underlying Mutual Fund for
other 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 and the amount of the first such payment
shall be determined 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
    

                                       31

                                   33 of 111
<PAGE>   34
   
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 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. In no event will the Company make payments under an annuity option less
frequently than annually.
    

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. 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:

      (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.


                                       32

                                   34 of 111
<PAGE>   35
   
      (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, computed 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 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 a 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.

      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 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 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

                                      33

                                  35 of 111
<PAGE>   36
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.

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 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, provided that, for Tax
           Sheltered Annuity Contracts, no Distributions will be required from
           this Contract if Distributions otherwise required from the Contract
           are being withdrawn from another Tax Sheltered Annuity Contract of
           the Annuitant.

      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 (as defined in Code Section 414(d)) or a
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/Annuitant 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 that a surviving spouse may treat a Tax Sheltered Annuity
as his or her own to the extent permitted by law.
    

      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

                                       34

                                   36 of 111
<PAGE>   37
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.

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 extending beyond the
Owner's life expectancy or the joint life expectancy of the Owner and the
Owner's designated Beneficiary.

      If the Owner dies prior to the commencement of his or her Distribution,
the interest in the Individual Retirement 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 Section
(a)(i) of this provision.

      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.
    

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 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 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.


                                       35


                                   37  of 111
<PAGE>   38
                              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 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 the use of Asset Rebalancing
in his or her Contract.

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



                                      36

                                  38 of 111
<PAGE>   39
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 accurately reported on quarterly statements or
confirmation statements 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.
    

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. The
Company may, however, 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.
Thereafter, Purchase Payments will be priced on the basis of the Accumulation
Unit Value next computed for the appropriate Sub-Account after the additional
Purchase Payment is received.
    

      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 AN ACCUMULATION UNIT

   
      The value of an 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.
    


                                      37

                                  39 of 111
<PAGE>   40
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 of:

      (1)  the net asset value per share of the underlying Mutual Fund held in
           the Sub-Account determined at the end of the immediately preceding
           Valuation Period, plus or minus

      (2)  the per share charge or credit, if any, for any taxes reserved for in
           the immediately preceding Valuation Period (see "Charge For Tax
           Provisions"). 
    

(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 Accumulation Units attributable to the
Contract plus any 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. If 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.
    

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
or other eligible guarantor institution as defined by the federal securities
laws and regulations. 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

                                       38

                                   40 of 111
<PAGE>   41
   
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.

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 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.
    



                                       39

                                   41 of 111
<PAGE>   42
   
      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 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. Distributions pursuant to Qualified Domestic
Relations Orders will not be considered in violation of the restrictions stated
above.

      The contract surrender provisions may also be modified pursuant to the
plan terms and 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.

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 Code governs taxation of annuities in general. That 
section sets forth different rules for (1) Qualified Plans; (2) IRAs; (3) Tax
Sheltered Annuities; or (4) Non-Qualified Contracts. Each type of annuity is
discussed below.

      Distributions from Qualified Contracts or Tax Sheltered Annuities are
generally taxed when received. A portion of each Distribution is excludable from
income based on the ratio between (a) and (b), where (a): equals the after tax
investment on the Contract of the Owner/Annuitant and where (b) equals the value
of the Contract at the time of withdrawal or at Annuitization.

      Distributions from Individual Retirement Annuities and Individual
Retirement Accounts are generally taxed when received. A portion of each
Distribution is likewise excludable from income based on the ratio between (a)
and (b) where (a) is the amount by which nondeductible Purchase Payments to all
Contracts exceed prior non-taxable Distributions from all Contracts and where
(b) is the total account balances in all contracts at the time of Distribution.

      The Owner of an Individual Retirement Annuity or the Annuitant under a
Contract held by and Individual Retirement Account must annually report to the
Internal Revenue Service any or all of the following: (1) the amount of any
Distribution; (2) the amount by which nondeductible Purchase Payments for all
years exceed non-taxable Distributions for all years; and (3) the total balance
in all Individual Retirement Annuities or Individual Retirement Accounts.

      Owners should consult a financial consultant, legal counsel or tax advisor
to discuss in detail the taxation of the Contracts.
    

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
    

                                      40

                                  42 of 111
<PAGE>   43
   
in the Contract as of that date. A Distribution in excess of the amount of the
investment in the Contract as of August 14, 1982, will be treated as taxable
income.

      The Tax Reform Act of 1986 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. If this Contract is issued as a result of an exchange described in
Section 1035 of the Code, it will generally be considered to have been purchased
on the purchase date of the Contract given up in the exchange.

      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.
    

        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.

   
        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 Code.
    

DIVERSIFICATION

   
      The Internal Revenue Service has promulgated regulations under Section
817(h) of the 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
    

                                      41

                                  43 of 111
<PAGE>   44
   
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 or her account.
The Company believes, under its interpretation of the Code and regulations
thereunder, that the investments underlying this Contract meet these
diversification standards.

      Representatives of the Internal Revenue Service have suggested, from time
to time, that the number of funds available or the number of transfer
opportunities available under a variable product may be relevant in determining
whether the product qualifies for the desired tax treatment. No formal guidance
has been issued in this area. Should the Secretary of the Treasury issue
additional rules or regulations limiting the number of underlying Mutual Funds,
transfers between underlying Mutual Funds, exchanges of underlying Mutual Funds
or changes in investment objectives of underlying Mutual Funds such that the
Contract would no longer qualify as an annuity under Section 72 of the Code, the
Company will take whatever steps are available to remain in compliance.
    

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 Code permits the rollover of most distributions from Qualified Plans
to other Qualified Plans, 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.
    

      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.


                                       42

                                   44 of 111
<PAGE>   45
          TABLE OF CONTENTS OF THE STATEMENT OF ADDITIONAL INFORMATION

                                                                          PAGE

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


                                       43

                                   45 of 111
<PAGE>   46
   
                      STATEMENT OF ADDITIONAL INFORMATION
                                  MAY 1, 1996
    

             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, 1996. 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

                                                                  PAGE

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

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 schedules 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

                                   46 of 111
<PAGE>   47
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, 1995, 1994 and 1993, 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

                                   47 of 111

<PAGE>   48

<PAGE>   1
- --------------------------------------------------------------------------------

                          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, 1995, and the
related statements of operations and changes in contract owners' equity and
schedules of changes in unit value for each of the years in the three year
period then ended. These financial statements and schedules of changes in unit
value are the responsibility of the Company's management. Our responsibility is
to express an opinion on these financial statements and schedules of changes in
unit value 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 and schedules of
changes in unit value are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements. Our procedures included confirmation of securities
owned as of December 31, 1995, 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 and schedules of changes in
unit value referred to above present fairly, in all material respects, the
financial position of MFS Variable Account as of December 31, 1995, and the
results of its operations and its changes in contract owners' equity and the
schedules of changes in unit value for each of the years in the three year
period then ended in conformity with generally accepted accounting principles.

                                                           KPMG Peat Marwick LLP

Columbus, Ohio
February 6, 1996


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


<PAGE>   2
- --------------------------------------------------------------------------------

                              MFS VARIABLE ACCOUNT

          STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS' EQUITY

                               DECEMBER 31, 1995


<TABLE>
ASSETS:

<S>                                                                 <C>         
 Investments at market value:

   MFS Series Trust IV - MFS(R) Money Market Fund (MFSMyMkt)
       65,633,462 shares (cost $65,633,462) .....................   $ 65,633,462

   Massachusetts Investors Growth Stock Fund - Class A (MFSGrStk)
        3,329,499 shares (cost $37,167,763) .....................     35,392,573

   Massachusetts Investors Trust - Class A (MFSInvTr)
        2,849,980 shares (cost $35,031,547) .....................     36,223,242

   MFS(R) Bond Fund - Class A (MFSBdFd)
        2,891,261 shares (cost $39,281,428) .....................     39,552,444

   MFS(R) Emerging Growth Fund - Class A (MFSEmGro)
        480,744 shares (cost $9,519,997) ........................     12,840,673

   MFS(R) Growth Opportunities Fund - Class A (MFSGrOpp)
        9,079,330 shares (cost $100,744,966) ....................    108,407,206

   MFS(R) High Income Fund - Class A (MFSHiInc)
        6,799,186 shares (cost $34,673,248) .....................     35,219,783

   MFS(R) Research Fund - Class A (MFSRsrch)
        2,321,299 shares (cost $29,802,374) .....................     36,305,110

   MFS(R) Total Return Fund - Class A (MFSTotRe)
        4,997,017 shares (cost $62,232,144) .....................     72,007,022

   MFS(R) World Governments Fund - Class A (MFSWdGvt)
        998,770 shares (cost $12,165,248) .......................     11,006,446

   Nationwide Separate Account Trust - Money Market Fund (NWMyMkt)
        2,135,394 shares (cost $2,135,394) ......................      2,135,394
                                                                    ------------

             Total investments ..................................    454,723,355

 Accounts receivable ............................................         42,788
                                                                    ------------

             Total assets .......................................    454,766,143

ACCOUNTS PAYABLE ................................................          4,250
                                                                    ------------

CONTRACT OWNERS' EQUITY (NOTE 4) ................................   $454,761,893
                                                                    ============
</TABLE>




See accompanying notes to financial statements.

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


<PAGE>   3
- --------------------------------------------------------------------------------

                              MFS VARIABLE ACCOUNT

        STATEMENTS OF OPERATIONS AND CHANGES IN CONTRACT OWNERS' EQUITY

                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993


<TABLE>
<CAPTION>
                                                                                   1995               1994                 1993
                                                                               -------------        ----------           ----------
INVESTMENT ACTIVITY:

<S>                                                                            <C>                <C>                  <C>       
   Reinvested capital gains and dividends .............................        $  41,437,779        29,599,574           44,895,760
                                                                               -------------        ----------           ----------
   Gain (loss) on investments:
        Proceeds from redemptions of mutual fund shares ...............          103,288,834       115,051,876          135,937,570
        Cost of mutual fund shares sold ...............................          (99,147,354)     (112,843,920)        (127,686,637)
                                                                               -------------        ----------           ----------
        Realized gain (loss) on investments ...........................            4,141,480         2,207,956            8,250,933
        Change in unrealized gain (loss) on investments ...............           51,182,271       (41,633,519)           5,833,974
                                                                               -------------        ----------           ----------
             Net gain (loss) on investments ...........................           55,323,751       (39,425,563)          14,084,907
                                                                               -------------        ----------           ----------
                  Net investment activity .............................           96,761,530        (9,825,989)          58,980,667
                                                                               -------------        ----------           ----------
   
EQUITY TRANSACTIONS:
   
   Purchase payments received from contract
        owners ........................................................           16,996,001        15,834,294           23,563,502
   Redemptions ........................................................          (69,066,775)      (73,513,222)         (84,574,552)
   Annuity benefits ...................................................             (582,314)         (569,906)            (626,861)
   Adjustments to maintain reserves ...................................               42,627            (3,929)              31,765
                                                                               -------------        ----------           ----------
                  Net equity transactions .............................          (52,610,461)      (58,252,763)         (61,606,146)
                                                                               -------------        ----------           ----------
   
EXPENSES (NOTE 2):
   
   Contract charges ...................................................           (6,106,575)       (6,313,115)          (7,015,249)
   Contingent deferred sales charges ..................................             (185,166)         (201,021)            (310,571)
                                                                               -------------        ----------           ----------
                  Total expenses ......................................           (6,291,741)       (6,514,136)          (7,325,820)
                                                                               -------------        ----------           ----------
   
   NET CHANGE IN CONTRACT OWNERS' EQUITY ..............................           37,859,328       (74,592,888)          (9,951,299)
   CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ........................          416,902,565       491,495,453          501,446,752
                                                                               -------------        ----------           ----------
   CONTRACT OWNERS' EQUITY END OF PERIOD ..............................        $ 454,761,893       416,902,565          491,495,453
                                                                               =============       ===========          ===========
</TABLE>




See accompanying notes to financial statements.


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


<PAGE>   4
- --------------------------------------------------------------------------------

                              MFS VARIABLE ACCOUNT

                         NOTES TO FINANCIAL STATEMENTS

                        DECEMBER 31, 1995, 1994 AND 1993


(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  (a) Organization and Nature of Operations

     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.

     The Company offers tax qualified and non-tax qualified Individual Deferred
Variable Annuity Contracts through the Account. The primary distribution for the
contracts is through Massachusetts Financial Services. Presently, the contracts
are not actively marketed.

  (b) The Contracts

     Prior to February 12, 1979, the contracts purchased provided for a
front-end sales charge and certain other fees. Beginning February 12, 1979, only
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) 
     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, 1995, contract owners have invested in all of the above
funds. The contract owners' equity is affected by the investment results of each
fund, equity transactions by contract owners and certain contract expenses (see
note 2). The accompanying financial statements include only contract owners'
purchase payments pertaining to the variable portions of their contracts and
exclude any purchase payments for fixed dollar benefits, the latter being
included in the accounts of the Company.

  (c) Security Valuation, Transactions and Related Investment Income

     The market value of the underlying mutual funds is based on the closing net
asset value per share at December 31, 1995. 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.



<PAGE>   5
  (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 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.

  (e) Use of Estimates in the Preparation of Financial Statements

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

(2) EXPENSES

     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.


<PAGE>   6
(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
              underlying mutual funds.)
         
         -    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.


<PAGE>   7
(4) COMPONENTS OF CONTRACT OWNERS' EQUITY

     The following is a summary of contract owners' equity at December 31, 1995,
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 .................................................           5,703       $  33.966291       $    193,710
       Tax qualified spectrum ............................................       1,630,393          29.055232         47,371,447
       Non-tax qualified spectrum ........................................         597,925          29.075421         17,384,921
      Massachusetts Investors Growth Stock Fund - Class A:                                                          
       Non-tax qualified .................................................           1,043          77.839871             81,187
       Tax qualified spectrum ............................................         333,893          82.628565         27,589,099
       Non-tax qualified spectrum ........................................         102,114          70.114570          7,159,679
       Non-tax qualified spectrum (81-225) ...............................           5,945          76.380777            454,084
      Massachusetts Investors Trust - Class A:                                                                      
       Tax qualified .....................................................              16         101.007177              1,616
       Tax qualified spectrum ............................................         350,277          81.308640         28,480,546
       Non-tax qualified spectrum ........................................         100,239          72.953374          7,312,773
       Non-tax qualified spectrum (81-225) ...............................           2,696          77.505736            208,955
      MFS(R) Bond Fund - Class A:                                                                                   
       Non-tax qualified .................................................             596          50.922705             30,350
       Tax qualified spectrum ............................................         613,426          43.808005         26,872,969
       Non-tax qualified spectrum ........................................         267,129          43.772192         11,692,822
       Non-tax qualified spectrum (81-225) ...............................           4,145          43.943375            182,145
      MFS(R) Emerging Growth Fund - Class A:                                                                        
       Tax qualified spectrum ............................................         424,049          30.247061         12,826,236
       Non-tax qualified spectrum (81-225) ...............................             474          30.247061             14,337
      MFS(R) Growth Opportunities Fund - Class A:                                                                   
       Non-tax qualified .................................................           2,642         103.553065            273,587
       Tax qualified spectrum ............................................         920,477          96.595726         88,914,144
       Non-tax qualified spectrum ........................................         206,611          82.052560         16,952,961
       Non-tax qualified spectrum (81-225) ...............................          15,064          90.535764          1,363,831
      MFS(R) High Income Fund - Class A:                                                                            
       Non-tax qualified .................................................             359          57.870879             20,776
       Tax qualified spectrum ............................................         488,470          50.886631         24,856,593
       Non-tax qualified spectrum ........................................         188,820          50.114634          9,462,645
       Non-tax qualified spectrum (81-225) ...............................           6,442          50.886631            327,812
      MFS(R) Research Fund - Class A:                                                                               
       Non-tax qualified .................................................             599         100.977005             60,485
       Tax qualified spectrum ............................................         270,229         100.013750         27,026,616
       Non-tax qualified spectrum ........................................         100,973          87.388917          8,823,921
       Non-tax qualified spectrum (81-225) ...............................           1,591          98.846334            157,265
      MFS(R) Total Return Fund - Class A:                                                                           
       Tax qualified .....................................................             131          79.840336             10,459
       Non-tax qualified .................................................              87          78.457598              6,826
       Tax qualified spectrum ............................................         782,272          73.411912         57,428,083
       Non-tax qualified spectrum ........................................         199,257          71.060281         14,159,258
       Non-tax qualified spectrum (81-225) ...............................           1,863          72.697711            135,436
      MFS(R) World Governments Fund - Class A:                                                                      
       Tax qualified spectrum ............................................         184,796          48.914346          9,039,175
       Non-tax qualified spectrum ........................................          36,927          47.688325          1,760,987
       Non-tax qualified spectrum (81-225) ...............................           2,763          48.838310            134,940
      Nationwide Separate Account Trust - Money Market Fund:                                                        
       Tax qualified spectrum ............................................          60,928          21.961256          1,338,055
       Non-tax qualified spectrum ........................................          36,289          21.975540            797,470
                                                                                 =========       ============ 
      Reserves for annuity contracts in payout phase:                                                        
       Tax qualified .....................................................                                                47,918
       Non-tax qualified .................................................                                                78,222
       Tax qualified spectrum ............................................                                             2,637,924
       Non-tax qualified spectrum ........................................                                             1,081,617
       Non-tax qualified spectrum (81-225) ...............................                                                 8,011
                                                                                                                    ------------
                                                                                                                    $454,761,893
                                                                                                                    ============
</TABLE>



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


<PAGE>   8
- --------------------------------------------------------------------------------
                                                                      SCHEDULE I

                              MFS VARIABLE ACCOUNT

                                 TAX QUALIFIED

                       SCHEDULES OF CHANGES IN UNIT VALUE

                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

  
<TABLE>
<CAPTION>
                                                            MFSInvTr           MFSBdFd         MFSTotRe
                                                            --------           -------         --------

1995***
<S>                                                       <C>                 <C>             <C>      
    Beginning unit value - Jan. 1                           $ 73.217470           **          63.581031
- -------------------------------------------------------------------------------------------------------
    Reinvested capital gains and dividends                     9.389953                        6.796396 
- -------------------------------------------------------------------------------------------------------
    Unrealized gain (loss)                                    19.267126                       10.187101
- -------------------------------------------------------------------------------------------------------
    Contract charges                                           (.867372)                       (.724192)
- -------------------------------------------------------------------------------------------------------
    Ending unit value - Dec. 31                             $101.007177                       79.840336
- -------------------------------------------------------------------------------------------------------
    Percentage increase (decrease) in                                              
         unit value*                                            38%                              26%
=======================================================================================================

    
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%
=======================================================================================================
</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.




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


<PAGE>   9
- --------------------------------------------------------------------------------
                                                           SCHEDULE I, CONTINUED

                              MFS VARIABLE ACCOUNT

                               NON-TAX QUALIFIED

                       SCHEDULES OF CHANGES IN UNIT VALUE

                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993



<TABLE>
<CAPTION>
                                                 MFSMyMkt        MFSGrStk      MFSInvTr           MFSBdFd 

1995
<S>                                             <C>            <C>              <C>             <C>       
     Beginning unit value - Jan. 1              $32.595660      61.261465          **           42.342529 
- ----------------------------------------------------------------------------------------------------------
     Reinvested capital gains and dividends       1.704937      10.252961                        3.454391 
- ----------------------------------------------------------------------------------------------------------
     Unrealized gain (loss)                        .000000       7.033136                        5.596005 
- ----------------------------------------------------------------------------------------------------------
     Contract charges                             (.334306)      (.707691)                       (.470220)
- ----------------------------------------------------------------------------------------------------------
     Ending unit value - Dec. 31                $33.966291      77.839871                       50.922705 
- ----------------------------------------------------------------------------------------------------------
     Percentage increase (decrease) in                                                   
          unit value*                                4%             27%                            20%             
==========================================================================================================


1994
     Beginning unit value - Jan. 1              $31.804010      66.343035          **           44.767184 
- ----------------------------------------------------------------------------------------------------------
     Reinvested capital gains and dividends       1.114091       6.245985                        3.022499 
- ----------------------------------------------------------------------------------------------------------
     Unrealized gain (loss)                        .000000     (10.708702)                      (5.017439)
- ----------------------------------------------------------------------------------------------------------
     Contract charges                             (.322441)      (.618853)                       (.429715)
- ----------------------------------------------------------------------------------------------------------
     Ending unit value - Dec. 31                $32.595660      61.261465                       42.342529 
- ----------------------------------------------------------------------------------------------------------
     Percentage increase (decrease) in                                                 
          unit value*                                2%            (8)%                            (5)%   
==========================================================================================================


1993
     Beginning unit value - Jan. 1              $31.374016      58.545028       64.725197       39.714988 
- ----------------------------------------------------------------------------------------------------------
     Reinvested capital gains and dividends        .743804       9.875063       10.850787        6.132938 
- ----------------------------------------------------------------------------------------------------------
     Unrealized gain (loss)                        .000000      (1.468495)      (4.392986)       (.648781)
- ----------------------------------------------------------------------------------------------------------
     Contract charges                             (.313810)      (.608561)       (.678600)       (.431961)
- ----------------------------------------------------------------------------------------------------------
     Ending unit value - Dec. 31                $31.804010      66.343035       70.504398       44.767184 
- ----------------------------------------------------------------------------------------------------------
     Percentage increase (decrease) in                                                                    
          unit value*                                1%            13%             9%               13%   
==========================================================================================================
</TABLE>



<TABLE>
<CAPTION>
                                                 MFSGrOpp        MFSHiInc        MFSRsrch        MFSTotRe

1995
<S>                                            <C>              <C>            <C>              <C>
     Beginning unit value - Jan. 1              77.773322       49.895862       73.593263       62.479885
- ---------------------------------------------------------------------------------------------------------
     Reinvested capital gains and dividends     13.011382        4.720108        6.201200        6.678704
- ---------------------------------------------------------------------------------------------------------
     Unrealized gain (loss)                     13.690716        3.805299       22.049861       10.010672
- ---------------------------------------------------------------------------------------------------------
     Contract charges                            (.922355)       (.550390)       (.867319)       (.711663)
- ---------------------------------------------------------------------------------------------------------
     Ending unit value - Dec. 31               103.553065       57.870879      100.977005       78.457598
- ---------------------------------------------------------------------------------------------------------
     Percentage increase (decrease) in         
          unit value*                              33%              16%             37%             26%
=========================================================================================================


1994
     Beginning unit value - Jan. 1              81.961605       51.758789       74.327082       64.822235
- ---------------------------------------------------------------------------------------------------------
     Reinvested capital gains and dividends      6.380267        4.381074        7.237361        2.716055
- ---------------------------------------------------------------------------------------------------------
     Unrealized gain (loss)                     (9.773345)      (5.737464)      (7.223674)      (4.424461)
- ---------------------------------------------------------------------------------------------------------
     Contract charges                            (.795205)       (.506537)       (.747506)       (.633944)
- ---------------------------------------------------------------------------------------------------------
     Ending unit value - Dec. 31                77.773322       49.895862       73.593263       62.479885
- ---------------------------------------------------------------------------------------------------------
     Percentage increase (decrease) in         
          unit value*                              (5)%             (4)%            (1)%           (4)%
=========================================================================================================


1993
     Beginning unit value - Jan. 1              71.251149       43.789729       61.704356       56.868802
- ---------------------------------------------------------------------------------------------------------
     Reinvested capital gains and dividends      8.954754        4.151571        8.244049        3.667543
- ---------------------------------------------------------------------------------------------------------
     Unrealized gain (loss)                      2.525050        4.305712        5.051213        4.939512
- ---------------------------------------------------------------------------------------------------------
     Contract charges                            (.769348)       (.488223)       (.672536)       (.653622)
- ---------------------------------------------------------------------------------------------------------
     Ending unit value - Dec. 31                81.961605       51.758789       74.327082       64.822235
- ---------------------------------------------------------------------------------------------------------
     Percentage increase (decrease) in         
          unit value*                              15%             18%              20%            14%
=========================================================================================================
</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.

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


<PAGE>   10
- --------------------------------------------------------------------------------
                                                           SCHEDULE I, CONTINUED

                              MFS VARIABLE ACCOUNT

                             TAX QUALIFIED SPECTRUM

                       SCHEDULES OF CHANGES IN UNIT VALUE

                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993



<TABLE>
<CAPTION>
                                    MFSMyMkt         MFSGrStk        MFSInvTr        MFSBdFd         MFSEmGro        MFSGrOpp  

<S>                                <C>              <C>              <C>             <C>             <C>             <C>       
1995
  Beginning unit value - Jan.1     $27.967294        65.227303       59.116939       36.536936       21.706658       72.767772 
- -------------------------------------------------------------------------------------------------------------------------------
  Reinvested capital
       gains and
       dividends                     1.460813        10.883902        7.560531        2.976527         .000000       12.137397 
- -------------------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)              .000000         7.496845       15.541527        4.821993        8.878016       12.812372 
- -------------------------------------------------------------------------------------------------------------------------------
  Contract charges                   (.372875)        (.979485)       (.910357)       (.527451)       (.337613)      (1.121815)
- -------------------------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31      $29.055232        82.628565       81.308640       43.808005       30.247061       96.595726 
- -------------------------------------------------------------------------------------------------------------------------------
  Percentage increase
       (decrease) in
       unit value*                     4%                27%             38%            20%             39%              33%   
===============================================================================================================================

  
1994
  Beginning unit value - Jan.1     $27.370768        70.852048       60.509797       38.746280       20.977490       76.918993 
- -------------------------------------------------------------------------------------------------------------------------------
  Reinvested capital
       gains and
       dividends                      .957264         6.650437        6.934388        2.612018         .436556        5.969728 
- -------------------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)              .000000       (11.415978)      (7.541473)      (4.337835)        .566606       (9.150770)
- -------------------------------------------------------------------------------------------------------------------------------
  Contract charges                   (.360738)        (.859204)       (.785773)       (.483527)       (.273994)       (.970179)
- -------------------------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31      $27.967294        65.227303       59.116939       36.536936       21.706658       72.767772 
- -------------------------------------------------------------------------------------------------------------------------------
  Percentage increase
       (decrease) in
       unit value*                     2%               (8)%            (2)%            (6)%             3%             (5)%   
===============================================================================================================================

  
1993
  Beginning unit value - Jan.1     $27.082782        62.713932       55.718475       34.477915       16.755110       67.070484 
- -------------------------------------------------------------------------------------------------------------------------------
  Reinvested capital
       gains and
       dividends                      .641181        10.546573        9.314340        5.312013        1.987303        8.404559 
- -------------------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)              .000000        (1.561022)      (3.763614)       (.556158)       2.468986        2.385396 
- -------------------------------------------------------------------------------------------------------------------------------
  Contract charges                   (.353195)        (.847435)       (.759404)       (.487490)       (.233909)       (.941446)
- -------------------------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31      $27.370768        70.852048       60.509797       38.746280       20.977490       76.918993 
- -------------------------------------------------------------------------------------------------------------------------------
  Percentage increase
       (decrease) in
       unit value*                     1%               13%              9%              12%             25%            15%    
===============================================================================================================================
</TABLE>





<TABLE>
<CAPTION>
                                   MFSHiInc        MFSRsrch        MFSTotRe        MFSWdGvt        NWMyMkt

<S>                                <C>             <C>             <C>             <C>             <C>      
1995
  Beginning unit value - Jan.1     44.007083       73.111959       58.638949       42.911877       21.058716
- ------------------------------------------------------------------------------------------------------------
  Reinvested capital
       gains and
       dividends                    4.157163        6.142147        6.254848        6.115071        1.183897
- ------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)            3.353463       21.879706        9.386344         .495697         .000000
- ------------------------------------------------------------------------------------------------------------
  Contract charges                  (.631078)      (1.120062)       (.868229)       (.608299)       (.281357)
- ------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31      50.886631      100.013750       73.411912       48.914346       21.961256
- ------------------------------------------------------------------------------------------------------------
  Percentage increase
       (decrease) in
       unit value*                    16%             37%             25%             14%              4%
============================================================================================================

  
1994
  Beginning unit value - Jan.1     45.788518       74.064821       61.021714       46.532702       20.538004
- ------------------------------------------------------------------------------------------------------------
  Reinvested capital
       gains and
       dividends                    3.870377        7.195425        2.553354        2.288468         .791945
- ------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)           (5.069261)      (7.179946)      (4.160311)      (5.345421)        .000000
- ------------------------------------------------------------------------------------------------------------
  Contract charges                  (.582551)       (.968341)       (.775808)       (.563872)       (.271233)
- ------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31      44.007083       73.111959       58.638949       42.911877       21.058716
- ------------------------------------------------------------------------------------------------------------
  Percentage increase
       (decrease) in
       unit value*                    (4)%             (1)%           (4)%             (8)%             3%
============================================================================================================

  
1993
  Beginning unit value - Jan.1     38.856280       61.673295       53.697197       39.821939       20.250996
- ------------------------------------------------------------------------------------------------------------
  Reinvested capital
       gains and
       dividends                    3.678274        8.215232        3.457510        4.402242         .554187
- ------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)            3.817129        5.050110        4.662688        2.874170         .000000
- ------------------------------------------------------------------------------------------------------------
  Contract charges                  (.563165)       (.873816)       (.795681)       (.565649)       (.267179)
- ------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31      45.788518       74.064821       61.021714       46.532702       20.538004
- ------------------------------------------------------------------------------------------------------------
  Percentage increase
       (decrease) in
       unit value*                     18%             20%             14%             17%             1%
============================================================================================================
</TABLE>





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


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


<PAGE>   11
- --------------------------------------------------------------------------------
                                                           SCHEDULE I, CONTINUED

                              MFS VARIABLE ACCOUNT

                           NON-TAX QUALIFIED SPECTRUM

                       SCHEDULES OF CHANGES IN UNIT VALUE

                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993


<TABLE>
<CAPTION>
                                              MFSMyMkt        MFSGrStk        MFSInvTr         MFSBdFd         MFSGrOpp 

<S>                                           <C>             <C>             <C>             <C>             <C>       
1995
     Beginning unit value - Jan. 1            $27.986728      55.348697       53.042089       36.507070       61.812074 
- ------------------------------------------------------------------------------------------------------------------------
     Reinvested capital gains
          and dividends                         1.461834       9.235549        6.783611        2.974097       10.310027 
- ------------------------------------------------------------------------------------------------------------------------
     Unrealized gain (loss)                      .000000       6.361465       13.944489        4.818039       10.883379 
- ------------------------------------------------------------------------------------------------------------------------
     Contract charges                           (.373141)      (.831141)       (.816815)       (.527014)       (.952920)
- ------------------------------------------------------------------------------------------------------------------------
     Ending unit value - Dec. 31              $29.075421      70.114570       72.953374       43.772192       82.052560 
- ------------------------------------------------------------------------------------------------------------------------
     Percentage increase (decrease)
          in unit value*                          4%             27%             38%              20%             33%   
========================================================================================================================

1994
     Beginning unit value - Jan. 1            $27.389788      60.121583       54.291825       38.714601       65.338300 
- ------------------------------------------------------------------------------------------------------------------------
     Reinvested capital gains
          and dividends                          .957927       5.643236        6.221811        2.609884        5.070943 
- ------------------------------------------------------------------------------------------------------------------------
     Unrealized gain (loss)                      .000000      (9.687046)      (6.766521)      (4.334289)      (7.773057)
- ------------------------------------------------------------------------------------------------------------------------
     Contract charges                           (.360987)      (.729076)       (.705026)       (.483126)       (.824112)
- ------------------------------------------------------------------------------------------------------------------------
     Ending unit value - Dec. 31              $27.986728      55.348697       53.042089       36.507070       61.812074 
- ------------------------------------------------------------------------------------------------------------------------
     Percentage increase (decrease)
          in unit value*                          2%             (8)%            (2)%             (6)%           (5)%   
========================================================================================================================


1993
     Beginning unit value - Jan. 1            $27.101602      53.215976       49.992851       34.449725       56.972537 
- ------------------------------------------------------------------------------------------------------------------------
     Reinvested capital gains
          and dividends                          .641629       8.949306        8.357200        5.307666        7.139194 
- ------------------------------------------------------------------------------------------------------------------------
     Unrealized gain (loss)                      .000000      (1.324606)      (3.376852)       (.555693)       2.026262 
- ------------------------------------------------------------------------------------------------------------------------
     Contract charges                           (.353443)      (.719093)       (.681374)       (.487097)       (.799693)
- ------------------------------------------------------------------------------------------------------------------------
     Ending unit value - Dec. 31              $27.389788      60.121583       54.291825       38.714601       65.338300 
- ------------------------------------------------------------------------------------------------------------------------
     Percentage increase (decrease)
          in unit value*                           1%            13%              9%              12%            15%    
========================================================================================================================
</TABLE>


<TABLE>
<CAPTION>
                                               MFSHiInc        MFSRsrch        MFSTotRe        MFSWdGvt        NWMyMkt
                                          
<S>                                           <C>             <C>             <C>             <C>             <C>      
1995                                      
     Beginning unit value - Jan. 1            43.339456       63.882963       56.760546       41.836304       21.072414
- -----------------------------------------------------------------------------------------------------------------------
     Reinvested capital gains             
          and dividends                        4.094062        5.366818        6.054479        5.961799        1.184666
- -----------------------------------------------------------------------------------------------------------------------
     Unrealized gain (loss)                    3.302603       19.117811        9.085680         .483276         .000000
- -----------------------------------------------------------------------------------------------------------------------
     Contract charges                          (.621487)       (.978675)       (.840424)       (.593054)       (.281540)
- -----------------------------------------------------------------------------------------------------------------------
     Ending unit value - Dec. 31              50.114634       87.388917       71.060281       47.688325       21.975540
- -----------------------------------------------------------------------------------------------------------------------
     Percentage increase (decrease)       
          in unit value*                          16%             37%             25%             14%             4%
=======================================================================================================================
                                          
1994                                      
     Beginning unit value - Jan. 1            45.093866       64.715547       59.066983       45.366368       20.551361
- -----------------------------------------------------------------------------------------------------------------------
     Reinvested capital gains             
          and dividends                        3.811643        6.287139        2.471571        2.231109         .792462
- -----------------------------------------------------------------------------------------------------------------------
     Unrealized gain (loss)                   (4.992348)      (6.273621)      (4.027043)      (5.211428)        .000000
- -----------------------------------------------------------------------------------------------------------------------
     Contract charges                          (.573705)       (.846102)       (.750965)       (.549745)       (.271409)
- -----------------------------------------------------------------------------------------------------------------------
     Ending unit value - Dec. 31              43.339456       63.882963       56.760546       41.836304       21.072414
- -----------------------------------------------------------------------------------------------------------------------
     Percentage increase (decrease)       
          in unit value*                          (4)%           (1)%            (4)%            (8)%             3%
=======================================================================================================================
                                          
                                          
1993                                      
     Beginning unit value - Jan. 1            38.266802       53.888228       51.977095       38.823817       20.264167
- -----------------------------------------------------------------------------------------------------------------------
     Reinvested capital gains             
          and dividends                        3.622473        7.178215        3.346744        4.291901         .554548
- -----------------------------------------------------------------------------------------------------------------------
     Unrealized gain (loss)                    3.759218        4.412613        4.513320        2.802117         .000000
- -----------------------------------------------------------------------------------------------------------------------
     Contract charges                          (.554627)       (.763509)       (.770176)       (.551467)       (.267354)
- -----------------------------------------------------------------------------------------------------------------------
     Ending unit value - Dec. 31              45.093866       64.715547       59.066983       45.366368       20.551361
- -----------------------------------------------------------------------------------------------------------------------
     Percentage increase (decrease)       
          in unit value*                          18%            20%              14%             17%             1%
=======================================================================================================================
</TABLE>                                


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


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


<PAGE>   12
- --------------------------------------------------------------------------------
                                                           SCHEDULE I, CONTINUED

                              MFS VARIABLE ACCOUNT

                      NON-TAX QUALIFIED SPECTRUM (81-225)

                       SCHEDULES OF CHANGES IN UNIT VALUE

                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993


<TABLE>
<CAPTION>
                                                      MFSGrStk         MFSInvTr         MFSBdFd        MFSEmGro        MFSGrOpp  
                                                      --------         --------         -------        --------        --------  

<S>                                                   <C>              <C>             <C>             <C>             <C>       
1995
     Beginning unit value - Jan. 1                    $60.295273       56.351973       36.649839       21.706658       68.202665 
- ---------------------------------------------------------------------------------------------------------------------------------
     Reinvested capital gains                   
          and dividends                                10.060939        7.206917        2.985727         .000000       11.375954 
- ---------------------------------------------------------------------------------------------------------------------------------
     Unrealized gain (loss)                             6.929991       14.814629        4.836885        8.878016       12.008582 
- ---------------------------------------------------------------------------------------------------------------------------------
     Contract charges                                   (.905426)       (.867783)       (.529076)       (.337613)      (1.051437)
- ---------------------------------------------------------------------------------------------------------------------------------
     Ending unit value - Dec. 31                      $76.380777       77.505736       43.943375       30.247061       90.535764 
- ---------------------------------------------------------------------------------------------------------------------------------
     Percentage increase (decrease) in unit value*        27%              38%             20%             39%             33%   
=================================================================================================================================


1994
     Beginning unit value - Jan. 1                    $65.494712       57.679687       38.865999       20.977490       72.093454 
- ---------------------------------------------------------------------------------------------------------------------------------
     Reinvested capital gains                     
          and dividends                                 6.147578        6.610058        2.620091         .436556        5.595215 
- ---------------------------------------------------------------------------------------------------------------------------------
     Unrealized gain (loss)                           (10.552777)      (7.188748)      (4.351232)        .566606       (8.576687)
- ---------------------------------------------------------------------------------------------------------------------------------
     Contract charges                                   (.794240)       (.749024)       (.485019)       (.273994)       (.909317)
- ---------------------------------------------------------------------------------------------------------------------------------
     Ending unit value - Dec. 31                      $60.295273       56.351973       36.649839       21.706658       68.202665 
- ---------------------------------------------------------------------------------------------------------------------------------
     Percentage increase (decrease) in unit value*        (8)%            (2)%            (6)%              3%            (5)%   
=================================================================================================================================


1993
     Beginning unit value - Jan. 1                    $57.971950       53.112457       34.584435       16.755110       62.862782 
- ---------------------------------------------------------------------------------------------------------------------------------
     Reinvested capital gains                       
          and dividends                                 9.749115        8.878698        5.328424        1.987303        7.877296 
- ---------------------------------------------------------------------------------------------------------------------------------
     Unrealized gain (loss)                            (1.442991)      (3.587588)       (.557863)       2.468986        2.235756 
- ---------------------------------------------------------------------------------------------------------------------------------
     Contract charges                                   (.783362)       (.723880)       (.488997)       (.233909)       (.882380)
- ---------------------------------------------------------------------------------------------------------------------------------
     Ending unit value -  Dec. 31                     $65.494712       57.679687       38.865999       20.977490       72.093454 
- ---------------------------------------------------------------------------------------------------------------------------------
     Percentage increase (decrease) in unit value*        13%             9%               12%             25%             15%   
=================================================================================================================================
</TABLE>





<TABLE>
<CAPTION>
                                                      MFSHiInc        MFSRsrch        MFSTotRe        MFSWdGvt
                                                      --------        --------        --------        --------

<S>                                                   <C>             <C>             <C>             <C>      
1995
     Beginning unit value - Jan. 1                    44.007083       72.258548       58.068470       42.845163
- ---------------------------------------------------------------------------------------------------------------
     Reinvested capital gains                   
          and dividends                                4.157163        6.070452        6.194025        6.105566
- ---------------------------------------------------------------------------------------------------------------
     Unrealized gain (loss)                            3.353463       21.624321        9.294998         .494930
- ---------------------------------------------------------------------------------------------------------------
     Contract charges                                  (.631078)      (1.106987)       (.859782)       (.607349)
- ---------------------------------------------------------------------------------------------------------------
     Ending unit value - Dec. 31                      50.886631       98.846334       72.697711       48.838310
- ---------------------------------------------------------------------------------------------------------------
     Percentage increase (decrease) in unit value*       16%              37%            25%              14%     
===============================================================================================================


1994
     Beginning unit value - Jan. 1                    45.788518       73.200301       60.428053       46.460353
- ---------------------------------------------------------------------------------------------------------------
     Reinvested capital gains                     
          and dividends                                3.870377        7.111436        2.528526        2.284911
- ---------------------------------------------------------------------------------------------------------------
     Unrealized gain (loss)                           (5.069261)      (7.096145)      (4.119853)      (5.337099)
- ---------------------------------------------------------------------------------------------------------------
     Contract charges                                  (.582551)       (.957044)       (.768256)       (.563002)
- ---------------------------------------------------------------------------------------------------------------
     Ending unit value - Dec. 31                      44.007083       72.258548       58.068470       42.845163
- ---------------------------------------------------------------------------------------------------------------
     Percentage increase (decrease) in unit value*       (4)%             (1)%           (4)%            (8)%
===============================================================================================================


1993
     Beginning unit value - Jan. 1                    38.856280       60.953415       53.174791       39.760030
- ---------------------------------------------------------------------------------------------------------------
     Reinvested capital gains                       
          and dividends                                3.678274        8.119340        3.423916        4.395398
- ---------------------------------------------------------------------------------------------------------------
     Unrealized gain (loss)                            3.817130        4.991162        4.617284        2.869703
- ---------------------------------------------------------------------------------------------------------------
     Contract charges                                  (.563166)       (.863616)       (.787938)       (.564778)
- ---------------------------------------------------------------------------------------------------------------
     Ending unit value -  Dec. 31                     45.788518       73.200301       60.428053       46.460353
- ---------------------------------------------------------------------------------------------------------------
     Percentage increase (decrease) in unit value*        18%             20%            14%              17%
===============================================================================================================
</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 note 3.
- --------------------------------------------------------------------------------




<PAGE>   49

<PAGE>   1


                          INDEPENDENT AUDITORS' REPORT
                          ----------------------------


The Board of Directors
Nationwide Life Insurance Company:

We have audited the consolidated financial statements of Nationwide Life
Insurance Company (a wholly owned subsidiary of Nationwide Corporation) and
subsidiaries as listed in the accompanying index. In connection with our audits
of the consolidated financial statements, we also have audited the financial
statement schedules as listed in the accompanying index. These consolidated
financial statements and financial statement schedules are the responsibility
of the Company's management. Our responsibility is to express an opinion on
these consolidated financial statements and financial statement schedules 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 12. 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, 1995 and 1994, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 1995, in conformity with generally
accepted accounting principles. Also in our opinion, the related financial
statement schedules, when considered in relation to the basic consolidated
financial statements taken as a whole, present fairly, in all material
respects, the information set forth therein.

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,  Employers'  Accounting for Postretirement
Benefits Other Than Pensions.


                                                   KPMG Peat Marwick LLP


Columbus, Ohio
February 26, 1996



<PAGE>   2
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                          Consolidated Balance Sheets
                           December 31, 1995 and 1994

                                (000's omitted)

<TABLE>
<CAPTION>
                                        ASSETS                                                1995               1994
                                        ------                                          -----------------   ----------------   
<S>                                                                                             <C>               <C>         
Investments (notes 5, 8 and 9): 
  Securities available-for-sale, at fair value:
     Fixed maturities (cost $13,438,630 in 1995; $8,318,865 in 1994)                       $ 14,167,377        8,045,906
     Equity securities (cost $27,362 in 1995; $18,372 in 1994)                                   33,718           24,713
   Fixed maturities held-to-maturity, at amortized cost (fair value $3,602,310 in 1994)           -            3,688,787
   Mortgage loans on real estate                                                              4,786,599        4,222,284
   Real estate                                                                                  239,089          252,681
   Policy loans                                                                                 370,908          340,491
   Other long-term investments                                                                   67,280           63,914
   Short-term investments (note 13)                                                              45,732          131,643
                                                                                            -----------      -----------
                                                                                             19,710,703       16,770,419
                                                                                            -----------      -----------

Cash                                                                                             10,485            7,436
Accrued investment income                                                                       239,881          220,540
Deferred policy acquisition costs                                                             1,094,195        1,064,159
Deferred Federal income tax                                                                        --             36,515
Other assets                                                                                    795,169          790,603
Assets held in Separate Accounts (note 8)                                                    18,763,678       12,222,461
                                                                                            -----------      -----------
                                                                                            $40,614,111       31,112,133
                                                                                            ===========      ===========

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

Future policy benefits and claims (notes 6 and 8)                                            18,200,128       16,321,461
Policyholders' dividend accumulations                                                           353,554          338,058
Other policyholder funds                                                                         71,155           72,770
Accrued Federal income tax (note 7):

   Current                                                                                       34,064           13,126
   Deferred                                                                                     238,877                -  
                                                                                            -----------      -----------
                                                                                                272,941           13,126
                                                                                            -----------      -----------
Other liabilities                                                                               284,143          235,778
Liabilities related to Separate Accounts (note 8)                                            18,763,678       12,222,461
                                                                                            -----------      -----------
                                                                                             37,945,599       29,203,654
                                                                                            -----------      -----------
Shareholder's equity (notes 3, 4, 5, 7, 12 and 13):
   Capital shares, $1 par value.  Authorized 5,000 shares, issued and
     outstanding 3,815 shares                                                                    3,815             3,815
   Additional paid-in capital                                                                   673,782          622,753
   Retained earnings                                                                          1,606,607        1,401,579
   Unrealized gains (losses) on securities available-for-sale, net                              384,308         (119,668)
                                                                                            -----------      -----------
                                                                                              2,668,512        1,908,479
                                                                                            -----------      -----------
Commitments and contingencies (notes 9 and 15)

                                                                                            $40,614,111       31,112,133
                                                                                            ===========      ===========


See accompanying notes to consolidated financial statements.
</TABLE>

<PAGE>   3

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

                       Consolidated Statements of Income

                  Years ended December 31, 1995, 1994 and 1993
                                (000's omitted)

<TABLE>
<CAPTION>
                                                                                      1995            1994            1993     
                                                                                 ---------------  --------------  -------------
<S>                                                                                    <C>          <C>           <C>
Revenues (note 16):

   Traditional life insurance premiums                                                 $  274,957      209,538       215,715
   Accident and health insurance premiums                                                 509,658      324,524       312,655
   Universal life and investment product policy charges                                   307,676      239,021       188,057
   Net investment income (note 5)                                                       1,482,980    1,289,501     1,204,426
   Realized gains (losses) on investments  (notes 5 and 13)                                   836      (16,384)      113,673
                                                                                       ----------   ----------    ----------
                                                                                        2,576,107    2,046,200     2,034,526
                                                                                       ----------   ----------    ----------
Benefits and expenses:

   Benefits and claims                                                                  1,656,287    1,279,763     1,236,906
   Provision for policyholders' dividends on participating policies (note 12)              48,074       46,061        53,189
   Amortization of deferred policy acquisition costs                                       93,044       94,744       102,134
   Other operating costs and expenses                                                     458,970      352,402       329,396
                                                                                       ----------   ----------    ----------
                                                                                        2,256,375    1,772,970     1,721,625
                                                                                       ----------   ----------    ----------
      Income before Federal income tax expense and cumulative effect of
        changes in accounting principles                                                 319,732      273,230       312,901
                                                                                       ----------   ----------    ----------

Federal income tax expense (note 7):

   Current                                                                                103,464       79,847        75,124
   Deferred                                                                                 3,790        9,657        31,634
                                                                                       ----------   ----------    ----------
                                                                                          107,254       89,504       106,758
                                                                                       ----------   ----------    ----------

      Income before cumulative effect of changes in accounting principles                 212,478      183,726       206,143

Cumulative effect of changes in accounting principles, net (note 3)                            --           --         5,365
                                                                                       ----------   ----------    ----------

      Net income                                                                       $  212,478      183,726       211,508
                                                                                       ==========   ==========    ==========


See accompanying notes to consolidated financial statements.
</TABLE>


<PAGE>   4

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

                Consolidated Statements of Shareholder's Equity

                  Years ended December 31, 1995, 1994 and 1993
                                (000's omitted)

<TABLE>
<CAPTION>
                                                                                             Unrealized
                                                                                           gains (losses)
                                                             Additional                    on securities        Total
                                                 Capital      paid-in        Retained      available-for-   shareholder's
                                                  shares      capital        earnings        sale, net          equity
                                                -----------   -----------   ----------- ----------------- ---------------
<S>                                              <C>          <C>          <C>             <C>             <C>
1993:

   Balance, beginning of year                     $   3,815      311,753    1,024,150          90,524       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           --           --           --         (83,777)        (83,777)
                                                 ----------   ----------    ----------     ----------      ----------
   Balance, end of year                          $    3,815      422,753    1,217,853           6,747       1,651,168
                                                 ==========   ==========    =========      ==========      ==========

1994:

   Balance, beginning of year                         3,815      422,753    1,217,853           6,747       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 (note 3)                           --           --           --         216,915         216,915
   Unrealized losses on securities available-
      for-sale, net                                      --           --           --        (343,330)       (343,330)
                                                 ----------   ----------   ----------      ----------      ---------- 
   Balance, end of year                          $    3,815      622,753    1,401,579        (119,668)      1,908,479
                                                 ==========   ==========   ==========      ==========      ========== 
 
1995:

   Balance, beginning of year                         3,815      622,753    1,401,579        (119,668)      1,908,479
   Capital contribution (note 13)                        --       51,029           --          (4,111)         46,918
   Dividends paid to shareholder                         --           --       (7,450)             --          (7,450)
   Net income                                            --           --      212,478              --         212,478
   Unrealized gains on securities available-
       for-sale, net                                     --           --           --         508,087         508,087
                                                 ----------   ----------   ----------      ----------      ----------
   Balance, end of year                          $    3,815      673,782    1,606,607         384,308       2,668,512
                                                 ==========   ==========   ==========      ==========      ========== 
                                                


See accompanying notes to consolidated financial statements.
</TABLE>

<PAGE>   5

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

                     Consolidated Statements of Cash Flows

                  Years ended December 31, 1995, 1994 and 1993
                                (000's omitted)

<TABLE>
<CAPTION>
                                                                                     1995            1994            1993      
                                                                               --------------    ------------     -----------
<S>                                                                           <C>             <C>             <C>
  Cash flows from operating activities:

   Net income                                                                    $   212,478        183,726        211,508
   Adjustments to reconcile net income to net cash provided by operating
      activities:

         Capitalization of deferred policy acquisition costs                        (349,456)      (264,434)      (191,994)
         Amortization of deferred policy acquisition costs                            93,044         94,744        102,134
         Amortization and depreciation                                                10,319          6,207         11,156
         Realized losses (gains) on invested assets, net                                 717         15,949       (113,648)
         Deferred Federal income tax expense (benefit)                                 4,023         (2,166)        (6,006)
         Increase in accrued investment income                                       (19,341)       (29,654)        (4,218)
         Increase in other assets                                                     (3,227)      (112,566)      (549,277)
         Increase in policy liabilities                                              198,200      1,038,641        509,370
         Increase in policyholders' dividend accumulations                            15,496         15,372         17,316
         Increase in accrued Federal income tax payable                               20,938            832         16,838
         Increase in other liabilities                                                48,365         17,826         26,958
         Other, net                                                                  (20,556)       (19,303)       (11,745)
                                                                                 -----------    -----------    ------------
            Net cash provided by operating activities                                211,000        945,174         18,392
                                                                                 -----------    -----------    -----------

Cash flows from investing activities:

   Proceeds from maturity of securities available-for-sale                           706,442        579,067             --
   Proceeds from sale of securities available-for-sale                               131,420        247,876         247,502
   Proceeds from maturity of fixed maturities held-to-maturity                       633,173        516,003       1,192,093
   Proceeds from sale of fixed maturities                                                 --             --          33,959
   Proceeds from repayments of mortgage loans on real estate                         215,134        220,744         146,047
   Proceeds from sale of real estate                                                  48,477         46,713          23,587
   Proceeds from repayments of policy loans and sale of other invested assets         79,620        134,998          59,643
   Cost of securities available-for-sale acquired                                 (2,232,047)    (2,569,672)        (12,550)
   Cost of fixed maturities held-to-maturity acquired                               (669,449)      (675,835)     (2,016,831)
   Cost of mortgage loans on real estate acquired                                   (821,078)      (627,025)       (475,336)
   Cost of real estate acquired                                                      (10,970)       (15,962)         (8,827)
   Policy loans issued and other invested assets acquired                            (92,904)      (118,012)        (76,491)
                                                                                 -----------    -----------    ------------
            Net cash used in investing activities                                 (2,012,182)    (2,261,105)      (887,204)
                                                                                 -----------    -----------    -----------

Cash flows from financing activities:

   Proceeds from capital contributions                                                46,918        200,000        111,000
   Dividends paid to shareholder                                                      (7,450)            --        (17,805)
   Increase in universal life and investment product account balances              3,202,135      3,640,958      2,249,740
   Decrease in universal life and investment product account balances             (1,523,283)    (2,449,580)    (1,458,504)
                                                                                 -----------    -----------    -----------
            Net cash provided by financing activities                              1,718,320      1,391,378        884,431
                                                                                 -----------    -----------    -----------

Net (decrease) increase in cash and cash equivalents                                 (82,862)        75,447         15,619

Cash and cash equivalents, beginning of year                                         139,079         63,632         48,013
                                                                                 -----------    -----------    -----------
Cash and cash equivalents, end of year                                           $    56,217        139,079         63,632
                                                                                 ===========    ===========    ===========


See accompanying notes to consolidated financial statements.
</TABLE>


<PAGE>   6
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
                 Notes to Consolidated Financial Statements

                       December 31, 1995, 1994 and 1993

                               (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
      Nationwide Life and Annuity Insurance Company (NLAIC) (formerly known as
      Financial Horizons Life Insurance Company), West Coast Life Insurance
      Company (WCLIC), Employers Life Insurance Company of Wausau and
      subsidiaries (ELICW), National Casualty Company (NCC) and Nationwide
      Financial Services, Inc. (NFS).  NLIC and its subsidiaries are
      collectively referred to as "the Company."
                        
      NLIC, NLAIC, 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 insurance, health insurance
      and annuity products through exclusive agents, brokers 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 currently 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.



<PAGE>   7

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

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

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

(a) CONSOLIDATION POLICY

    The December 31, 1995 consolidated financial statements include the
    accounts of NLIC and its wholly owned subsidiaries NLAIC, WCLIC, ELICW, NCC
    and NFS. The December 31, 1994 and 1993 consolidated financial statements
    include the accounts of NLIC, NLAIC, 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 13. All
    significant intercompany balances and transactions have been eliminated.

(b) VALUATION OF INVESTMENTS AND RELATED GAINS AND LOSSES

    The Company is required to classify its fixed maturity securities and
    equity securities as either held-to-maturity, available-for-sale or
    trading.  Fixed maturity securities are classified as held-to-maturity when
    the Company has the positive intent and ability to hold the securities to
    maturity and are stated at amortized cost. Fixed maturity securities not
    classified as held-to-maturity and all equity securities are classified as
    available-for-sale and are stated at fair value, with the unrealized gains
    and losses, net of adjustments to deferred policy acquisition costs and
    deferred Federal income tax, reported as a separate component of
    shareholder's equity. The adjustment to deferred policy acquisition costs
    represents the change in amortization of deferred policy acquisition costs
    that would have been required as a charge or credit to operations had such
    unrealized amounts been realized. The Company has no fixed maturity
    securities classified as held-to-maturity or trading as of          
    December 31, 1995.

    Mortgage loans on real estate are carried at the unpaid principal balance
    less valuation allowances. The Company provides valuation allowances for
    impairments of mortgage loans on real estate based on a review by portfolio
    managers. The measurement of impaired loans is based on the present value
    of expected future cash flows discounted at the loan's effective interest
    rate or, as a practical expedient, at the fair value of the collateral, if
    the loan is collateral dependent. Loans in foreclosure and loans considered
    to be impaired are placed on non-accrual status. Interest received on
    non-accrual status mortgage loans on real estate are included in interest
    income in the period received.             

    Real estate is carried at cost less accumulated depreciation and valuation
    allowances. Other long-term investments are carried on the equity basis,    
    adjusted for valuation allowances.

    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 March, 1995, the Financial Accounting Standards Board (FASB) issued
    STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO. 121 - ACCOUNTING FOR THE
    IMPAIRMENT OF LONG-LIVED ASSETS AND FOR LONG-LIVED ASSETS TO BE DISPOSED OF
    (SFAS 121). SFAS 121 requires impairment losses to be recorded on
    long-lived assets used in operations when indicators of impairment are
    present and the undiscounted cash flows estimated to be generated by those
    assets are less than the assets' carrying amount. SFAS 121 also addresses
    the accounting for long-lived assets that are expected to be disposed of.
    The statement is effective for fiscal years beginning after December 15,
    1995 and earlier application is permitted. Previously issued consolidated
    financial statements shall not be restated. The Company will adopt SFAS 121 
    in 1996 and the impact on the consolidated financial statements is not
    expected to be material. 


<PAGE>   8

              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.
    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 asset fees, cost of insurance, policy administration
    and surrender charges that have been earned and assessed against policy
    account balances during the period. Policy benefits and claims that are
    charged to expense include 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 policy acquisition
    costs are predominantly being amortized with interest over the premium
    paying period of the related policies in proportion to the ratio of actual
    annual premium revenue to the anticipated total premium revenue. Such
    anticipated premium revenue was estimated using the same assumptions as
    were used for computing liabilities for future policy benefits. 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, asset fees, cost of insurance, policy
    administration and surrender charges. For years in which gross profits are
    negative, deferred policy acquisition costs are amortized based on the
    present value of gross revenues. Deferred policy acquisition costs are
    adjusted to reflect the impact of unrealized gains and losses on fixed
    maturity securities available-for-sale as described in note 2(b).

(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
    insurance policies have been calculated using a net level premium method
    based on estimates of mortality, morbidity, investment yields and
    withdrawals which were used or which were being experienced at the time the
    policies were issued, rather than the assumptions prescribed by state
    regulatory authorities. See note 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. 


<PAGE>   9
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

    Future policy benefits and claims for collectively renewable long-term
    disability policies (primarily discounted at 5.2%) and group long-term
    disability policies (primarily discounted at 5.5%) are the present value 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 insurance policies are not discounted.
        
(g) PARTICIPATING BUSINESS

    Participating business represents approximately 45% (45% in 1994 and
    48% in 1993) of the Company's ordinary life insurance in force, 72% (72% in
    1994 and 1993) of the number of policies in force, and 39% (41% in 1994 and
    45% in 1993) 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 12.

(h) FEDERAL INCOME TAX

    NLIC, NLAIC, 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 files 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.

    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.


<PAGE>   10
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

         (k) RECLASSIFICATION

             Certain items in the 1994 and 1993 consolidated financial
             statements have been reclassified to conform to the 1995
             presentation.

(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 STATEMENT OF FINANCIAL ACCOUNTING
         STANDARDS NO. 115 - ACCOUNTING FOR CERTAIN INVESTMENTS IN DEBT AND
         EQUITY SECURITIES. 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>
<CAPTION>
           <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 
                                                                                =========  

         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:

           Asset/liability method of recognizing income tax (note 2(h))         $ 26,344 
           Accrual method of recognizing postretirement benefits other  
             than pensions (net of tax benefit of $11,296) (note 11)             (20,979)  
                                                                                --------   
                                                                                $  5,365 
                                                                                ======== 
 </TABLE>

(4)      BASIS OF PRESENTATION

         The consolidated financial statements have been prepared in accordance
         with GAAP. Annual Statements for NLIC and NLAIC, WCLIC, ELICW and NCC,
         filed with the Department of Insurance of the State of Ohio (the
         Department), 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 statutory capital shares and surplus of NLIC as reported to
         regulatory authorities as of December 31, 1995, 1994 and 1993 was
         $1,363,031, $1,262,861 and $992,631, respectively. The statutory net
         income of NLIC as reported to regulatory authorities for the years
         ended December 31, 1995, 1994 and 1993 was $86,529, $76,532 and
         $185,943, respectively.                  


<PAGE>   11
 LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

(5)      INVESTMENTS

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

<TABLE>
<CAPTION>
                                                                 1995             1994            1993
                                                            -------------     ------------    ------------     
<S>                                                           <C>             <C>             <C>
   Gross investment income:
    Securities available-for-sale:
     Fixed maturities                                         $  772,589         674,346              --
     Equity securities                                             1,436             550           7,230
    Fixed maturities held-to-maturity                            232,692         193,009         800,255
    Mortgage loans on real estate                                410,965         376,783         364,810
    Real estate                                                   39,222          40,280          39,684
    Short-term investments                                        12,249           6,990           5,080
    Other                                                         61,701          42,831          33,832
                                                              ----------      ----------      ----------
          Total investment income                              1,530,854       1,334,789       1,250,891
   Less investment expenses                                       47,874          45,288          46,465
                                                              ----------      ----------      ----------
          Net investment income                               $1,482,980       1,289,501       1,204,426
                                                              ==========      ==========      ==========
</TABLE>

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

<TABLE>
<CAPTION>
                                                                 1995             1994           1993      
                                                           ---------------   -------------  --------------
<S>                                                           <C>               <C>              <C>
    Securities available-for-sale:     
     Fixed maturities                                         $  6,792            (7,120)              --
     Equity securities                                           3,435             1,427          129,728
    Fixed maturities                                                --                --           20,225
    Mortgage loans on real estate                               (7,312)          (20,462)         (28,241)
    Real estate and other                                       (2,079)            9,771           (8,039)
                                                              --------          --------         --------
                                                              $    836           (16,384)         113,673
                                                              ========          ========         ========
</TABLE>


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

<TABLE>
<CAPTION>
                                                                                1995             1994     
                                                                            ---------------   -------------
<S>                                                                           <C>              <C>
    Gross unrealized gains (losses)                                           $ 735,103         (266,618)
    Adjustment to deferred policy acquisition costs                            (143,851)          82,525
    Deferred Federal income tax                                                (206,944)          64,425
                                                                              ---------        ---------
                                                                              $ 384,308         (119,668)
                                                                              =========        ========= 
</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>
                                                                 1995             1994            1993     
                                                            ---------------   -------------   -------------
<S>                                                           <C>            <C>            <C>
    Securities available-for-sale:
     Fixed maturities                                         $ 1,001,706       (703,851)           --
     Equity securities                                                 15         (1,990)      (128,837)
    Fixed maturities held-to-maturity                              86,477       (421,427)       223,392
                                                              -----------    -----------    -----------
                                                              $ 1,088,198     (1,127,268)        94,555
                                                              ===========    ===========    ===========
</TABLE>

<PAGE>   12
 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 securities available-for-sale 
were as follows as of December 31, 1995:

<TABLE>
<CAPTION>
                                                                            Gross         Gross
                                                           Amortized     unrealized     unrealized     Estimated
                                                              cost          gains         losses       fair value
                                                         --------------  ------------ ------------- ---------------
<S>                                                        <C>               <C>           <C>           <C>
 Fixed maturities:

  U.S. Treasury securities and obligations of U.S.
    government corporations and agencies                   $   438,109        36,714            (53)       474,770
  Obligations of states and political subdivisions               9,742         1,252             (1)        10,993
  Debt securities issued by foreign governments                162,442         9,641            (66)       172,017
  Corporate securities                                       8,902,494       524,796        (30,561)     9,396,729
  Mortgage-backed securities                                 3,925,843       196,645         (9,620)     4,112,868
                                                             ---------   -----------    -----------    -----------
      Total fixed maturities                                13,438,630       769,048        (40,301)    14,167,377
 Equity securities                                              27,362         6,441            (85)        33,718
                                                            ----------   -----------    -----------    -----------
                                                           $13,465,992       775,489        (40,386)    14,201,095
                                                           ===========   ===========    ============   ===========
</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:
  U.S. Treasury securities and obligations of U.S.
      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                                                18,372        6,637          (296)       24,713
                                                              ----------    ----------    ----------    ---------
                                                              $8,337,237       77,888      (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>



<PAGE>   13
                                       
              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 fixed maturity securities
available-for-sale as of December 31, 1995, 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                             $   641,490         647,639
Due after one year through five years                 5,365,703       5,623,126
Due after five years through ten years                2,477,457       2,609,262
Due after ten years                                   1,028,137       1,174,482
                                                    -----------     -----------
                                                      9,512,787      10,054,509
Mortgage-backed securities                            3,925,843       4,112,868
                                                    -----------     -----------
                                                    $13,438,630      14,167,377
                                                    ===========     ===========
</TABLE>

Proceeds from the sale of securities available-for-sale during 1995 and 1994
were $131,420 and $247,876, respectively, while proceeds from sales of
investments in fixed maturity securities during 1993 were $33,959. Gross gains
of $7,197 ($3,406 in 1994 and $2,413 in 1993) and gross losses of $2,309
($21,866 in 1994 and $39 in 1993) were realized on those sales.

During 1995, the Company transferred fixed maturity securities classified as
held-to-maturity with amortized cost of $27,929 to available-for-sale
securities due to evidence of a significant deterioration in the issuer's
creditworthiness.  The transfer of those fixed maturity securities resulted in
a gross unrealized loss of $4,285.

As permitted by the FASB's Special Report, A GUIDE TO IMPLEMENTATION OF
STATEMENT 115 ON ACCOUNTING FOR CERTAIN INVESTMENTS IN DEBT AND EQUITY
SECURITIES, issued in November, 1995, the Company transferred all of its fixed
maturity securities previously classified as held-to-maturity to
available-for-sale. As of December 14, 1995, the date of transfer, the fixed
maturity securities had amortized cost of $3,705,644, resulting in a gross
unrealized gain of $171,531.

Investments that were non-income producing for the twelve month period
preceding December 31, 1995 amounted to $28,958 ($11,513 for 1994) and
consisted of $8,228 (none in 1994) in fixed maturity securities, $14,740
($11,111 in 1994) in real estate and $5,990 ($402 in 1994) in other long-term
investments.

Real estate is presented at cost less accumulated depreciation of $30,931 in
1995 ($29,275 in 1994) and valuation allowances of $26,250 in 1995 ($27,330 in
1994).

Other long-term investments are presented net of valuation allowances of $457
as of December 31, 1995. There were no such valuation allowances as of December
31, 1994.

As of December 31, 1995, the recorded investment of mortgage loans on real
estate considered to be impaired (under STATEMENT OF FINANCIAL ACCOUNTING
STANDARDS NO. 114, ACCOUNTING BY CREDITORS FOR IMPAIRMENT OF A LOAN as amended
by STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO. 118, ACCOUNTING BY CREDITORS
FOR IMPAIRMENT OF A LOAN - INCOME RECOGNITION AND DISCLOSURE) was $44,995,
which includes $23,975 of impaired mortgage loans on real estate for which the
related valuation allowance was $5,276 and $21,020 of impaired mortgage loans
on real estate for which there was no valuation allowance. During 1995, the
average recorded investment in impaired mortgage loans on real estate was
approximately $22,621 and interest income recognized on those loans was $416,
which is equal to interest income recognized using a cash-basis method of
income recognition.

<PAGE>   14
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

    Activity in the valuation allowance account for mortgage loans on real 
    estate is summarized for the year ended December 31, 1995:

<TABLE>
<CAPTION>
                                                                1995
                                                              --------
    <S>                                                        <C>
    Allowance, beginning year                               $ 47,892
         Additions charged to operations                       7,653
         Direct write-downs charged against the allowance     (4,850)
                                                            -------- 
    Allowance, end of year                                  $ 50,695
                                                            ========
</TABLE>

    Foresclosures of mortgage loans on real estate were $37,187 in 1994 and
    mortgage loans on real estate in process of foreclosure or in-substance
    foreclosed as of December 31, 1994 totaled $19,878, which approximated fair
    value.

    Fixed maturity securities with an amortized cost of $13,982 and $11,137 as
    of December 31, 1995 and 1994, 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 investment contracts represents
    approximately 82% and 81% of the total liability for future policy benefits 
    as of December 31, 1995 and 1994, respectively. The average interest rate 
    credited on investment product policies was approximately 6.5%, 6.5% and 
    7.0% for the years ended December 31, 1995, 1994 and 1993, respectively.

    The liability for future policy benefits for traditional life insurance and
    individual health insurance policies has been established based upon the
    following assumptions:

       INTEREST RATES:  Interest rates vary as follows:
       
<TABLE>
<CAPTION>

                                                                                                   Health
          Year of issue                         Life Insurance                                    insurance
          --------------      ------------------------------------------------------------     ---------------                     
           <S>                <C>                                                                 <C>        
           1995               7.6%, not graded - permanent contracts with loan provisions         4.5%
                              7.7%, not graded - all other contracts
           1984-1994          6.0% to 10.5%, not graded                                           5.0% to 6.0%
           1966-1983          6.0% to 8.1%, graded over 20 years to 4.0% to 6.6%                  3.5% to 6.0%
           1965 and prior     generally lower than post 1965 issues                               3.5% to 4.0%
</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.



<PAGE>   15
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

    Activity in the liability for unpaid claims and claim adjustment expenses is
    summarized for the years ended December 31:

<TABLE>
<CAPTION>
                                                                      1995           1994            1993      
                                                                     ----------    ----------    ---------
      <S>                                                             <C>            <C>         <C>
      Balance, beginning of year                                      $ 637,998      592,180      760,209 
         Less reinsurance recoverables                                  438,761      430,720      547,683 
                                                                      ---------    ---------    --------- 
               Net balance, beginning of year                           199,237      161,460      212,526 
                                                                      ---------    ---------    --------- 
      Incurred related to:         
         Current year                                                   425,907      273,299      309,721 
         Prior years                                                    (17,203)     (26,156)     (26,248)
                                                                      ---------    ---------    --------- 
            Total incurred                                              408,704      247,143      283,473 
                                                                      ---------    ---------    --------- 
      Paid related to:      
         Current year                                                   290,605      175,700      208,978 
         Prior years                                                    111,353       73,889      125,561 
                                                                      ---------    ---------    --------- 
            Total paid                                                  401,958      249,589      334,539 
                                                                      ---------    ---------    --------- 
      Unpaid claims of acquired companies                                 2,542       40,223         --   
                                                                      ---------    ---------    --------- 
               Net balance, end of year                                 208,525      199,237      161,460 
         Plus reinsurance recoverables                                  491,321      438,761      430,720 
                                                                      ---------    ---------    --------- 
      Balance, end of year                                            $ 699,846      637,998      592,180 
                                                                      =========    =========    ========= 
</TABLE>

    Reinsurance recoverables include amounts from affiliates, as discussed in 
    note 13, of $477,912, $430,936, $430,278 and $534,983 as of December 31, 
    1995, 1994, 1993 and 1992, respectively.

    The provision for claims and claim adjustment expenses for prior years
    decreased in each of the three years ended December 31, 1995 due to
    lower-than-anticipated costs to settle accident and health insurance claims.


(7) FEDERAL INCOME TAX

    The tax effects of temporary  differences that give rise to significant 
    components of the net deferred tax asset (liability) as of December 31, 
    1995 and 1994 are as follows:

<TABLE>
<CAPTION>
                                                                                       1995            1994
                                                                                     --------       --------           
      <S>                                                                           <C>            <C>  
      Deferred tax assets:
       Future policy benefits                                                       $ 179,916      124,044
       Fixed maturity securities available-for-sale                                      --         95,536
       Liabilities in Separate Accounts                                               129,120       94,783
       Mortgage loans on real estate and real estate                                   26,062       25,632
       Other policyholder funds                                                         7,752        7,137
       Other assets and other liabilities                                              47,215       57,528
                                                                                    ---------    ---------
         Total gross deferred tax assets                                              390,065      404,660
                                                                                    ---------    ---------
      Deferred tax liabilities:   
       Deferred policy acquisition costs                                              312,616      317,224
       Fixed maturity securities available-for-sale                                   266,184         --  
       Equity securities available-for-sale and other            
          long-term investments                                                         3,431        3,620
       Other                                                                           46,711       47,301
                                                                                    ---------    ---------
         Total gross deferred tax liabilities                                         628,942      368,145
                                                                                    ---------    ---------
                                                                                    $(238,877)      36,515
                                                                                    =========    =========
</TABLE>


 

<PAGE>   16
                                
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

     The Company has determined that valuation allowances are not necessary as
     of December 31, 1995, 1994 and 1993 based on its analysis of future 
     deductible amounts. In assessing the realizability of deferred tax assets, 
     management considers whether it is more likely than not that some portion
     of the total gross deferred tax assets will not be realized. 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.

<TABLE>
     Total Federal income tax expense for the years ended December 31, 1995, 
     1994 and 1993 differs from the amount computed by applying the U.S. 
     Federal income tax rate to income before tax as follows:
                                                                                                           
<CAPTION>
                                                                 1995                      1994                    1993       
                                                         ----------------------   ----------------------   ----------------------
                                                                Amount     %            Amount     %            Amount      %
                                                         ---------------  -----   --------------  ------   -------------  -------
      <S>                                                    <C>          <C>        <C>          <C>       <C>          <C>
      Computed (expected) tax expense                        $ 111,906    35.0       $  95,631    35.0      $ 109,515     35.0 
      Tax exempt interest and dividends                                                                                    
         received deduction                                       (137)   (0.1)           (194)   (0.1)        (2,322)    (0.7)
      Current year increase in U.S. Federal                                                                                
         income tax rate                                            --      --              --      --          1,704      0.5 
      Other, net                                                (4,515)   (1.4)         (5,933)   (2.1)        (2,139)    (0.7)
                                                             ---------    ----       ---------    ----      ---------     ----
            Total (effective rate of each year)              $ 107,254    33.5       $  89,504    32.8      $ 106,758     34.1 
                                                             =========    ====       =========    ====      =========     ====

</TABLE>


     Total Federal income tax paid was $75,309, $87,576 and $58,286 during the 
     years ended December 31, 1995, 1994 and 1993, respectively.

     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 was approximately $35,344 as  of December 31, 1995.

(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. SFAS 107 defines the fair value of a financial instrument as 
     the amount at which the financial instrument could be exchanged in a 
     current transaction between willing parties. In cases where quoted market 
     prices are not available, fair value is 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.
                                    



<PAGE>   17
                                      
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

       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
       life 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 consolidated balance sheets for these
         instruments approximates their fair value.

         FIXED MATURITY AND EQUITY 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 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 LIFE 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. 

<PAGE>   18

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

             Notes to Consolidated Financial Statements, Continued

    Carrying amount and estimated fair value of financial instruments
    subject to SFAS 107 and policy reserves on life insurance contracts were
    as follow as of December 31, 1995 and 1994:

<TABLE>
<CAPTION>
                                                      
                                                     1995                          1994
                                           --------------------------   -------------------------
                                             Carrying      Estimated      Carrying     Estimated
                                              amount       fair value      amount      fair value
                                           -----------    -----------   -----------   -----------
<S>                                        <C>            <C>           <C>           <C>
ASSETS
- ------
Investments:
   Securities available-for-sale:
      Fixed maturities                     $14,167,377    14,167,377     8,045,906     8,045,906
      Equity securities                         33,718        33,718        24,713        24,713
   Fixed maturities held-to-maturity              --            --       3,688,787     3,602,310
   Mortgage loans on real estate             4,786,599     5,169,805     4,222,284     4,173,284
   Policy loans                                370,908       370,908       340,491       340,491
   Short-term investments                       45,732        45,732       131,643       131,643
Cash                                            10,485        10,485         7,436         7,436
Assets held in Separate Accounts            18,763,678    18,763,678    12,222,461    12,222,461

LIABILITIES
- -----------
Investment contracts                        13,561,943    13,221,724    12,189,894    11,657,556
Policy reserves on life insurance contacts   3,695,814     3,659,074     3,170,085     2,934,384
Policyholders' dividend accumulations          353,554       353,554       338,058       338,058
Other policyholder funds                        71,155        71,155        72,770        72,770
Liabilities related to Separate Accounts    18,763,678    18,224,933    12,222,461    11,807,331
</TABLE>


(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 $361,974 extending into 1996 were
    outstanding as of December 31, 1995.

    SIGNIFICANT CONCENTRATIONS OF CREDIT RISK: The Company grants mainly
    commercial  mortgage loans on real estate to customers throughout the United
    States. The Company has a diversified portfolio with no more than 20% (22%
    in 1994) in any geographic area and no more than 2% (2% in 1994) with any
    one borrower.


<PAGE>   19

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

             Notes to Consolidated Financial Statements, Continued

    The summary below depicts loans by remaining principal balance as of
    December 31, 1995 and 1994:

<TABLE>
<CAPTION>
                                                                                              Apartment
                                                            Office    Warehouse     Retail     & other      Total
                                                          ---------   ---------   ---------   ---------   ---------
<S>                                                       <C>         <C>         <C>         <C>         <C>
1995:
 East North Central                                      $ 140,732     110,361     534,814     184,201     970,108
 East South Central                                         23,978      15,653     183,790      84,588     308,009
 Mountain                                                     --        18,940     144,156      48,727     211,823
 Middle Atlantic                                           124,079      72,201     183,562      18,383     398,225
 New England                                                 9,594      39,526     153,644           1     202,765
 Pacific                                                   190,628     239,687     395,914     107,650     933,879
 South Atlantic                                            101,904      74,731     458,355     279,692     914,682
 West North Central                                        134,866      14,205      81,521      37,586     268,178
 West South Central                                         69,143      99,618     194,717     272,323     635,801
                                                          ---------   ---------   ---------   ---------   ---------
                                                          $ 794,924     684,922   2,330,473   1,033,151   4,843,470
                                                          =========   =========   =========   =========            
     Less valuation allowances and unamortized discount                                                      56,871  
                                                                                                          ---------
                Total mortgage loans on real estate, net                                                 $4,786,599     
                                                                                                          =========
</TABLE>


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


(10)  PENSION PLAN
      ------------

      The Company is a participant, together with other affiliated companies,
      in a pension plan covering all employees who have completed at least one  
      thousand hours of service within a twelve-month period and who have met
      certain age requirements. Benefits are based upon the highest average
      annual salary of a specified number of consecutive years of the last ten
      years of service. The Company funds pension costs accrued for direct
      employees plus an allocation of pension costs accrued for employees of
      affiliates whose work efforts benefit the Company.

      Effective January 1, 1995, the plan was amended to provide enhanced       
      benefits for participants who met certain eligibility requirements and
      elected early retirement no later than March 15, 1995. The entire cost of
      the enhanced benefit was borne by NMIC and certain of its property and
      casualty insurance company affiliates.


<PAGE>   20

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

             Notes to Consolidated Financial Statements, Continued

    Effective December 31, 1995, the Nationwide Insurance Companies and
    Affiliates Retirement Plan was merged with the Farmland Mutual Insurance
    Company Employees' Retirement Plan and the Wausau Insurance Companies
    Pension Plan to form the Nationwide Insurance Enterprise Retirement
    Plan. Immediately prior to the merger, the plans were amended to provide
    consistent benefits for service after January 1, 1996. These amendments had
    no significant impact on the accumulated benefit obligation or projected
    benefit obligation as of December 31, 1995.

    Pension costs charged to operations by the Company during the years ended   
    December 31, 1995, 1994 and 1993 were $14,105, $10,451 and $6,702,
    respectively.

    The Company's net accrued pension expense as of December 31, 1995 and       
    1994 was $1,376 and $1,836, respectively.

    The net periodic pension cost for the Nationwide Insurance Companies and    
    Affiliates Retirement Plan as a whole for the years ended December 31,
    1995, 1994 and 1993 follows:

<TABLE>
<CAPTION>
                                                                 1995          1994          1993
                                                              ---------     ---------     ---------
     <S>                                                      <C>            <C>           <C>
     Service cost (benefits earned during the period)         $  64,524        64,740        47,694
     Interest cost on projected benefit obligation               95,283        73,951        70,543
     Actual return on plan assets                              (249,294)      (21,495)     (105,002)
     Net amortization and deferral                              143,353       (62,150)       20,832
                                                               ---------     ---------     ---------
                                                              $  53,866        55,046        34,067
                                                               =========     =========     =========
</TABLE>
                       
    Basis for measurements, net periodic pension cost:

<TABLE>
<CAPTION>

                                                                    1995          1994          1993               
                                                                 ---------     ---------     ---------             
     <S>                                                           <C>           <C>           <C>                 
     Weighted average discount rate                                7.50%         5.75%         6.75%               
     Rate of increase in future compensation levels                6.25%         4.50%         4.75%               
     Expected long-term rate of return on plan assets              8.75%         7.00%         7.50%               
</TABLE>                                                              
                                                                    
    Information regarding the funded status of the Nationwide Insurance
    Enterprise Retirement Plan as a whole as of December 31, 1995 
    (post-merger) and the Nationwide Insurance Companies and Affiliates 
    Retirement Plan as of December 31, 1995 (pre-merger) and 1994 follows:
        
     <TABLE>                                                                  
     <CAPTION>                                                          
                                                                   Post-merger     Pre-merger                      
                                                                      1995           1995           1994           
                                                                   -----------    -----------    -----------       
     <S>                                                           <C>            <C>            <C>               
          Accumulated benefit obligation:                                                                          
                                                                                                                   
          Vested                                                   $ 1,236,730      1,002,079        914,850       
          Nonvested                                                     26,503          8,998          7,570       
                                                                   -----------    -----------    -----------       
                                                                   $ 1,263,233      1,011,077        922,420       
                                                                   ===========    ===========    ===========       
                                                                                                                   
     Net accrued pension expense:                                                                                  
        Projected benefit obligation for services rendered                                                         
           to date                                                 $ 1,780,616      1,447,522      1,305,547       
        Plan assets at fair value                                    1,738,004      1,508,781      1,241,771       
                                                                   -----------    -----------    -----------       
           Plan assets (less than) in excess of  projected                                                         
              benefit obligation                                       (42,612)        61,259        (63,776)      
        Unrecognized prior service cost                                 42,845         42,850         46,201       
        Unrecognized net (gains) losses                                (63,130)       (86,195)        39,408       
        Unrecognized net obligation (asset) at transition               41,305        (19,841)       (21,994)                     
                                                                   -----------    -----------    -----------       
                                                                   $   (21,592)        (1,927)          (161)      
                                                                   ===========    ===========    ===========       
     </TABLE>                                                           
                                                                        

<PAGE>   21

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

     Basis for measurements, funded status of plan:
                                                                     
      <TABLE>                                                        
      <CAPTION>                                                    
                                                          Post-merger       Pre-merger                                   
                                                             1995             1995              1994                     
                                                        ---------------  ---------------   ---------------               
     <S>                                                    <C>               <C>              <C>                       
     Weighed average discount rate                           6.00%             6.00%            7.50%                     
     Rate of increase in future compensation levels          4.25%             4.25%            6.25%                     
                                                                              
     </TABLE>                                                          
                                                                    
                                                                   
     Assets of the Nationwide Insurance Enterprise Retirement Plan are invested
     in group annuity contracts of NLIC and ELICW. Prior to the merger, the     
     assets of the Nationwide Insurance Companies and Affiliates Retirement 
     Plan were invested in a group annuity contract of NLIC.       
                                                                               
(11) POSTRETIREMENT BENEFITS OTHER THAN PENSIONS                                
     -------------------------------------------                               
                                                                             
     In addition to the defined benefit pension plan, the Company, together
     with other affiliated companies, participates in life and health care 
     defined benefit plans for qualifying retirees. Postretirement life and 
     health care benefits are contributory and generally available to full 
     time employees who have attained age 55 and have accumulated 15 years of 
     service with the Company after reaching age 40.  Postretirement health 
     care benefit contributions are adjusted annually and contain cost-sharing 
     features such as deductibles and coinsurance. In addition, there are caps
     on the Company's portion of the per-participant cost of the postretirement 
     health care benefits. These caps can increase annually, but not more than
     three  percent. The Company's policy is to fund the cost of health care
     benefits in amounts determined at the discretion of management. Plan 
     assets are invested primarily in group annuity contracts of NLIC.       

     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.            
                                                                      
     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 1993 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. Certain affiliated companies elected to amortize their
     initial transition obligation over periods ranging from 10 to 20 years.    
                                                                      
     The Company's accrued postretirement benefit expense as of 
     December 31, 1995 and 1994 was $51,490 and $36,001, respectively, and the
     net periodic postretirement benefit cost (NPPBC) for 1995 and 1994 was 
     $8,269 and $4,627, respectively.                                           
                                                                                
     The amount of NPPBC for the plan as a whole for the years ended 
     December 31, 1995, 1994 and 1993 was as follows:                     
                                                                      
     <TABLE>                                                          
     <CAPTION>                                                          
                                                                                   1995            1994          1993            
                                                                                 --------        --------      --------  
     <S>                                                                         <C>             <C>           <C>       
     Service cost - benefits attributed to employee service during the year      $  6,235           8,586         7,090  
     Interest cost on accumulated postretirement benefit obligation                14,151          14,011        13,928  
     Actual return on plan assets                                                  (2,657)         (1,622)         --    
     Amortization of unrecognized transition obligation of affiliates               2,966             568           568  
     Net amortization and deferral                                                 (1,619)          1,622          --    
                                                                                 --------        --------      --------  
                                                                                 $ 19,076          23,165        21,586  
                                                                                 ========        ========      ========  
     </TABLE>                                                                  


<PAGE>   22

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

             Notes to Consolidated Financial Statements, Continued

       Information regarding the funded status of the plan as a whole as of
       December 31, 1995 and 1994 follows:                         
                                                                      
       <TABLE>                                                  
       <CAPTION>                                          
                                                                                     1995          1994                            
                                                                                   ---------    ---------                          
       <S>                                                                         <C>          <C>                                
       Accrued postretirement benefit expense:                                                                                     
          Retirees                                                                 $  88,680       76,677                          
          Fully eligible, active plan participants                                    28,793       22,013                          
          Other active plan participants                                              90,375       59,089                          
                                                                                   ---------    ---------                          
             Accumulated postretirement benefit obligation (APBO)                    207,848      157,779                          
          Plan assets at fair value                                                   54,325       49,012                          
                                                                                   ---------    ---------                          
             Plan assets less than accumulated postretirement benefit obligation    (153,523)    (108,767)                         
          Unrecognized transition obligation of affiliates                             1,827        6,577                          
          Unrecognized net gains                                                      (1,038)     (41,497)                         
                                                                                   ---------    ---------                          
                                                                                   $(152,734)    (143,687)                         
                                                                                   =========    =========                          
       </TABLE>                                                     
                                                                   
                                                                      
       Actuarial assumptions used for the measurement of the APBO as of    
       December 31, 1995 and 1994 and the NPPBC for 1995, 1994 and 1993 were 
       as follows:                                                    
                                                                       
       <TABLE>                                                     
       <CAPTION>                                                     
                                                          1995          1995          1994          1994          1993             
                                                          APBO         NPPBC          APBO          NPPBC         NPPBC            
                                                       -----------   -----------   ------------  ------------  ------------        
           <S>                                           <C>           <C>           <C>           <C>           <C>               
           Discount rate                                 6.75%            8%            8%            7%            8%             
           Assumed health care cost trend rate:                                                                                    
               Initial rate                                11%           10%           11%           12%           14%             
               Ultimate rate                                6%            6%            6%            6%            6%             
               Uniform declining period                  12 Years      12 Years      12 Years      12 Years      12 Years          
       </TABLE>                                               
                                                                   
       The health care cost trend rate assumption has an effect on the amounts 
       reported. For the plan as a whole, a one percentage point increase in 
       the assumed health care cost trend rate would increase the APBO as of 
       December 31, 1995 by $641 and the NPPBC for the year ended December 31,
       1995 by $107.                                                    
                                                                      
(12)   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, as of the year-end shall 
       inure to the benefit of the shareholder. 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.
                                                                       
<PAGE>   23

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

             Notes to Consolidated Financial Statements, Continued

      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.
                
      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
      $2,664,697, $1,904,664 and $1,647,353 as of December 31, 1995, 1994 and
      1993, respectively. The amount thereof not presently available for
      dividends to the shareholder due to the New York restrictions was
      $1,503,241, $929,934 and $954,037 as of December 31, 1995, 1994 and 1993,
      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 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, $2,468,687
      of shareholder's equity, as presented in the accompanying consolidated
      financial statements, is so restricted as to dividend payments in 1996.
                
      Each of NLIC's insurance company subsidiaries are limited in their
      payment of dividends by the state insurance department of their
      respective state of domicile. As of December 31, 1995, the maximum amount
      of shareholder's equity available for dividend payment to NLIC in 1996 by
      its insurance company subsidiaries without prior approval are:
                
      <TABLE>
      <S>                                             <C>
      Nationwide Life and Annuity Insurance Company   $10,143
      West Coast Life Insurance Company                13,153
      Employers Life Insurance Company of Wausau       10,132
      National Casualty Company                            --  
                                                      -------
                                                      $33,428
                                                      ======= 
</TABLE>
        

(13)  TRANSACTIONS WITH AFFILIATES
      ----------------------------

      On March 1, 1995, Corp. contributed all of the outstanding shares of
      Farmland Life Insurance Company (Farmland) to NLIC, which then merged
      Farmland into WCLIC effective June 30, 1995. The contribution resulted in
      a direct increase to consolidated shareholder's equity of $46,918. The
      contribution of Farmland has been accounted for in a manner similar to a
      pooling of interests and accordingly, Farmland's results are included in
      the consolidated statements of income beginning January 1, 1995. However,
      prior period consolidated financial statements have not been restated due
      to the impact of Farmland being immaterial.
                
      Effective December 31, 1994, NLIC purchased all of the outstanding shares
      of ELICW from Wausau Service Corporation (WSC) for $155,000. 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. 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.
        
      Certain annuity products are sold through three affiliated companies
      which are also subsidiaries of Corp. Total commissions and fees paid to
      these affiliates for the three years ended December 31, 1995 were
      $57,969, $50,470 and $44,577, respectively.
        


<PAGE>   24

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

             Notes to Consolidated Financial Statements, Continued

      The Company shares home office, other facilities, equipment and common
      management and administrative services with affiliates.
        
      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 1995 and
      1994 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, 1995. These contracts are immaterial to the consolidated financial
      statements.    

      NCC participates in several 100% quota share reinsurance agreements with
      NMIC and Nationwide Mutual Fire Insurance Company, the minority
      shareholder of Corp. As a result of these agreements, the following
      assets and (liabilities) are included in the consolidated financial
      statements as of December 31, 1995 and 1994 for reinsurance ceded:
        
<TABLE>
<CAPTION>
                                                                            1995          1994      
                                                                        -----------   -----------
<S>                                                                     <C>            <C>
      Reinsurance recoverable                                           $ 590,379       541,289 
      Unearned premium reserves                                          (112,467)     (110,353) 
      Liability for unpaid claims and claim adjustment expense           (477,912)     (430,936)
</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.        

      ELICW assumes certain accident and health insurance business from
      Employers Insurance of Wausau A Mutual Company, an affiliate. During
      1995, total premiums assumed by ELICW under the reinsurance
      agreement were $150,622.                

      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 $21,644 and $92,531 as of December 31, 1995 and 1994,
      respectively, and are included in short-term investments on the
      accompanying consolidated balance sheets.

(14)  BANK LINES OF CREDIT
      --------------------

      As of December 31, 1995 and 1994, NLIC had $120,000 of confirmed but
      unused bank lines of credit which support a $100,000 commercial paper
      borrowing authorization.
        
(15)  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.
        
<PAGE>   25

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

             Notes to Consolidated Financial Statements, Continued

(16)  SEGMENT INFORMATION
      -------------------

      The Company operates in the long-term savings, life insurance and
      accident and health insurance lines of business in the life insurance and
      property and casualty insurance industries. Long-term savings operations
      include both qualified and non-qualified annuity contracts issued to both
      individuals and groups. Life insurance operations include whole life,
      universal life, variable universal life and endowment and term life
      insurance issued to individuals and groups. Accident and health insurance
      operations also provide coverage to individuals and groups. Corporate
      primarily includes investments, and the related investment income, which
      are not specifically allocated to one of the three operating segments. In
      addition, realized gains and losses on all general account investments
      are reported as a component of the corporate segment.
        
      During 1995, the Company changed its reporting segments to better reflect
      the way the businesses are managed. Prior periods have been restated to
      reflect these changes.
        
      The following table summarizes the revenues and income (loss) before
      Federal income tax expense and cumulative effect of changes in accounting
      principles for the years ended December 31, 1995, 1994 and 1993 and
      assets as of December 31, 1995, 1994 and 1993, by business segment.
        
      <TABLE>                                                       
      <CAPTION>                                                 
                                                                                      1995           1994           1993      
                                                                                 ------------    ------------   ------------  
      <S>                                                                        <C>               <C>          <C>           
      Revenues:                                                                                                               
           Long-term savings                                                     $  1,406,241       1,125,013      1,048,045  
           Life insurance                                                             502,885         452,795        432,343  
           Accident and health insurance                                              532,383         345,545        339,764  
           Corporate                                                                  134,598         122,847        214,374  
                                                                                 ------------    ------------   ------------  
                                                                                 $  2,576,107       2,046,200      2,034,526  
                                                                                 ============    ============   ============  
                                                                                                                              
      Income (loss) before Federal income tax expense and                                                                     
          cumulative effect of changes in accounting principles:                                                              
           Long-term savings                                                          129,475          95,530         47,966  
           Life insurance                                                              63,169          46,119         36,383  
           Accident and health insurance                                              (12,521)         13,221         15,041  
           Corporate                                                                  139,609         118,360        213,511  
                                                                                 ------------    ------------   ------------  
                                                                                 $    319,732         273,230        312,901  
                                                                                 ============    ============   ============  
      Assets:                                                                                                                 
           Long-term savings                                                       34,634,892      25,815,273     20,695,598  
           Life insurance                                                           3,675,581       3,231,651      2,897,574  
           Accident and health insurance                                              307,643         291,296        297,200  
           Corporate                                                                1,995,995       1,773,913      1,515,989  
                                                                                 ------------    ------------   ------------  
                                                                                 $ 40,614,111      31,112,133     25,406,361  
                                                                                 ============    ============   ============  
                                                                                                                              

</TABLE>

<PAGE>   26



                                                                      Schedule I
                                                                     -----------

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       Summary of Investments - Other Than Investments in Related Parties
                               December 31, 1995
                                (000's omitted)

<TABLE>
<CAPTION>
                                                                     ----------------- ---------------  ------------------
                                                                         Column B         Column C           Column D
                                                                     ----------------- ---------------  ---------------
                                                                                                         Amount at which
                                                                                                           shown in the
                                                                                                           consolidated
                                                                           Cost         Market value      balance sheet
                                                                     ----------------- ---------------- -------------------
<S>                                                                  <C>              <C>              <C>
Fixed maturities available-for-sale:                                
   Bonds and notes:                                                 
      U.S. Government and government agencies and authorities          $  3,913,961         4,116,744          4,116,744
      States, municipalities and political subdivisions                       9,742            10,993             10,993
      Foreign governments                                                   162,442           172,016            172,016
      Public utilities                                                    2,053,701         2,146,000          2,146,000
      All other corporate                                                 7,298,784         7,721,624          7,721,624
                                                                     ----------------- ---------------- -------------------
          Total fixed maturities available-for-sale                      13,438,630        14,167,377         14,167,377   
                                                                     ----------------- ---------------- -------------------
Equity securities available-for-sale:
   Common stocks:
      Industrial, miscellaneous and all other                                26,037            32,474             32,474
   Non-redeemable preferred stock                                             1,325             1,244              1,244   
                                                                     ----------------- ---------------- -------------------
          Total equity securities available-for-sale                         27,362            33,718             33,718   
                                                                     ----------------- ---------------- -------------------

Mortgage loans on real estate                                             4,838,432                            4,786,599*
Real estate:
   Investment properties                                                    213,340                              171,739*
   Acquired in satisfaction of debt                                          82,930                               67,350*
Policy loans                                                                370,908                              370,908
Other long-term investments                                                  73,190                               67,280#
Short-term investments                                                       45,732                               45,732   
                                                                     -----------------                  -------------------
          Total investments                                             $19,090,524                           19,710,703   
                                                                     =================                  ===================
</TABLE>


*        Difference from Column B is primarily due to accumulated depreciation
         and valuation allowances due to impairments on real estate and
         valuation allowances due to impairments on mortgage loans on real
         estate. See Item 7, Management's Discussion and Analysis of Financial
         Condition and Results of Operations and note 5 to the consolidated
         financial statements.

#        Difference from Column B is primarily due to operating losses of
         investments in limited partnerships.


See accompanying independent auditors' report.

<PAGE>   27
                                      
                                      
                                                                   Schedule III
                                                                   ------------
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                      Supplementary Insurance Information
                        December 31, 1995, 1994 and 1993
                                (000's omitted)

<TABLE>
<CAPTION>
                                   
- ----------------------------------- -------------- -------------------- ------------------- ------------------ ---------------
             Column A                  Column B          Column C            Column D           Column E          Column F    
- ----------------------------------- -------------- -------------------- ------------------- ------------------ ---------------
                                       Deferred       Future policy                           Other policy
                                        policy      benefits, losses,                          claims and
             Segment                 acquisition        claims and      Unearned premiums   benefits payable      Premium
                                        costs         loss expenses            (1)                 (2)            revenue
- ----------------------------------- -------------- -------------------- ------------------- ------------------ ---------------
<S>                                <C>            <C>                  <C>                  <C>                <C>
1995: Long-term savings                $   668,784          14,847,449                                    455               -
      Life insurance                       416,209           2,494,344                                408,990         274,957
      Accident and health                  
       insurance                             9,202             858,335                                 15,264         509,658
      Corporate                                  -                   -                                      -               -  
                                    -------------- ---------------------                    ------------------ ---------------
             Total                      $1,094,195          18,200,128                                424,709         784,615 
                                    ============== =====================                    ================== ===============

1994: Long-term savings                    663,696          13,300,015                                    240               -
      Life insurance                       387,486           2,245,375                                397,174         209,538
      Accident and health              
       insurance                            12,977             776,071                                 13,414         324,524
      Corporate                                  -                   -                                      -               -   
                                    -------------- ---------------------                    ------------------ ---------------
             Total                      $1,064,159          16,321,461                                410,828         534,062 
                                    ============== =====================                    ================== ===============

1993: Long-term savings                    506,243          11,308,024                                  1,262               -
      Life insurance                       291,683           2,047,844                                378,788         215,715
      Accident and health              
       insurance                            14,018             736,387                                 14,595         312,655
      Corporate                                  -                   -                                      -               -    
                                    -------------- ---------------------                    ------------------ ---------------
             Total                     $   811,944          14,092,255                                394,645         528,370 
                                    ============== =====================                    ================== ===============
                                   
- ----------------------------------- -------------- -------------------- ------------------  -----------------  --------------
             Column A                  Column G          Column H            Column I           Column J          Column K    
- ----------------------------------- -------------- -------------------- ------------------- ------------------ ---------------
                                         Net                                Amortization           Other
                                      investment    Benefits, claims,       of deferred          operating 
             Segment                    income          losses and            policy              expenses         Premiums
                                         (3)       settlement expenses   acquisition costs          (3)             written
- ----------------------------------- -------------- -------------------- ------------------- ------------------ ---------------

1995: Long-term savings                 $1,124,207           1,009,632             51,998             210,525
      Life insurance                       202,285             267,123             34,124              94,461
      Accident and health              
       insurance                            22,725             379,532              6,922             153,984         473,513       
      Corporate                            133,763                   -                  -                   - 
                                    -------------- -------------------- ------------------- ------------------
             Total                      $1,482,980           1,656,287             93,044             458,970 
                                    ============== ==================== =================== ==================

1994: Long-term savings                    945,318             807,756             56,236             171,038
      Life insurance                       183,933             237,125             33,394              90,535
      Accident and health                                                                                            
       insurance                           21,020             234,882              5,114              90,829         315,688
      Corporate                            139,230                   -                  -                   - 
                                    -------------- -------------------- ------------------- ------------------
             Total                      $1,289,501           1,279,763             94,744             352,402 
                                    ============== ==================== =================== ==================

1993: Long-term savings                    897,639             800,385             43,291             157,046
      Life insurance                       178,978             227,786             35,220              89,496
      Accident and health                                                                                            
       insurance                            27,108             208,735             23,623              82,854        263,117
      Corporate                            100,701                   -                  -                   - 
                                    -------------- -------------------- ------------------- ------------------
             Total                      $1,204,426           1,236,906            102,134             329,396 
                                    ============== ==================== =================== ==================

<FN>
(1)  Unearned premiums are included in Column C amounts.        (3)  Allocations of net investment income and certain general
(2)  Column E agrees to the sum of the consolidated balance          expenses are based on a number of assumptions and
     sheet captions, "Policyholders' dividend                        estimates, and reported operating results would
     accumulations" and "Other policyholder funds".                  change by segment if different methods were applied.
</TABLE>

See accompanying independent auditors' report.

<PAGE>   28


                                                                     Schedule IV
                                                                     -----------
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                                  Reinsurance
                  Years ended December 31, 1995, 1994 and 1993
                                (000's omitted)


<TABLE>
<CAPTION>
                                                                                                              Percentage
                                                        Ceded to         Assumed from                         of amount
                                   Gross amount      other companies   other companies      Net amount      assumed to net 
                                ------------------- ------------------ ----------------- ------------------ ---------------
<S>                    <C>         <C>                    <C>                  <C>            <C>                 <C>
1995:
Life insurance in force              $51,613,116          6,865,011            742,451        45,490,556           1.6%    
                                =================== ================== ================= ================== ===============

Premiums:
   Life insurance                        281,687             12,817              6,087           274,957           2.2%
   Accident and health                   
     insurance                           427,943             73,131            154,846           509,658          30.4%
                                ------------------- ------------------ ----------------- ------------------ ---------------
          Total                    $     709,630             85,948            160,933           784,615          20.5%    
                                =================== ================== ================= ================== ===============
1994:
Life insurance in force              $46,262,595          5,289,259            819,799        41,793,135           2.0%    
                                =================== ================== ================= ================== ===============
Premiums:
   Life insurance                        209,918              7,551              7,171           209,538           3.4%
   Accident and health                   
     insurance                           389,573             69,095              4,046           324,524           1.2%
                                ------------------- ------------------ ----------------- ------------------ ---------------
          Total                    $     599,491             76,646             11,217           534,062           2.1%    
                                =================== ================== ================= ================== ===============

1993:
Life insurance in force              $39,417,116          4,352,071            180,739        35,245,784           0.5%    
                                =================== ================== ================= ================== ===============
Premiums:
   Life insurance                        218,764              6,161              3,112           215,715           1.4%
   Accident and health                   
     insurance                           398,289             88,506              2,872           312,655           0.9%
                                ------------------- ------------------ ----------------- ------------------ ---------------
          Total                    $     617,053             94,667              5,984           528,370           1.1%    
                                =================== ================== ================= ================== ===============
</TABLE>


See accompanying independent auditors' report.

<PAGE>   29


                                                                      Schedule V
                                                                      ----------
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                       Valuation and Qualifying Accounts
                  Years ended December 31, 1995, 1994 and 1993
                                (000's omitted)


<TABLE>
<CAPTION>
- ------------------------------------------------- ---------------- ----------------------------- ------------- -------------
                    Column A                         Column B               Column C               Column D      Column E   
- ------------------------------------------------- ---------------- ----------------------------- ------------- -------------
                                                    Balance at     Charged to                                   Balance at
                                                   beginning of     costs and      Charged to     Deductions      end of  
Description                                           period        expenses     other accounts      (1)          period  
- ------------------------------------------------- ---------------------------------------------- ------------- -------------
<S>                                                    <C>             <C>                  <C>       <C>           <C>
1995:
Valuation allowances - fixed maturity securities       $     -         10,153               -         10,153             -
Valuation  allowances  - mortgage  loans on real        
  estate                                                47,892          7,653               -          4,850        50,695
Valuation allowances - real estate                      27,330         (1,080)              -              -        26,250
Valuation allowances - other long-term                
  investments                                                -            457               -              -           457


1994:
Valuation allowances - fixed maturity securities         6,680         (6,680)              -              -             -
Valuation  allowances  - mortgage loans on real         
  estate                                                42,350         21,672               -         16,130        47,892
Valuation allowances - real estate                      31,357         (4,027)              -              -        27,330


1993:
Valuation allowances - fixed maturity securities         5,746            934               -              -         6,680
Valuation  allowances - mortgage loans on real        
  estate                                                31,872         28,241               -         17,763        42,350
Valuation allowances - real estate                      35,471         (4,114)              -              -        31,357
Valuation allowances - other long-term           
  investments                                              700           (700)              -              -             -

<FN>

(1)  Amounts represent direct write-downs charged against the valuation
     allowance.

</TABLE>


See accompanying independent auditors' report.


<PAGE>   50
PART C. OTHER INFORMATION

Item 24.   FINANCIAL STATEMENTS AND EXHIBITS

           (a) Financial Statements:
               (1) Financial statements and schedule included       PAGE
                   in Prospectus
                   (Part A):

   
                   Condensed Financial Information.                  10

               (2) Financial statements and schedule included
                   in Part B:

                   Those financial statements and schedule           48
                   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.                     48

                   Statement of Assets, Liabilities and Contract     49
                   Owners' Equity as of December 31, 1995.

                   Statements of Operations and Changes in           50
                   Contract Owners' Equity for the years ended
                   December 31, 1995, 1994 and 1993.

                   Notes to Financial Statements.                    51

                   Schedules of Changes in Unit Value.               55

           Nationwide Life Insurance Company:

                   Independent Auditors' Report.                     60

                   Consolidated Balance Sheets as of December        61
                   31, 1995 and 1994.

                   Consolidated Statements of Income for the         62
                   years ended December 31, 1995, 1994 and
                   1993.

                   Consolidated Statements of Shareholder's          63
                   Equity for the years ended December 31,
                   1995, 1994 and 1993.

                   Consolidated Statements of Cash Flows for         64
                   the years ended December 31, 1995, 1994
                   and 1993.

                   Notes to Consolidated Financial Statements.       65


                   Schedule I - Summary of Investments - Other       85
                   Than Investments in Related Parties.

                   Schedule III - Supplementary Insurance            86
                   Information.

                   Schedule IV - Reinsurance.                        87

                   Schedule V - Valuation and Qualifying Accounts.   88
       


                                   89 of 111
<PAGE>   51
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

                                      53

                                   90 of 111
<PAGE>   52
Item 25.   DIRECTORS AND OFFICERS OF THE DEPOSITOR

            NAME AND PRINCIPAL                     POSITIONS AND OFFICES
             BUSINESS ADDRESS                         WITH DEPOSITOR

             Lewis J. Alphin                              Director
             519 Bethel Church Road
             Mount Olives, NC  28365
   
             Keith W. Eckel
             1647 Falls Road
             Clarks Summit, PA 18411                      Director
    
             Willard J. Engel                             Director
             1100 East Main Street
             Marshall, MN 56258

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

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

   
             Joseph J. Gasper              President and Chief Operating Officer
             One Nationwide Plaza                       and Director
             Columbus, OH  43215
    

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

   
             D. Richard McFerson           Chairman 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. Ray Noecker                               Director
             2770 State Route 674 South
             Ashville, OH 43103

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

                                      54

                                   91 of 111
<PAGE>   53
             NAME AND PRINCIPAL                     POSITIONS AND OFFICES
              BUSINESS ADDRESS                         WITH DEPOSITOR

   
              Arden L. Shisler                             Director
              1356 North Wenger Road
              Dalton, OH  44618
    

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

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

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

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

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

              James E. Brock                        Senior Vice President -
              One Nationwide Plaza                  Life Company 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

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

                                      55

                                   92 of 111
<PAGE>   54
             NAME AND PRINCIPAL                     POSITIONS AND OFFICES
              BUSINESS ADDRESS                         WITH DEPOSITOR

              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-
              One Nationwide Plaza                    Strategic 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

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


                                      56

                                   93 of 111

<PAGE>   55
<TABLE>
<CAPTION>
                                                  NO. VOTING
                                                  SECURITIES
                                    STATE         (SEE ATTACHED
                                OF ORGANIZATION   CHART) UNLESS
            COMPANY                                OTHERWISE              PRINCIPAL BUSINESS
                                                   INDICATED
<S>                             <C>                <C>            <C>
Affiliate Agency of Ohio, Inc.        Ohio                        Life Insurance Agency

Affiliate Agency, Inc.              Delaware                      Life Insurance Agency

Allnations, Inc.                      Ohio                        Promotes cooperative insurance
                                                                  corporations worldwide

American Marine Underwriters,       Florida                       Underwriting Manager
Inc.

Auto Direkt Insurance Company       Germany                       Insurance Company

The Beak and Wire Corporation         Ohio                        Radio Tower Joint Venture

California Cash Management         California                     Investment Securities Agent
Company

Colonial County Mutual               Texas                        Insurance Company
insurance Company

Colonial Insurance Company of      California                     Insurance Company
California

   
Columbus Insurance Brokerage        Germany                       Insurance Broker
and Service GMBH
    

Companies Agency Insurance         California                     Insurance  Broker
Services of California

Companies Agency of Alabama,        Alabama                       Insurance Broker
Inc.

Companies Agency of Idaho, Inc.      Idaho                        Insurance Broker

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

Companies Agency of Kentucky,       Kentucky                      Insurance Broker
Inc.

Companies Agency of              Massachusetts                    Insurance Broker
Massachusetts, Inc.

Companies Agency of New York,       New York                      Insurance Broker
Inc.

Companies Agency of               Pennsylvania                    Insurance Broker
Pennsylvania, Inc.

Companies Agency of Phoenix,        Arizona                       Insurance Broker
Inc.

   
Companies Agency of Texas, Inc.      Texas                        Insurance Broker

Companies Annuity Agency of          Texas                        Insurance Broker
Texas, Inc.
    

Companies Agency, Inc.             Wisconsin                      Insurance Broker

Companies Annuity Agency of          Texas                        Insurance Broker
Texas, Inc.

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

Employers Insurance of Wausau      Wisconsin                      Insurance Company
A Mutual Company
</TABLE>

                                      57

                                   94 of 111
<PAGE>   56
<TABLE>
<CAPTION>
                                                      NO. VOTING
                                                      SECURITIES
                                         STATE       (SEE ATTACHED
                                   OF ORGANIZATION   CHART) UNLESS
              COMPANY                                  OTHERWISE              PRINCIPAL BUSINESS
                                                       INDICATED
<S>                                <C>               <C>            <C>
**  Employers Life Insurance           Wisconsin                    Life Insurance Company
    Company of Wausau

    F & B, Inc.                           Iowa                      Insurance Agency

    Farmland Mutual Insurance             Iowa                      Insurance Company
    Company

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

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

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

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

 *  Financial Horizons Investment    Massachusetts                  Investment Company
    Trust

    Financial Horizons Securities       Oklahoma                    Broker Dealer
    Corporation

    Gates, McDonald & Company             Ohio                      Cost Control Business

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

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

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

    InHealth Agency, Inc.                 Ohio                      Insurance Agency

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

    Insurance Intermediaries, Inc.        Ohio                      Insurance Broker and Insurance Agency

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

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

    Leben Direkt Insurance Company      Germany                     Life Insurance Company
    

    Lone Star General Agency, Inc.       Texas                      Insurance Agency

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

**  National Casualty Company           Michigan                    Insurance Company

   
    National Casualty Company of     Great Britain                  Insurance Company
    America, Ltd.
    

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

    Nationwide Agribusiness               Iowa                      Insurance Company
    Insurance Company

    Nationwide Cash Management            Ohio                      Investment Securities Agent
    Company
</TABLE>

                                      58

                                   95 of 111
<PAGE>   57
<TABLE>
<CAPTION>
                                                         NO. VOTING
                                                         SECURITIES
                                            STATE       (SEE ATTACHED
                                      OF ORGANIZATION   CHART) UNLESS
              COMPANY                                     OTHERWISE              PRINCIPAL BUSINESS
                                                          INDICATED
<S>                                   <C>               <C>            <C>

    Nationwide Communications, Inc.          Ohio                      Radio Broadcasting Business

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

    Nationwide Corporation                   Ohio                      Organized for the purpose of
                                                                       acquiring, holding, encumbering,
                                                                       transferring, or otherwise disposing
                                                                       of shares, bonds, and other evidences
                                                                       of indebtedness, securities, and
                                                                       contracts of other persons,
                                                                       associations, corporations, domestic
                                                                       or foreign and to form or acquire the
                                                                       control of other corporations

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

    Nationwide Financial                   Delaware                    Insurance Agency
    Institution Distributors
    Agency, Inc.

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

    Nationwide General Insurance             Ohio                      Insurance Company
    Company

   
    Nationwide HMO, Inc.                     Ohio                      Health Maintenance Organization
    

 *  Nationwide Indemnity Company             Ohio                      Reinsurance Company

    Nationwide Insurance                     Ohio                      Membership Non-Profit Corporation
    Enterprise Foundation

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

    Nationwide Investing Foundation        Michigan                    Investment Company

 *  Nationwide Investing                Massachusetts                  Investment Company
    Foundation II

   
    Nationwide Investment Services         Oklahoma                    Registered Broker-Dealer in Deferred
    Corporation                                                        Compensation Market
    

    Nationwide Investors Services,           Ohio                      Stock Transfer Agent
    Inc.

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

**  Nationwide Life Insurance                Ohio                      Life Insurance Company
    Company

   
    Nationwide Lloyds                       Texas                      Texas Lloyds Company
    

    Nationwide Mutual Fire                   Ohio                      Insurance Company
    Insurance Company

    Nationwide Mutual Insurance              Ohio                      Insurance Company
    Company

   
    Nationwide Property and                  Ohio                      Insurance Company
    Casualty Insurance Company
    

**  Nationwide Property                      Ohio                      Owns, leases, manages and deals in
    Management, Inc.                                                   Real Property
</TABLE>


                                      59

                                   96 of 111
<PAGE>   58
<TABLE>
<CAPTION>
                                                         NO. VOTING
                                                         SECURITIES
                                            STATE       (SEE ATTACHED
                                      OF ORGANIZATION   CHART) UNLESS
              COMPANY                                     OTHERWISE            PRINCIPAL BUSINESS
                                                          INDICATED
<S>                                   <C>               <C>            <C>

 *  Nationwide Separate Account         Massachusetts                  Investment Company
    Trust

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

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

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

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

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

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

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

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

   
    NEA Valuebuilder Investor              Wyoming                     Life Insurance Agency
    Services of Wyoming
    

    NEA Valuebuilder Investor              Delaware                    Life Insurance Agency
    Services, Inc.

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

    Neckura General Insurance              Germany                     Insurance Company
    Company

    Neckura Holding Company                Germany                     Administrative Service for Neckura
                                                                       Insurance Group

    Neckura Insurance Company              Germany                     Insurance Company

    Neckura Life Insurance Company         Germany                     Life Insurance Company

    NWE, Inc.                                Ohio                      Special Investments

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

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

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

                                                                       compensation consulting

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

    Public Employees Benefit               Alabama                     Markets and Administers Deferred
    Services Corporation of Alabama                                    Compensation Plans for Public
                                                                       Employees
</TABLE>

                                      60

                                   97 of 111
<PAGE>   59
<TABLE>
<CAPTION>
                                                         NO. VOTING
                                                         SECURITIES
                                            STATE       (SEE ATTACHED
                                      OF ORGANIZATION   CHART) UNLESS
              COMPANY                                     OTHERWISE            PRINCIPAL BUSINESS
                                                          INDICATED
<S>                                   <C>               <C>            <C>
    Public Employees Benefit               Arkansas                    Markets and Administers Deferred
    Services Corporation of                                            Compensation Plans for Public
    Arkansas                                                           Employees

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

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

    Scottsdale Indemnity Company             Ohio                      Insurance Company

    Scottsdale Insurance Company             Ohio                      Insurance Company

    SVM Sales GmbH, Neckura                Germany                     Sales support for Neckura Insurance
    Insurance Group                                                    Group

    Wausau Business Insurance              Illinois                    Insurance Company
    Company

    Wausau General Insurance               Illinois                    Insurance Company
    Company

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

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

**  Wausau Preferred Health               Wisconsin                    Insurance and Reinsurance Company
    Insurance Company

    Wausau Service Corporation            Wisconsin                    Holding Company

    Wausau Underwriters Insurance         Wisconsin                    Insurance Company
    Company

**  West Coast Life Insurance             California                   Life Insurance Company
    Company
</TABLE>

                                      61

                                   98 of 111
<PAGE>   60
<TABLE>
<CAPTION>


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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

*  Nationwide Variable Account-8           Ohio        Nationwide Life Separate   Issuer of Annuity Contracts
                                                       Account

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

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

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

*  Nationwide VLI Separate                 Ohio        Nationwide Life Separate   Issuer of Life Insurance
   Account-3                                           Account                    Contracts
</TABLE>

                                      62

                                   99 of 111
<PAGE>   61

<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                                            |       
|                                      (EMPLOYERS)                                               |_________________________________
|                         Contribution Note          Cost                                        |_________________________________
|                         -----------------          ----                                        |         
|                         Casualty                   $400,000,000                                |              
|________________________________________________________________________________________________|              
                 |                                    |
    _____________|_________________      _____________|__________________       _____________________       __________________
   |      WAUSAU INSURANCE CO.     |    |        WAUSAU SERVICE          |     |                     |     |                  |
   |        (U.K.) LIMITED         |    |      CORPORATION (WSC)         |     |                     |     |                  |
   |                               |    |                                |     |  NATIONWIDE  LLOYDS |     |    COMPANIES     |
   |  Common Stock:   8,506,800    |    |   Common Stock:   1,000        |     |                     |     |                  |
   |  -------------   Shares       |    |   -------------   Shares       |_____|                     |_____|    AGENCY OF     |
   |                               |    |                                |_____|                     |_____|                  |
   |                  Cost         |    |                   Cost         |     |                     |     |    TEXAS, INC.   |
   |                  ----         |    |                   ----         |     |    A TEXAS LLOYDS   |     |                  |
   |  Employers--                  |    |   Employers--                  |     |                     |     |                  |
   |  100%            $15,683,300  |    |   100%            $106,763,000 |     |                     |     |                  |
   |_______________________________|    |________________________________|     |_____________________|     |__________________|
                                                        |
                                                        |     ______________________________
                                                        |    |        WAUSAU BUSINESS       |
                                                        |    |       INSURANCE COMPANY      |
                                                        |    |                              |
                                                        |    |  Common Stock:  10,900,000   |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 -----        |
                                                        |    |  WSC-100%       $21,800,000  |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |       WAUSAU UNDERWRITERS    |
                                                        |    |       INSURANCE COMPANY      |
                                                        |    |                              |
                                                        |    |  Common Stock:  8,750        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                  Cost        |
                                                        |    |                  ----        |
                                                        |    |  WSC-100%        $44,560,006 |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |       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 PHOENIX, 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       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |     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.     |
                                                        |    |                              |
                                                        |    |  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      |  
                                                        |    |                              |    |       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>   62


<TABLE>
<CAPTION>
                                                  NATIONWIDE INSURANCE ENTERPRISE                                (right side)
<S>                                         <C>                                  <C>             <C>
                                                                                            _________________________________
                                                                                           |                                 |
                                                                                           |       NATIONWIDE INSURANCE      |
                                                                                           |      ENTERPRISE FOUNDATION      |
                                                                                           |                                 | 
                                                                                           |            MEMBERSHIP           |
                                                                                           |            NONPROFIT            |
                                                                                           |           CORPORATION           |
                                                                                           |_________________________________|      
                                                       
    _________________________________________                                               ___________________________
   |                                         |                                             |                           |
___|           NATIONWIDE MUTUAL             |_____________________________________________|     NATIONWIDE MUTUAL     |
___|           INSURANCE COMPANY             |_____________________________________________|  FIRE INSURANCE COMPANY   |
   |              (CASUALTY)                 |                                             |          (FIRE)           |
   |_________________________________________|                                             |___________________________|        
                  |                 ||  |________________________________________________________________        |
                  |                 ||  |                                                                |       |
    ______________|_______________  ||  |    _____________________________                  _____________|_______|______________
   |                              | ||  |   |                             |                |                                    |
   |      ALLNATIONS, INC.        | ||  |   |      NATIONWIDE GENERAL     |                |            NATIONWIDE              |
   |                              | ||  |   |      INSURANCE COMPANY      |                |            CORPORATION             |
   | Common Stock:  2,936         | ||  |   |                             |                |                                    |
   | -------------  Shares        | ||  |   | Common Stock: 20,000 Shares |                | Common Stock:           Control    |
   |                   Cost       | ||  |___| -------------               |                | -------------           -------    |
   |                   ----       | ||  |   |                             |                | $13,642,432             100%       |
   | Casualty-26%     $88,320     | ||  |   |                Cost         |                |                                    |
   | Fire-26%         $88,463     | ||  |   |                ----         |                |          Shares      Cost          |
   | Preferred Stock: 1,466 Shares| ||  |   | Casualty-100%    $5,944,422 |                |          -----       ----          | 
   | ----------------             | ||  |   |_____________________________|                |  Casualty  12,992,922 $751,352,485 |
   |                  Cost        | ||  |                                                  |  Fire         649,510   24,007,936 |
   |                  ----        | ||  |                                                  |                                    | 
   | Casualty-6.8%    $100,000    | ||  |                                                  |           (See Page 2)             |
   | Fire-6.8%        $100,000    | ||  |                                                  |____________________________________|
   |______________________________| ||  |                                                  
                                    ||  |                                                 
    _________________________       ||  |    _____________________________  
   |                         |      ||  |   |                             |
   |      FARMLAND MUTUAL    |      ||  |   |     NATIONWIDE PROPERTY     |                  
   |     INSURANCE COMPANY   |      ||  |   |        AND CASUALTY         |                  
   |                         |      ||  |   |      INSURANCE COMPANY      |
   | Guaranty Fund           |______||  |   |                             |
   | -------------           |_______|  |   | Common Stock: 60,000 Shares |
   | Certificate             |          |   | -------------               |
   | -----------             |          |   |                   Cost      |
   |                         |          |   |                   ----      |
   |                Cost     |          |   | Casualty-100%    $6,000,000 |
   |                ----     |          |   |_____________________________|
   | Casualty       $500,000 |          |   
   |_________________________|          |    _____________________________
                   |                    |   |                             |
                   |                    |   |      COLONIAL INSURANCE     |
    _______________|___________         |   |    COMPANY OF CALIFORNIA    |     
   |          F & B, INC.      |        |   |         (COLONIAL)          |
   |                           |        |   |                             |
   | Common Stock:    1 Share  |        |___| Common Stock: 1,750 Shares  |
   | -------------             |        |   | -------------               |
   |                           |        |   |                 Cost        |
   |                   Cost    |        |   |                 ----        |
   |                   ----    |        |   | Casualty-100%   $11,750,000 |
   | Farmland Mutual-  $10     |        |   |_____________________________|
   | 100%                      |        |
   |___________________________|        |    _____________________________        __________________________ 
        ____________________________    |   |                             |      |                          |
       |                            |   |   |         SCOTTSDALE          |      |    NATIONAL PREMIUM &    | 
       |   NATIONWIDE AGRIBUSINESS  |   |   |     INSURANCE COMPANY       |      |  BENEFIT ADMINISTRATION  |
       |     INSURANCE COMPANY      |   |   |                             |      |         COMPANY          |
       |                            |   |   | Common Stock: 30,136 Shares |      |                          |
       | Common Stock:  1,000,000   |___|___| -------------               |______| Common Stock: 10,000     |
       | -------------  Shares      |   |   |                             |      | ------------  Shares     |
       |                            |   |   |                Cost         |      |                          | 
       |                            |   |   |                ----         |      |                   Cost   |
       |                            |   |   | Casualty-100%  $150,000,000 |      |                   ----   |                    
       | Casualty-99.9% $26,714,335 |   |   |_____________________________|      | Scottsdale-100%  $10,000 |
       |                            |   |                                        |__________________________|
       | Other Capital:             |   |
       | --------------             |   |
       | Casualty-Ptd.  $   713,567 |   |
       |____________________________|   |
                                        |       
                                              
                                             
                                              



                                                 
                                           
                                              
                                             
                                             
                                                                 
                                             
                                                                                                                                   






                                        |
                                        |
                                        | 
                                        |    _____________________________                       ______________________________
                                        |   |      NECKURA HOLDING        |                     |           NECKURA            |
                                        |   |     COMPANY (NECKURA)       |                     |      INSURANCE COMPANY       |
                                        |   |                             |                     |                              |
                                        |   | 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         |
                                        |                                                 |     |      INSURANCE COMPANY      |
                                        |                                                 |     |                             |
                                        |                                                 |     | Common Stock: 4,000 Shares  |
                                        |                                                 |_____| -------------               |
                                        |                                                 |     |                             |
                                        |                                                 |     |                  Cost       |
                                        |                                                 |     |                  ----       |
                                        |                                                 |     | Neckura-100%  DM 15,825,681 |   
                                        |                                                 |     |_____________________________|
                                        |                                                 |
                                        |                                                 |      _____________________________
                                        |                                                 |     |      NECKURA GENERAL        |
                                        |                                                 |     |     INSURANCE COMPANY       |
                                        |                                                 |     |                             |
                                        |                                                 |     | Common Stock: 1,500 Shares  |
                                        |                                                 |_____| ------------                |
                                        |                                                 |     |                             |
                                        |                                                 |     |               Cost          |
                                        |                                                 |     |               ----          |
                                        |                                                 |     | Neckura-100%  DM 1,656,925  |
                                        |                                                 |     |_____________________________|
                                        |                                                 | 
                                        |                                                 |      _____________________________
                                        |                                                 |     |      COLUMBUS INSURANCE     |
                                        |                                                 |     |    BROKERAGE AND SERVICE    |
                                        |                                                 |     |            GmbH             |
                                        |                                                 |     |                             |
                                        |                                                 |     | Common Stock: 1 Share       |
                                        |                                                 |_____| -------------               |
                                        |                                                 |     |                             |
                                        |                                                 |     |                Cost         |
                                        |                                                 |     |                -----        |
                                        |                                                 |     |  Neckura-100%   DM 51,639   |
                                        |                                                 |     |_____________________________|
                                        |                                                 |
                                        |                                                 |      _____________________________
                                        |                                                 |     |        AUTO DIREKT          |
                                        |                                                 |     |     INSURANCE COMPANY       |
                                        |                                                 |     |                             |
                                        |                                                 |     | Common Stock: 1,500 Shares  |
                                        |                                                 |     | -------------               |
                                        |                                                 |_____|                             |
                                        |                                                 |     |               Cost          |
                                        |                                                 |     |               ----          |
                                        |                                                 |     | Neckura-100%  DM 1,643,149  |
                                        |                                                 |     |_____________________________|
                                        |                                                 |
                                        |    _____________________________                |      ____________________________
                                        |   |          NATIONWIDE         |               |     |         SVM SALES          |
                                        |   |    DEVELOPMENT COMPANY      |               |     |           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 COMPANY      |
                                        |   |                             |
                                        |___| Common Stock: 50,000 Shares |
                                        |   | -------------               |
                                        |   |                             |
                                        |   |                Cost         |
                                        |   |                ----         |
                                        |   | Casualty-100%  $8,800,000   |
                                        |   |_____________________________|
                                        | 
                                        |    _____________________________
                                        |   |         NATIONWIDE          |
                                        |   |     INDEMNITY COMPANY       |
                                        |   |                             |
                                        |   | 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-100%  $5,000,000   |      | Colonial $500,000        |
                                        |   |_____________________________|      | Lone Star 150,000        |
                                        |                                        |__________________________|
                                        |
                                        |    _____________________________
                                        |   |         NATIONWIDE          |
                                        |   |      COMMUNITY URBAN        |
                                        |   |       REDEVELOPMENT         |
                                        |   |        CORPORATION          |
                                        |   |                             |
                                        |   | 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 COMPANY       |
                                        |   |                             |
                                        |   | Common Stock: 100 Shares    |
                                        |   | -------------               |
                                        |___|                             |
                                        |   |                Cost         |
                                        |   |                ----         |
                                        |   | Casualty-90%   $9,000       |
                                        |   | NW Fin Serv-    1,000       |
                                        |   | 10%                         | 
                                        |   |_____________________________|
                                        |
                                        |
                                        |    _____________________________  
                                        |   |       CALIFORNIA CASH       | 
                                        |   |     MANAGEMENT COMPANY      | 
                                        |   |                             | 
                                        |   | Common Stock:  90 Shares    | 
                                        |___| -------------               | 
                                        |   |                             | 
                                        |   |                Cost         | 
                                        |   |                ----         | 
                                        |   | Casualty-100%  $9,000       | 
                                        |   |_____________________________|        
                                        |                                   
                                                                           











                                        |                                   
                                        |    _____________________________       __________________________
                                        |   |          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
                                                                                          Contractual Association  - Double Line

                                                                                                          December 31, 1995
</TABLE>




<PAGE>   63
<TABLE>
<CAPTION>
                                              NATIONWIDE INSURANCE ENTERPRISE                                           (left side)
<S>                                       <C>                                            <C>
                                           _______________________________________
                                          |                                       |
                                          |          EMPLOYERS INSURANCE          |___________________________________________
                                          |              OF WAUSAU                |___________________________________________
                                          |           A MUTUAL COMPANY            |
                                          |_______________________________________|













                                                                                                        __________________________
                                                                                                       |
                                                                                           ____________|_________________
                                                                                          |   NATIONWIDE LIFE INSURANCE  |
                                                                                          |      COMPANY (NW LIFE)       |
                                                                                          |Common Stock: 3,814,779 Shares|
                                                                                          | -------------                |
                                                                                          |                              |
                                                                                          | NW Corp.-    Cost            |
                                                                                          | 100%         ----            |
                                                                                          |              $950,226,915    |
                                                                                          |______________________________|
                     _________________________________________________________________________________| 
        ____________|_____________               ___________|_______________       |        ______________________________       
       |        NATIONWIDE        |             |     NATIONAL CASUALTY     |      |       |      NATIONWIDE LIFE AND     |
       | FINANCIAL SERVICES, INC. |             |       COMPANY (NC)        |      |       |   ANNUITY INSURANCE COMPANY  |
       |     (NW FIN. SERV.)      |             | Common Stock: 100 Shares  |      |       |                              |
 ______|Common Stock: 7,676 Shares|             | -------------             |      |       | Common Stock: 66,000 Shares  |
 | ____|-------------             |             |                           |      |_______| -------------                |
 | |   |               Cost       |             |               Cost        |      |       | NW Life-       Cost          |
 | |   |               ----       |             |               ----        |      |       | 100%           ----          |
 | |   | NW Life-100% $5,996,261  |             | NW Life-100%  $66,132,811 |      |       |               $58,070,003    |
 | |   |__________________________|             |___________________________|      |       |______________________________|
 | |    __________________________               ___________|_______________       |        ________________________________ 
 | |   |         NATIONWIDE       |             |                           |      |       |        WEST COAST LIFE         |   
 | |   |  INVESTOR SERVICES, INC. |             |                           |      |       |       INSURANCE COMPANY        |
 | |   |  Common Stock: 5 Shares  |             |   NCC OF AMERICA, INC.    |      |       | Common Stock:  1,000,000 Shares|
 | |___|  -------------           |             |         (INACTIVE)        |      |_______| -------------                  |
 | |   |  NW Fin. Serv.-100%      |             |                           |      |       |                                |
 | |   |                  Cost    |             |          NC-100%          |      |       |                     Cost       |
 | |   |                  ----    |             |                           |      |       |                     ----       |
 | |   |                  $5,000  |             |                           |      |       | NW Life-100%    $133,809,265   |
 | |   |__________________________|             |___________________________|      |       |________________________________|
 | |    __________________________               ______________________________    |        ____________________________  
 | |   |        NATIONWIDE        |            | EMPLOYERS LIFE INSURANCE CO. |    |       |   NATIONWIDE PROPERTY     | 
 | |   |        INVESTING         |            |     OF WAUSAU (ELIOW)        |    |       |    MANAGEMENT, INC.       | 
 | |   |        FOUNDATION        |            |                              |    |       | Common Stock: 59 Shares   | 
 | |___|                          |      ______| Common Stock: 250,000 Shares |____|_______| ------------              | 
 |  ___|                          |      |     | -------------  Cost          |    |       |                 Cost      | 
 | |   |                          |      |     |                ----          |    |       |                 ----      |
 | |   |                          |      |     | NW Life-100%   $155,000,000  |    |       |  NW Life-100%  $1,907,896 |
 | |   |   COMMON LAW TRUST       |      |     |______________________________|    |       |__________________________ |
 | |   |__________________________|      |                                         |                  |               
 | |                                     |       _____________________________     |        __________|_______________ 
 | |    __________________________       |      |       WAUSAU PREFERRED      |    |       |   MRM INVESTMENTS, INC.   |
 | |   |        NATIONWIDE        |      |      |     HEALTH INSURANCE CO.    |    |       |                           |
 | |   |        INVESTING         |      |      |                             |    |       | Common Stock: 1 Share     |
 | |___|        FOUNDATION II     |      |______| Common Stock: 200 Shares    |    |       | ------------              |
 |  ___|                          |      |      | -------------               |    |       |                           |
 | |   |                          |      |      |                  Cost       |    |       |                 Cost      |
 | |   |                          |      |      |                  ----       |    |       |  Nat. Prop.     ----      |
 | |   |    COMMON LAW TRUST      |      |      |  ELIOW -- 100%  $57,413,193 |    |       |  Mgmt.-100%    $550,000   |
 | |   |__________________________|      |      |_____________________________|    |       |___________________________|
 | |                                     |                                         |                                  
 | |                                     |       _____________________________     |       ___________________________ 
 | |    __________________________       |      |    KEY HEALTH PLAN, INC.    |    |      |          NWE, INC.        |
 | |   |       NATIONWIDE         |      |      |                             |    |      |                           |
 | |   |    SEPARATE ACCOUNT      |      |______| Common Stock:  1,000 Shares |    |______| Common Stock: 100 Shares  |
 | |   |          TRUST           |             | -------------               |           | ------------              |
 | |___|                          |             |                  Cost       |           |                 Cost      | 
 |  ___|                          |             |                  ----       |           |                 ----      | 
 | |   |    COMMON LAW TRUST      |             | ELIOW-80%        $2,700,000 |           |  NW Life-100% $35,971,375 | 
 | |   |                          |             |_____________________________|           |___________________________| 
 | |   |__________________________|                                                                                     
 | |                                                                                      
 | |    __________________________                                                                
 | |   |    FINANCIAL HORIZONS    |                                           
 | |   |    INVESTMENT TRUST      |    
 | |___|                          |    
 |_____|                          |    
       |    COMMON LAW TRUST      |    
       |__________________________|    

</TABLE>                                                                       
                                                 
<PAGE>   64

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

<S>                              <C>                        <C>                                      <C>
                                 _______________________________________
                                |                                       |
________________________________|          NATIONWIDE MUTUAL            |___________________________________________________________
________________________________|          INSURANCE COMPANY            |___________________________________________________________
                                |              (CASUALTY)               |
                                |_______________________________________|
                                                    |               _______________________________________________________________
                                  __________________|______________|___       
                                 |  NATIONWIDE CORPORATION (NW Corp)   |      
                                 | Common Stock:     Control:          |
                                 | -------------     -------           |
                                 |  13,642,432         100%            |                        
                                 |                                     |
                                 |           Shares       Cost         |                 
                                 |           ------       ----         |
                                 | Casualty   12,992,922  $751,352,485 |
                                 | Fire          649,510    24,007,936 |
                                 |_____________________________________|
                                                    |
____________________________________________________|______________________________________________________________________________
                   |                                                    |                                          |
        ___________|_________________                      _____________|_____________                 ____________|______________
       | PUBLIC EMPLOYEES BENEFIT     |                   |      GATES, McDONALD      |               |    NATIONWIDE FINANCIAL   |
       |SERVICES CORPORATION (PEBSCO) |                   |      & COMPANY (GATES)    |               |  INSTITUTION DISTRIBUTORS |
 ______| Common Stock: 236,494 Shares |                   | Common Stock: 254 Shares  |               |      AGENCY, INC. (NFIDAI)|
|  ____| -------------                |                   | -------------             |___       _____| Common Stock: 1,000 Shares|
| |    |               Cost           |                   |                           |   |     |  ___| -------------             |
| |    | NW Corp.-     ----           |                   |               Cost        |   |     | |   |               Cost        |
| |    | 100%          $ 7,830,936    |                   |               ----        |   |     | |   | NW Corp.      ----        |
| |    |______________________________|                   | NW Corp.-     $25,683,532 |   |     | |   | 100%          $19,501,000 |
| |                                                       | 100%                      |   |     | |   |___________________________|
| |                                                       |___________________________|   |     | |
| |                                                                                       |     | |
| |                                                        ___________________________    |     | |                                
| |     ____________________________                      |  GATES, McDONALD & COMPANY|   |     | |    ___________________________ 
| |    |     PEBSCO SECURITIES      |                     |     OF NEW YORK, INC.     |   |     | |   |    FINANCIAL HORIZONS     |
| |    |           CORP.            |                     | Common Stock: 3 Shares    |   |     | |   |     DISTRIBUTORS AGY.     |
| |____| Common Stock: 5,000 Shares |                     | -------------             |___|     | |   |      OF ALABAMA, INC.     |
| |    | -------------              |                     |                           |   |     | |___|Common Stock: 10,000 Shares|
| |    |                  Cost      |                     |                Cost       |   |     | |   |-----------                |
| |    |                  ----      |                     |                ----       |   |     | |   |               Cost        |
| |    |     PEBSCO-100%  $25,000   |                     | Gates-100%     $106,947   |   |     | |   |               ----        |
| |    |____________________________|                     |                           |   |     | |   | NFIDAI-100%    $100       |
| |                                                       |___________________________|   |     | |   |___________________________|
| |                                                                                       |     | |                                
| |                                                                                       |     | |                                
| |                                                        ___________________________    |     | |                                
| |     ____________________________                      |  GATES, McDONALD & COMPANY|   |     | |                                
| |    |          PEBSCO OF         |                     |         OF NEVADA         |   |     | |    ___________________________ 
| |    |           ALABAMA          |                     |                           |   |     | |   |    LANDMARK FINANCIAL     |
| |    |Common Stock: 100,000 Shares|                     |   Common Stock: 40 Shares |___|     | |   |        SERVICES OF        |
| |____|-------------               |                     |                           |         | |   |       NEW YORK, INC.      |
| |    |                   Cost     |                     |   Gates-100%    Cost      |         | |___|Common Stock: 10,000 Shares|
| |    |                   ----     |                     |                 ----      |         | |   |-------------              |
| |    |  PEBSCO-100%      $1,000   |                     |                 $93,750   |         | |   |               Cost        |
| |    |____________________________|                     |___________________________|         | |   |               ----        |
| |                                                                                             | |   | NFIDAI-100%    $10,100    |
| |                                                                                             | |   |___________________________|
| |                                                                                             | |                                
| |                                                                                             | |                                
| |     ____________________________                                                            | |                                
| |    |         PEBSCO OF          |                                                           | |                                
| |    |         ARKANSAS           |                                                           | |    ___________________________ 
| |    | Common Stock: 50,000 Shares|                                                           | |   |    FINANCIAL HORIZONS     |
| |____| -------------              |                                                           | |   |      SECURITIES CORP.     |
| |    |                  Cost      |                           ________________________________|_|___|Common Stock: 10,000 Shares|
| |    |                  ----      |                          |  AFFILIATE AGENCY, INC.   |    | |   |-------------              |
| |    | PEBSCO-100%      $500      |                          |                           |    | |   |               Cost        |
| |    |____________________________|                          |  Common Stock: 100 Shares |    | |   |               ----        |
| |                                                            |                           |    | |   | NFIDAI-100%   $153,000    |
| |                                                            |   NFIDAI-100%   Cost      |    | |   |___________________________|
| |                                                            |                 ----      |    | |                                
| |     ___________________________                            |                 $100      |    | |                                
| |    | PEBSCO OF MASSACHUSETTS   |                           |___________________________|    | |                                
| |    |  INSURANCE AGENCY, INC.   |                                                            | |    ___________________________ 
| |____| Common Stock: 1,000 Shares|                                                            | |   |                           |
| |    | -------------             |                                                            | |   |     FINANCIAL HORIZONS    |
| |    |                   Cost    |                                                            | |___|        DISTRIBUTORS       |
| |    |                   ----    |                                                            |  ___|       AGENCY OF OHIO,     |
| |    | PEBSCO-100%      $1,000   |                                                            | |   |            INC.           |
| |    |___________________________|                                                            | |   |___________________________|
| |                                                                                             | |                                
| |                                                                                             | |                                












| |                                                                                             | |                                
| |     ___________________________                                                             | |    ___________________________ 
| |    |         PEBSCO OF         |                                                            | |   |                           |
| |    |         MONTANA           |                                                            | |___|     FINANCIAL HORIZONS    |
| |____| Common Stock: 500 Shares  |                                                            |  ___|    DISTRIBUTORS AGENCY    |
| |    | -------------             |                                                            | |   |     OF OKLAHOMA, INC.     |
| |    |                  Cost     |                                                            | |   |___________________________|
| |    |                  ----     |                                                            | |                              
| |    | PEBSCO-100%      $500     |                                                            | |                           
| |    |___________________________|                                                            | |                           
| |                                                                                             | |                                
| |     ___________________________                                                             | |                                
| |    |         PEBSCO OF         |                                                            | |    ___________________________ 
| |    |         NEW MEXICO        |                                                            | |   |                           |
| |    |                           |                                                            | |___|    FINANCIAL HORIZONS     |
| |____|Common Stock: 1,000 Shares |                                                            |  ___|    DISTRIBUTORS AGENCY    |
| |    |-------------              |                                                            | |   |       OF TEXAS, INC.      |
| |    |                   Cost    |                                                            | |   |___________________________|
| |    |                   -----   |                                                            | |                                
| |    | PEBSCO-100%      $1,000   |                                                            | |                                
| |    |___________________________|                                                            | |    ___________________________ 
| |                                                                                             | |   |                           |
| |     ___________________________                                                             | |___|         AFFILIATE         |
| |____|                           |                                                            |_____|         AGENCY OF         |
|______|         PEBSCO OF         |                                                                  |         OHIO, INC.        |
       |        TEXAS, INC.        |                                                                  |                           |
       |___________________________|                                                                  |___________________________|
                                                                                                                                   
                                                                                                                                   
</TABLE>
                                                    
<PAGE>   65
<TABLE>
<CAPTION>
                                              NATIONWIDE INSURANCE ENTERPRISE                                           (right side)
<S>                     <C>                             <C>                                      
                       _______________________________________
                      |                                       |
______________________|          NATIONWIDE MUTUAL            |
______________________|        FIRE INSURANCE COMPANY         |
                      |               (FIRE)                  |
                      |_______________________________________|
________________________________________|                                                  










                                                    
____________________________________________________________________
                        |                        |                  |
           _____________|_____________           |      ____________|______________
          |      NEA VALUEBUILDER     |          |     |    NATIONWIDE HMO, INC.   |
          |  INVESTOR SERVICES, INC.  |          |     |         (NW HMO)          |
          |           (NEA)           |          |     | Common Stock: 100 Shares  |
   _______| Common Stock: 500 Shares  |          |_____| ------------              |
  |  _____| -------------             |          |     |               Cost        |
  | |     |               Cost        |          |     |               ----        |
  | |     | NW Corp.-     ----        |          |     | NW Corp.-                 |
  | |     | 100%          $5,000      |          |     | 100%          $14,603,732 |
  | |     |___________________________|          |     |___________________________|
  | |                                            |                   
  | |      ___________________________           |      ___________________________ 
  | |     |      NEA VALUEBUILDER     |          |     |    INHEALTH MANAGEMENT    |
  | |     |     INVESTOR SERVICES     |          |     |       SYSTEMS, INC.       |
  | |_____|      OF ALABAMA, INC.     |          |     | Common Stock: 100 Shares  |
  | |     | Common Stock: 500 Shares  |          |_____| -------------             |
  | |     | -------------             |          |     |                           |
  | |     |               Cost        |          |     |               Cost        |
  | |     |               ----        |          |     | NW HMO        ----        |
  | |     | NEA-100%      $5,000      |          |     | INC.-100%   $25,149       |
  | |     |___________________________|          |     |___________________________|
  | |                                            |                                  
  | |      ___________________________           |      ___________________________ 
  | |     |      NEA VALUEBUILDER     |          |     |         INHEALTH          |
  | |     |     INVESTOR SERVICES     |          |     |        AGENCY, INC.       |
  | |     |      OF MONTANA, INC.     |          |     | Common Stock: 100 Shares  |
  | |_____| Common Stock: 500 Shares  |          |_____| -------------             |
  | |     | -------------             |                |               Cost        |
  | |     |               Cost        |                | NW HMO        ----        |
  | |     |               -----       |                | INC.-99%   $116,077       |
  | |     | NEA-100%      $500        |                |___________________________|
  | |     |___________________________|          
  | |                                            
  | |      ___________________________           
  | |     |      NEA VALUEBUILDER     |          
  | |     |     INVESTOR SERVICES     |          
  | |_____|       OF NEVADA, INC.     |          
  | |     | Common Stock:  500 Shares |          
  | |     | -------------  Cost       |          
  | |     |                ----       |          
  | |     | NEA-100%       $500       |          
  | |     |___________________________|          
  | |                                            
  | |      ___________________________           
  | |     |      NEA VALUEBUILDER     |          
  | |     |     INVESTOR SERVICES     |          
  | |_____|        OF OHIO, INC.      |          
  | |     | Common Stock:  100 Shares |          
  | |     | -------------  Cost       |          
  | |     |                ----       |          
  | |     | NEA-91%        $5,000     |          
  | |     |___________________________|          
  | |                                            
  | |      ___________________________           
  | |     |      NEA VALUEBUILDER     |          
  | |     |     INVESTOR SERVICES     |          
  | |_____|      OF WYOMING, INC.     |          
  | |     | Common Stock:  500 Shares |          
  | |     | -------------  Cost       |          
  | |     |                ----       |          
  | |     | NEA-100%       $500       |          
  | |     |___________________________|          
  | |                                            
  | |      ___________________________           
  | |     |                           |          
  | |     |      NEA VALUEBUILDER     |          
  | |_____|     INVESTOR SERVICES     |          
  | |     |       OF TEXAS, INC.      |          
  | |     |                           |          
  | |     |___________________________|          









  | |                                                               
  | |      ___________________________        
  | |     |                           |       
  | |_____|      NEA VALUEBUILDER     |       
  |_______|     INVESTOR SERVICES     |       
          |      OF OKLAHOMA, INC.    |       
          |                           |       
          |___________________________|       
                                              



</TABLE>


Subsidiary Companies     --  Solid Line
Contractual Association  --  Double Line

December 31, 1995
                                    Page 2


                                  104 of 111
<PAGE>   66
Item 27.   NUMBER OF CONTRACT OWNERS

   
           The number of contract Owners of Qualified and Non-Qualified
           Contracts as of February 22, 1996 was 9,603 and 2,175, 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.



                                   105 of 111
<PAGE>   67
           (b)          CLARENDON INSURANCE AGENCY, INC.
                                   DIRECTORS

                                                         POSITIONS AND OFFICES
           NAME AND BUSINESS ADDRESS                       WITH UNDERWRITER

           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






                        CLARENDON INSURANCE AGENCY, INC.
                                    OFFICERS

                                                         POSITIONS AND OFFICES
           NAME AND BUSINESS ADDRESS                       WITH UNDERWRITER

           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



                                   106 of 111
<PAGE>   68
           (b)          CLARENDON INSURANCE AGENCY, INC.
                              OFFICERS (CONTINUED)

           James E. Russell                                        Treasurer
           500 Boylston Street
           Boston, MA  02116

           Bruce C. Avery                                       Vice President
           500 Boylston Street
           Boston, MA  02116

<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>


                                   107 of 111
<PAGE>   69
Item 30.   LOCATION OF ACCOUNTS AND RECORDS

   
           Robert O. Cline
           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 Code
           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).



                                   108 of 111
<PAGE>   70
                                   Offered by

                                   NATIONWIDE
                             LIFE INSURANCE COMPANY


                                    and its


                              MFS VARIABLE ACCOUNT

                              INDIVIDUAL DEFERRED
                           VARIABLE ANNUITY CONTRACTS


                                   PROSPECTUS
   
                                  MAY 1, 1996
    


                                   109 of 111
<PAGE>   71
            ACCOUNTANTS' CONSENT AND INDEPENDENT AUDITORS' REPORT ON
                         FINANCIAL STATEMENT SCHEDULES

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

The audits referred to in our report on Nationwide Life Insurance Company
(the Company) dated February 26, 1996 included the related financial statement
schedules as of December 31, 1995, and for each of the years in the three-year
period ended December 31, 1995, included in the registration statement. These
financial statement schedules are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statement schedules based on our audits. In our opinion, such financial
statement schedules, when considered in relation to the basic consolidated
financial statements taken as a whole, present fairly in all material respects
the information set forth therein.     

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



                                                          KPMG Peat Marwick LLP

   
Columbus, Ohio
April 26, 1996
    



                                   110 of 111
<PAGE>   72
                                   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 1996.
    

                                           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, 1996.
    

           SIGNATURE                   TITLE

LEWIS J. ALPHIN                        Director
- -------------------------
Lewis J. Alphin

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

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

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

CHARLES L. FUELLGRAF, JR.              Director
- -------------------------
Charles L. Fuellgraf, Jr.

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

HENRY S. HOLLOWAY                    Chairman of the Board
- -------------------------                 and Director
Henry S. Holloway

   
D. RICHARD McFERSON           Chairman and Chief Executive Officer-
- --------------------------   Nationwide Insurance Enterprise and Director
D. Richard McFerson
    


DAVID O. MILLER                        Director
- -------------------------
David O. Miller

C. RAY NOECKER                         Director
- -------------------------
C. Ray Noecker

ROBERT A. OAKLEY               Executive 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
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



                                   111 of 111




<PAGE>   73
                              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 1993, 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, Nationwide Multi-Flex Variable Account and 
Nationwide Variable Account-8; 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, Nationwide DCVA III, 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 VLI Separate Account, Nationwide 
VLI Separate Account-2, Nationwide VLI Separate Account-3 of Nationwide Life
Insurance Company, hereby constitutes and appoints D. Richard McFerson, Joseph
J. Gasper, 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 4th day of April, 1996.

/s/ Lewis J. Alphin                    /s/ David O. Miller                  
- -------------------------------------  -------------------------------------
Lewis J. Alphin, Director              David O. Miller, Director            
                                                                            
/s/ Keith W. Eckel                     /s/ C. Ray Noecker                   
- -------------------------------------  -------------------------------------
Keith W. Eckel, Director               C. Ray Noecker, Director             
                                                                            
/s/ Willard P. Engel                   /s/ Robert A. Oakley                 
- -------------------------------------  -------------------------------------
Willard P. Engel, Director             Robert A. Oakley, Executive Vice     
                                       President and Chief Financial Officer
/s/ Fred C. Finney                                                          
- -------------------------------------  /s/ James F. Patterson                
Fred C. Finney, Director               -------------------------------------
                                       James F. Patterson, Director          
/s/ Charles L. Fuellgraf                                                    
- -------------------------------------  /s/ Arden L. Shisler                 
Charles L. Fuellgraf, Director         -------------------------------------
                                       Arden L. Shisler, Director           
/s/ Joseph J. Gasper                                                        
- -------------------------------------  /s/ Robert L. Stewart                
Joseph J. Gasper, President and Chief  -------------------------------------
Operating Officer and Director         Robert L. Stewart, Director          
                                                                            
/s/ Henry S. Holloway                  /s/ Nancy C. Thomas                 
- -------------------------------------  -------------------------------------
Henry S. Holloway, Chairman of the     Nancy C. Thomas, Director            
Board, Director                                                             
                                       /s/ Harold W. Weihl                  
/s/ D. Richard McFerson                -------------------------------------
- -------------------------------------  Harold W. Weihl, Director            
D. Richard McFerson, Chairman and
Chief Executive Officer-Nationwide
Insurance Enterprise and Director




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