MFS VARIABLE ACCOUNT
485BPOS, 1998-04-30
Previous: SALOMON BROTHERS CAPITAL FUND INC, 485BPOS, 1998-04-30
Next: SYNCOR INTERNATIONAL CORP /DE/, DEF 14A, 1998-04-30



<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. 23            [x]
    

                                       and

                        REGISTRATION STATEMENT UNDER THE
                         INVESTMENT COMPANY ACT OF 1940

   
                                Amendment No. 24                     [x]
    

                              MFS VARIABLE ACCOUNT
                           (Exact Name of Registrant)

                        NATIONWIDE LIFE INSURANCE COMPANY
                               (Name of Depositor)

                   ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43215
         (Address of Depositor's Principal Executive Offices) (Zip Code)

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

   
                                 DENNIS W. CLICK
                                    SECRETARY
    
                   ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43215
                     (Name and Address of Agent for Service)

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

       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, 1998 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.


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



                                 Page 1 of 107
<PAGE>   2


                              MFS VARIABLE ACCOUNT
                     REFERENCE TO ITEMS REQUIRED BY FORM N-4

   
<TABLE>
<CAPTION>
N-4 ITEM                                                                                                       PAGE
<S>        <C>                                                                                                  <C>
Part A     INFORMATION REQUIRED IN A PROSPECTUS
     Item 1.   Cover page........................................................................................3
     Item 2.   Definitions.......................................................................................4
     Item 3.   Synopsis or Highlights............................................................................9
     Item 4.   Condensed Financial Information..................................................................11
     Item 5.   General Description of Registrant, Depositor, and Portfolio Companies............................26
     Item 6.   Deductions and Expenses..........................................................................28
     Item 7.   General Description of Variable Annuity Contracts................................................34
     Item 8.   Annuity Period...................................................................................36
     Item 9.   Death Benefit and Distributions..................................................................37
     Item 10.  Purchases and Contract Value.....................................................................40
     Item 11.  Redemptions......................................................................................41
     Item 12.  Taxes............................................................................................42
     Item 13.  Legal Proceedings................................................................................47
     Item 14.  Table of Contents of the Statement of Additional Information.....................................48
Part B         INFORMATION REQUIRED IN A STATEMENT OF ADDITIONAL INFORMATION
     Item 15.  Cover Page.......................................................................................49
     Item 16.  Table of Contents................................................................................49
     Item 17.  General Information and History..................................................................49
     Item 18.  Services.........................................................................................49
     Item 19.  Purchase of Securities Being Offered.............................................................49
     Item 20.  Underwriters.....................................................................................49
     Item 21.  Calculation of Performance Data..................................................................50
     Item 22.  Annuity Payments.................................................................................50
     Item 23.  Financial Statements.............................................................................51
Part C         OTHER INFORMATION
     Item 24.  Financial Statements and Exhibits................................................................85
     Item 25.  Directors and Officers of the Depositor..........................................................87
     Item 26.  Persons Controlled by or Under Common Control with the Depositor or Registrant...................89
     Item 27.  Number of Contract Owners........................................................................99
     Item 28.  Indemnification..................................................................................99
     Item 29.  Principal Underwriter............................................................................99
     Item 30.  Location of Accounts and Records................................................................100
     Item 31.  Management Services.............................................................................100
     Item 32.  Undertakings....................................................................................100
</TABLE>
    


                                 Page 2 of 107
<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

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

   
The Contracts described in this prospectus are Flexible Purchase Payment
Contracts (collectively referred to as the "Contracts"). The Contracts are sold
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"). Shares of the Underlying Mutual Fund Options are issued only for the
purpose of funding benefits for variable annuity contracts and variable life
insurance policies issued by insurance companies. The Variable Account uses its
assets to purchase shares at Net Asset Value in one or more of the following
Underlying Mutual Fund options:
    


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

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

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

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

MFS(R)Research Fund - Class A                           Nationwide Separate Account Trust-
                                                        Money Market Fund
</TABLE>

   
This prospectus provides you with the basic information you should know about
the 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, 1998, containing further information about the Contracts and the Variable
Account has been filed with the Securities and Exchange Commission ("SEC") . You
can obtain a copy without charge from the Company by calling 1-800-848-7529, TDD
1-800-238-3035, or by writing P. O. Box 16609, Columbus, Ohio 43216-6609.

THE BENEFITS DESCRIBED IN THIS PROSPECTUS MAY NOT BE AVAILABLE IN EVERY
JURISDICTION. PLEASE REFER TO YOUR CONTRACT FOR SPECIFIC BENEFIT INFORMATION.

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

THE STATEMENT OF ADDITIONAL INFORMATION, DATED MAY 1, 1998, IS INCORPORATED
HEREIN BY REFERENCE. THE TABLE OF CONTENTS FOR THE STATEMENT OF ADDITIONAL
INFORMATION APPEARS ON PAGE 48 OF THE PROSPECTUS.

                   THE DATE OF THIS PROSPECTUS IS MAY 1, 1998.
    


                                       1

                                 Page 3 of 107
<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 during
annuitization and upon whose continuation of life any annuity payment involving
life contingencies depends. This person must be age 78 or younger at the time of
contract issuance. The Annuitant may be changed prior to the Annuitization Date
with the consent of the Company.
    

ANNUITIZATION- The period during which annuity payments are received.

   
ANNUITIZATION DATE- The date on which annuity payments 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. The Annuity Commencement Date may be changed by the Contract Owner
with the consent of the Company.
    

ANNUITY PAYMENT OPTION- The chosen form of annuity payments. Several options are
available under this Contract.

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

   
BENEFICIARY- The person designated to receive certain benefits under the
Contract when the Annuitant dies 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 ANNUITANT- The person who may be the recipient of certain rights or
benefits under the Contract when the Annuitant dies before the Annuitization
Date. If a Contingent Annuitant is designated, and the Annuitant dies before the
Annuitization Date, the Contingent Annuitant becomes the Annuitant. The Contract
Owner's right to name a Contingent Annuitant may be restricted under the
provisions of any retirement or deferred compensation plan for which this
Contract is issued.
    

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

   
CONTINGENT OWNER- A Contingent Owner succeeds to the rights of the Contract
Owner upon the Contract Owner's death before Annuitization. The Contract Owner's
right to name a Contingent Owner may be restricted under the provisions of the
retirement or deferred compensation plan for which this Contract is issued. For
Contracts issued in the state of New York, references throughout this prospectus
to "Contingent Owner" will mean "Owner's Beneficiary."
    

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

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

   
CONTRACT OWNER- The person who possesses all rights under the Contract,
including the right to designate and change any designations of the Contract
Owner, Contingent Owner, Annuitant, Contingent Annuitant, Beneficiary,
Contingent Beneficiary, Annuity Payment Option, and the Annuity Commencement
Date. The Contract Owner is the person named as Owner on the application, unless
changed.
    

CONTRACT VALUE- The sum of the value of all Accumulation Units plus any amount
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 Data Page of the
Contract.

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

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

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


                                       2

                                 Page 4 of 107
<PAGE>   5


   
FIXED ACCOUNT- An investment option which is funded by the General Account of
the Company.
    

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

   
GENERAL ACCOUNT- All assets of the Company other than those of the Variable
Account or in other separate accounts that have been or may be established by
the Company.
    

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, but does not include Roth IRAs,
which qualify for favorable tax treatment under 408A of the Code. 

JOINT OWNER- The Joint Owner possesses an undivided interest in the entire
Contract in conjunction with the Contract Owner. If a Joint Owner is named,
references to "Contract Owner" or "Joint Owner" will apply to both the Contract
Owner and Joint Owner or either of them. Joint Owners must be spouses at the
time Joint Ownership is requested unless otherwise allowed by state law. Joint
Ownership may be selected only for Non-Qualified Contracts.

NET ASSET VALUE- The value of one share of an Underlying Mutual Fund at the end
of a market day or at the close of the New York Stock Exchange. Net Asset Value
is computed by adding the value of all portfolio holdings plus other assets,
deducting charges and then dividing the result by the number of shares
outstanding.

NON-QUALIFIED CONTRACT- A Contract which does not qualify for favorable tax
treatment under Sections 401 (Qualified Plans), 408 (IRAs) or 403(b) (Tax
Sheltered Annuities) 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 issued to fund a Qualified Plan.
    

QUALIFIED PLAN- Retirement plans which receive favorable tax treatment under
Sections 401 or 403(a) of the Code.

SEP IRA- A retirement plan which receives favorable tax treatment under the
provisions of Section 408(k) of the Code.

   
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.

   
UNDERLYING MUTUAL FUND- A registered open-end management investment company in
which the assets of the Sub-Accounts will be invested.
    

UNIFIED BILLING AUTHORITY- A program established to collect, and electronically
forward to the Company, Purchase Payments from multiple employers whose
employees have authorized regular Purchase Payments to Tax Sheltered Annuity
Contracts pursuant to a payroll deduction authorization, resulting in the
systematic updating of each Contract Owner's Contract Value and record of
Purchase Payments on a predetermined basis. Unified Billing Authorities may be
established (on a statewide basis) on behalf of school districts and school
district employees within certain states.

   
VALUATION DATE- Each day the New York Stock Exchange and the 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 that the current Cash Value might
be materially affected.
    

VALUATION PERIOD- The period of time commencing at the close of business of a
Valuation Date 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 are not predetermined
or guaranteed as to dollar amount and which vary in amount with the investment
experience of the Variable Account.
    

                                       3


                                 Page 5 of 107
<PAGE>   6


                                TABLE OF CONTENTS

   
<TABLE>
<S>                                                                                            <C>
GLOSSARY OF SPECIAL TERMS.......................................................................2
SUMMARY OF CONTRACT EXPENSES....................................................................6
UNDERLYING MUTUAL FUND ANNUAL EXPENSES..........................................................6
EXAMPLE.........................................................................................7
SYNOPSIS........................................................................................7
CONDENSED FINANCIAL INFORMATION.................................................................8
NATIONWIDE LIFE INSURANCE COMPANY..............................................................24
THE VARIABLE ACCOUNT...........................................................................24
         Underlying Mutual Fund Options........................................................24
         Voting Rights.........................................................................26
VARIABLE ACCOUNT CHARGES AND OTHER DEDUCTIONS..................................................26
         Expenses of the Variable Account......................................................26
         Mortality Risk Charge.................................................................27
         Expense Risk Charge...................................................................27
         Contingent Deferred Sales Charge......................................................27
         Waiver of Contingent Deferred Sales Charge............................................27
         Contract Maintenance Charge...........................................................28
         Premium Taxes.........................................................................28
         Investments of the Variable Account...................................................29
         Right to Revoke.......................................................................29
         Transfers.............................................................................29
         Assignment............................................................................30
         Loan Privilege........................................................................30
         Beneficiary...........................................................................31
         Contract Ownership....................................................................32
         Joint Ownership.......................................................................32
         Substitution of Securities............................................................32
         Contract Owner Inquiries..............................................................32
OPERATION OF THE CONTRACT......................................................................32
         Annuitization.........................................................................32
         Fixed Payment Annuity - First and Subsequent Payments.................................33
         Variable Payment Annuity - First and Subsequent Payments..............................33
         Variable Payment Annuity - Assumed Investment Rate....................................33
         Variable Payment Annuity - Value of an Annuity Unit...................................33
         Variable Payment Annuity - Exchanges Among Underlying Mutual Fund Options.............33
         Frequency and Amount of Annuity Payments..............................................33
         Annuity Commencement Date.............................................................34
         Annuity Payment Options...............................................................34
         Death of Contract Owner...............................................................34
         Death Benefit Prior to the Annuitization Date.........................................35
         Death Benefit after the Annuitization Date............................................35
         Required Distribution for Qualified Plans or Tax Sheltered Annuities..................35
         Required Distributions for IRAs and SEP-IRAs..........................................36
GENERAL INFORMATION............................................................................37
         Contract Owner Services...............................................................37
         Statements and Reports................................................................38
         Allocation of Purchase Payments and Contract Value....................................38
         Value of an Accumulation Unit.........................................................38
         Net Investment Factor.................................................................39
         Determining the Contract Value........................................................39
         Surrender (Redemption)................................................................39
         Surrenders Under a Qualified Plan or Tax Sheltered Annuity Contract...................40
         Federal Tax Considerations............................................................40
         Federal Income Taxes..................................................................40
</TABLE>
    

                                       4


                                 Page 6 of 107
<PAGE>   7

   
<TABLE>
<S>                                                                                            <C>
         Non-Qualified Contracts - Natural Persons as Contract Owners..........................41
         Non-Qualified Contracts - Non-Natural Persons as Contract Owners......................42
         Qualified Plans, IRAs, and Tax Sheltered Annuities....................................42
         Withholding...........................................................................43
         Non-Resident Aliens...................................................................43
         Federal Estate, Gift and Generation Skipping Transfer Taxes...........................43
         Charge for Tax........................................................................44
         Diversification.......................................................................44
         Tax Changes...........................................................................44
YEAR 2000 COMPLIANCE ISSUES....................................................................44
LEGAL PROCEEDINGS..............................................................................45
TABLE OF CONTENTS OF THE STATEMENT OF ADDITIONAL INFORMATION...................................45
</TABLE>
    


                                       5

                                 Page 7 of 107
<PAGE>   8


SUMMARY OF CONTRACT EXPENSES

CONTRACT OWNER TRANSACTION EXPENSES

   
       Maximum Contingent Deferred Sales Charge ("CSDC")(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      Starting with the second year, after a Purchase Payment has been made,
       the Contract Owner may withdraw without a CDSC, the greater of: (a) an
       amount equal to 10% of that Purchase Payment; or (b) any amount withdrawn
       in order for the Contract to meet minimum distribution requirements under
       the Code. Withdrawals may be restricted for Contracts issued pursuant to
       the terms of a Tax Sheltered Annuity or other Qualified Plan. This
       CDSC-free withdrawal is non-cumulative. Free amounts not taken during any
       given Contract Year cannot be taken as free amounts in a subsequent
       Contract Year (see "Contingent Deferred Sales Charge").
    

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

                     UNDERLYING MUTUAL FUND ANNUAL EXPENSES(3)

   
<TABLE>
<CAPTION>
                   (as a percentage of Underlying Mutual Fund net assets, after expense reimbursement)
- ---------------------------------------------------------------------------------------------------------------
                                                                                                    TOTAL
                                                   MANAGEMENT         OTHER          12B-1        PORTFOLIO
                                                      FEES           EXPENSES         FEES         COMPANY
                                                                                                   EXPENSES
- ---------------------------------------------------------------------------------------------------------------

<S>                                                    <C>             <C>            <C>            <C>  
MFS(R)BOND FUND - CLASS A                              0.40%           0.34%          0.30%          1.04%
- ---------------------------------------------------------------------------------------------------------------

MFS(R)GROWTH OPPORTUNITIES FUND - CLASS A              0.42%           0.26%          0.16%          0.84%
- ---------------------------------------------------------------------------------------------------------------

MFS(R)EMERGING GROWTH FUND - CLASS A                   0.73%           0.24%          0.25%          1.22%
- ---------------------------------------------------------------------------------------------------------------

MFS(R)HIGH INCOME FUND - CLASS A                       0.48%           0.28%          0.30%          1.06%
- ---------------------------------------------------------------------------------------------------------------

MFS(R)RESEARCH FUND - CLASS A                          0.36%           0.23%          0.34%          0.93%
- ---------------------------------------------------------------------------------------------------------------

MFS(R)TOTAL RETURN FUND - CLASS A                      0.38%           0.20%          0.35%          0.93%
- ---------------------------------------------------------------------------------------------------------------

MFS(R)WORLD GOVERNMENTS FUND - CLASS A                 0.75%           0.38%          0.25%          1.38%
- ---------------------------------------------------------------------------------------------------------------

MFS(R) SERIES TRUST IV
      MFS(R)MONEY MARKET FUND                          0.48%           0.32%          0.00%          0.80%
- ---------------------------------------------------------------------------------------------------------------

CLASS A MASSACHUSETTS INVESTORS GROWTH STOCK
FUND -                                                0.30%           0.21%          0.21%          0.72%
- ---------------------------------------------------------------------------------------------------------------

MASSACHUSETTS INVESTORS TRUST - CLASS A               0.23%           0.23%          0.33%          0.79%
- ---------------------------------------------------------------------------------------------------------------

NATIONWIDE SEPARATE ACCOUNT TRUST - MONEY             0.40%           0.08%          0.00%          0.48%
MARKET FUND
- ---------------------------------------------------------------------------------------------------------------
</TABLE>

3    The Mutual Fund expenses shown above are assessed at the Underlying Mutual
     Fund level and are not direct charges against Variable 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 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. Except as otherwise noted, the Management Fees and Other Expenses
     are not currently subject to fee waivers or expense reimbursements.
    


                                       6

                                 Page 8 of 107
<PAGE>   9


                                     EXAMPLE

   
The following chart depicts the dollar amount of expenses that would be incurred
under this Contract assuming a $1000 investment 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 maximum $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 THE END OF THE APPLICABLE     CONTRACT AT THE END OF THE    AT THE END OF THE APPLICABLE
                            TIME PERIOD               APPLICABLE TIME PERIOD               TIME PERIOD
                  -----------------------------------------------------------------------------------------------

                  1 YR.  3 YRS.  5 YRS.  10 YRS.  1 YR.  3 YRS.  5 YRS.  10 YRS. 1 YR.  3 YRS.  5 YRS.  10 YRS.
- -----------------------------------------------------------------------------------------------------------------
<S>                  <C>    <C>     <C>     <C>      <C>    <C>     <C>     <C>    <C>     <C>     <C>     <C>
MFS(R)Bond           72     113     157     251      22     68      117     251            68      117     251
Fund-Class A                                                                       *
- -----------------------------------------------------------------------------------------------------------------
MFS(R)Growth         72     111     154     245      22     66      114     245            66      114     245
Opportunities                                                                      *
Fund-Class A
- -----------------------------------------------------------------------------------------------------------------
MFS(R)Emerging       75     121     169     276      25     76      129     276            76      129     276
Growth                                                                             *
Fund-Class A
- -----------------------------------------------------------------------------------------------------------------
MFS(R)High Income    72     114     158     254      22     69      118     254            69      118     254
Fund-Class A                                                                       *
- -----------------------------------------------------------------------------------------------------------------
MFS(R)Research       71     109     149     235      21     64      109     235            64      109     235
Fund-Class A                                                                       *
- -----------------------------------------------------------------------------------------------------------------
MFS(R)Total          70     108     149     234      20     63      109     234            63      109     234
Return                                                                             *
Fund-Class A
- -----------------------------------------------------------------------------------------------------------------
MFS(R)World          76     126     178     292      26     81      138     292            81      138     292
Governments                                                                        *
Fund-Class A
- -----------------------------------------------------------------------------------------------------------------
MFS(R)Series         73     115     160     258      23     70      120     258            70      120     258
Trust IV - MFS(R)
Money Market Fund                                                                  *
- -----------------------------------------------------------------------------------------------------------------
Mass. Investors      70     106     145     227      20     61      105     227            61      105     227
Growth Stock
Fund-Class A                                                                       *
- -----------------------------------------------------------------------------------------------------------------
Mass. Investors      69     104     142     221      19     59      102     221            59      102     221
Trust-Class A                                                                      *
- -----------------------------------------------------------------------------------------------------------------
Nationwide           69     105     143     223      19     60      103     223            60      103     223
Separate                                                                           *
Account- Money
Market Fund
- -----------------------------------------------------------------------------------------------------------------
</TABLE>

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

   The purpose of the Summary of Contract Expenses and Example is to assist the
   Contract Owner in understanding the various costs and expenses that will be
   borne directly or indirectly when investing in the Contract. The expenses of
   the Variable Account as well as those of the Underlying Mutual Funds are
   reflected in the Example. For more complete descriptions of the expenses of
   the Variable Account, see "Variable Account Charges and Other Deductions."
   For more complete information regarding expenses paid out of the assets, of
   the Underlying Mutual Fund options, see the prospectus for each Underlying
   Mutual Fund. Deductions for premium taxes may also apply but are not
   reflected in the Example shown above (see "Premium Taxes").
    



                                       9

                                 Page 11 of 107
<PAGE>   10


                                    SYNOPSIS

   
The Contracts can be categorized as follows: (1) Non-Qualified; (2) IRAs; (3)
SEP IRAs; (4) Tax Sheltered Annuities; and (5) Qualified. The Company does not
deduct a sales charge from Purchase Payments made for these Contracts. However,
if any part of the Contract Value is surrendered, the Company will, with certain
exceptions, deduct from the Contract Value a CDSC 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").

On each Contract Anniversary the Company will deduct an annual Contract
Maintenance Charge of $30 from the Contract Value. The Contract Maintenance
Charge will be waived if the Purchase Payments made under a Tax Sheltered
Annuity Contract are processed through a Unified Billing Authority. (This waiver
is available for Tax Sheltered Annuity Contracts issued on or after the later of
May 1, 1997 or the date on which the insurance authorities in a state having a
Unified Billing Authority approve applicable contract modifications.) This
charge is to reimburse the Company for administrative expenses related to the
issue and maintenance of the Contracts (see "Contract Maintenance Charge").

The Company deducts a Mortality Risk Charge equal to an annual rate of 0.80% of
the daily net assets of the Variable Account for mortality risks assumed by the
Company (see "Mortality Risk charge"). The Company deducts an Expense Risk
Charge equal to an annual rate of 0.50% of the daily net assets 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 Annuitant may not exceed $1,000,000
without the prior consent of the Company (see "Allocation of Purchase Payments
and Contract Value").

   
Upon Annuitization the selected Annuity Payment Option will begin (see "Annuity
Payment Option"). However, if the net amount to be applied to any Annuity
Payment Option on 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 will have the right to change the
frequency of payments to intervals that 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").

Taxation of the Contracts will depend on the type of Contract issued (see
"Federal Tax Considerations"). In addition, the Company will charge against the
Purchase Payments or the Contract Value the amount of any premium taxes levied
by a state or any other governmental entity (see "premium Taxes").

The Contract Owner has a ten day free look to examine the Contract. Within ten
days of the date the Contract is received, it may be returned for any reason to
the Home Office at the address shown on page 1 of this prospectus. If the
Contract is returned to the Company in a timely manner, the Company will void
the Contract and refund the Contract Value in full unless otherwise required by
law. State and/or federal law may provide additional free look privileges.
All IRAs will be a return of Purchase Payments (see "Right to Revoke").
    


                                       10


                                 Page 12 of 107
<PAGE>   11


                         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 PERIOD           YEAR
======================================================================================================
<S>                            <C>                  <C>               <C>                   <C> 
MFS Series Trust IV            34.325389            31.101395               0               1997
                         -----------------------------------------------------------------------------
    MFS(R)Money Market         33.101565            34.325389               0               1996
                         -----------------------------------------------------------------------------
    Fund-Q*                    31.765828            33.101565               0               1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
MFS Series Trust IV            35.222087            36.580276             6,828             1997
                         -----------------------------------------------------------------------------
    MFS(R)Money Market         33.966291            35.222087             4,058             1996
                         -----------------------------------------------------------------------------
    Fund-NQ*                   32.595660            33.966291             5,703             1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
MFS Series Trust IV            30.037656            31.101395         1,143,756             1997
                         -----------------------------------------------------------------------------
    MFS(R)Money Market         29.055232            30.037656         1,343,440             1996
                         -----------------------------------------------------------------------------
    Fund-QS*                   27.967294            29.055232         1,630,393             1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
</TABLE>

* The 7-day yield on the MFS Series Trust IV - MFS(R) Money Market Fund as of
December 31, 1997 was 3.78%.
    


                                       11

                                 Page 13 of 107
<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 PERIOD          YEAR
======================================================================================================
<S>                            <C>                  <C>                  <C>                <C> 
MFS Series Trust IV            30.058530            31.123008              556,766          1997
                         -----------------------------------------------------------------------------
    MFS(R)Money Market         29.075421            30.058530              615,505          1996
                         -----------------------------------------------------------------------------
    Fund-NQS*                  27.986728            29.075421              597,925          1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
MFS(R)Bond Fund-Class          49.627094            48.946623                    0          1997
                         -----------------------------------------------------------------------------
A-Q                            48.229836            49.627094                    0          1996
                         -----------------------------------------------------------------------------
                               40.103391            48.229836                    0          1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
MFS(R)Bond Fund-Class          52.397975            57.243116                  595          1997
                         -----------------------------------------------------------------------------
A-NQ                           50.922705            52.397975                3,321          1996
                         -----------------------------------------------------------------------------
                               42.342529            50.922705                  596          1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
</TABLE>
    

                                       12



                                 Page 14 of 107
<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 PERIOD           YEAR
======================================================================================================
<S>                            <C>                  <C>                   <C>               <C> 
MFS(R)Bond Fund-Class          44.939826            48.946623             453,678           1997
                         -----------------------------------------------------------------------------
A-QS                           43.808005            44.939826             509,516           1996
                         -----------------------------------------------------------------------------
                               36.536936            43.808005             613,426           1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
MFS(R)                         44.903088            48.906597             147,342           1997
                         -----------------------------------------------------------------------------
Bond Fund-Class A-NQS          43.772192            44.903088             208,403           1996
                         -----------------------------------------------------------------------------
                               36.507070            43.772192             267,129           1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
MFS(R)Bond Fund-Class          45.078692            49.097863                 789           1997
                         -----------------------------------------------------------------------------
A-NQS                          43.943375            45.078692               1,597           1996
                         -----------------------------------------------------------------------------
(81-225)                       36.649839            43.943375               4,145           1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
</TABLE>
    


                                       13


                                 Page 15 of 107
<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 PERIOD           YEAR
======================================================================================================
<S>                           <C>                  <C>                       <C>            <C> 
Massachusetts Investors       125.889283           164.129808                 16            1997
                         -----------------------------------------------------------------------------
Trust-Class A-Q               101.007177           125.889283                 16            1996
                         -----------------------------------------------------------------------------
                               73.217470           101.007177                 16            1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
Massachusetts Investors       118.793035           154.878002                289            1997
                         -----------------------------------------------------------------------------
Trust-Class A-NQ               95.313498           118.793035                  0            1996
                         -----------------------------------------------------------------------------
                               69.090265            95.313498                  0            1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
Massachusetts Investors       101.029680           131.320106            312,848            1997
                         -----------------------------------------------------------------------------
Trust-Class A-QS               81.308640           101.029680            331,572            1996
                         -----------------------------------------------------------------------------
                               59.116939            81.308640            350,277            1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
</TABLE>
    

                                       14


                                 Page 16 of 107
<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 PERIOD           YEAR
======================================================================================================
<S>                            <C>                 <C>                   <C>                <C> 
Massachusetts Investors        90.647891           117.825672            103,123            1997
                         -----------------------------------------------------------------------------
Trust-Class A-NQS              72.953374            90.647891             96,073            1996
                         -----------------------------------------------------------------------------
                               53.042089            72.953374            100,239            1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
Massachusetts Investors        96.304396           125.178102              1,827            1997
                         -----------------------------------------------------------------------------
Trust-Class A-NQS              77.505736            96.304396              2,037            1996
                         -----------------------------------------------------------------------------
(81-225)                       56.351973            77.505736              2,696            1995
                         -----------------------------------------------------------------------------
                               57.679687            56.351973              4,013            1994
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
Massachusetts Investors       123.869113           146.486721                  0            1997
                         -----------------------------------------------------------------------------
Growth Stock Fund-Class       101.860531           123.869113                  0            1996
                         -----------------------------------------------------------------------------
A-Q                            80.166185           101.860531                  0            1995
                         -----------------------------------------------------------------------------
                               86.815888            80.166185                  0            1994
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
</TABLE>
    

                                       15


                                 Page 17 of 107
<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 PERIOD           YEAR
======================================================================================================
<S>                           <C>                  <C>                     <C>              <C> 
Massachusetts Investors        94.658415           138.838952                  850          1997
                         -----------------------------------------------------------------------------
Growth Stock Fund-Class        77.839871            94.658415                  498          1996
                         -----------------------------------------------------------------------------
A-NQ                           61.261465            77.839871                1,043          1995
                         -----------------------------------------------------------------------------
                               66.343035            61.261465                1,043          1994
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
Massachusetts Investors       100.175691           146.486721              289,531          1997
                         -----------------------------------------------------------------------------
Growth Stock Fund-Class        82.628565           100.175691              297,134          1996
                         -----------------------------------------------------------------------------
A-QS                           65.227303            82.628565              333,893          1995
                         -----------------------------------------------------------------------------
                               70.852048            65.227303              375,617          1994
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
Massachusetts Investors        85.004193           124.301472               88,204          1997
                         -----------------------------------------------------------------------------
Growth Stock Fund-Class        70.114570            85.004193               86,801          1996
                         -----------------------------------------------------------------------------
A-NQS                          55.348697            70.114570              102,114          1995
                         -----------------------------------------------------------------------------
                               60.121583            55.348697              116,628          1994
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
</TABLE>
    

                                       16


                                 Page 18 of 107
<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 PERIOD           YEAR
======================================================================================================
<S>                           <C>                  <C>                      <C>             <C> 
Massachusetts Investors        92.601102           135.410415               4,090           1997
                         -----------------------------------------------------------------------------
Growth Stock Fund-Class        76.380777            92.601102               5,470           1996
                         -----------------------------------------------------------------------------
A-NQS                          60.295273            76.380777               5,945           1995
                         -----------------------------------------------------------------------------
(81-225)                       65.494712            60.295273               2,505           1994
                         -----------------------------------------------------------------------------
                               57.971950            65.494712               3,382           1993
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
MFS(R)Research Fund-          155.285363           146.156474                   0           1997
                         -----------------------------------------------------------------------------
Class A-Q                     126.019031           155.285363                   0           1996
                         -----------------------------------------------------------------------------
                               91.844201           126.019031                   0           1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
MFS(R)Research Fund-          124.427653           148.464541                 390           1997
                         -----------------------------------------------------------------------------
Class A-NQ                    100.977005           124.427653                 110           1996
                         -----------------------------------------------------------------------------
                               73.593263           100.977005                 599           1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
</TABLE>
    


                                       17


                                 Page 19 of 107
<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 PERIOD           YEAR
======================================================================================================
<S>                            <C>                  <C>                   <C>                <C> 
MFS(R)Research Fund-           122.865333           146.156474            265,836            1997
                         -----------------------------------------------------------------------------
Class A-QS                     100.013750           122.865333            283,320            1996
                         -----------------------------------------------------------------------------
                                73.111959           100.013750            270,229            1995
                         -----------------------------------------------------------------------------
                                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
======================================================================================================
MFS(R)Research Fund-           107.355935           127.707031             93,659            1997
                         -----------------------------------------------------------------------------
Class A-NQS                     87.388917           107.355935            105,263            1996
                         -----------------------------------------------------------------------------
                                63.882963            87.388917            100,973            1995
                         -----------------------------------------------------------------------------
                                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
======================================================================================================
MFS(R)Research Fund-           121.431177           144.450450              1,318            1997
                         -----------------------------------------------------------------------------
Class A-NQS                     98.846334           121.431177              1,676            1996
                         -----------------------------------------------------------------------------
(81-225)                        72.258548            98.846334              1,591            1995
                         -----------------------------------------------------------------------------
                                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
======================================================================================================
</TABLE>
    

                                       18

                                 Page 20 of 107
<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 PERIOD           YEAR
======================================================================================================
<S>                            <C>                 <C>                     <C>              <C> 
MFS(R)Total Return Fund-       90.602325           108.143295                  131          1997
                         -----------------------------------------------------------------------------
Class A-Q                      79.840336            90.602325                  131          1996
                         -----------------------------------------------------------------------------
                               63.581031            79.840336                  131          1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
MFS(R)Total Return Fund-       89.033201            98.832664                    0          1997
                         -----------------------------------------------------------------------------
Class A-NQ                     78.457598            89.033201                    0          1996
                         -----------------------------------------------------------------------------
                               62.479885            78.457598                   87          1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
MFS(R)Total Return Fund-       83.053566            98.832664              570,631          1997
                         -----------------------------------------------------------------------------
Class A-QS                     73.411912            83.053566              671,118          1996
                         -----------------------------------------------------------------------------
                               58.638949            73.411912              782,272          1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
</TABLE>
    

                                       19


                                 Page 21 of 107
<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 PERIOD           YEAR
======================================================================================================
<S>                           <C>                  <C>                   <C>                <C> 
MFS(R)Total Return Fund-       80.393080            95.666722            145,316            1997
                         -----------------------------------------------------------------------------
Class A-NQS                    71.060281            80.393080            167,776            1996
                         -----------------------------------------------------------------------------
                               56.760546            71.060281            199,257            1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
MFS(R)Total Return Fund-       82.245565            97.871152                805            1997
                         -----------------------------------------------------------------------------
Class A-NQS                    72.697711            82.245565              1,979            1996
                         -----------------------------------------------------------------------------
(81-225)                       58.068470            72.697711              1,863            1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
MFS(R)Growth                  169.873726           152.474948                  0            1997
                         -----------------------------------------------------------------------------
Opportunities Fund-           140.810582           169.873726                  0            1996
                         -----------------------------------------------------------------------------
Class A-Q                     105.450698           140.810582                  0            1995
                         -----------------------------------------------------------------------------
                              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
======================================================================================================
</TABLE>
    

                                       20


                                 Page 22 of 107
<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 PERIOD           YEAR
======================================================================================================
<S>                           <C>                  <C>                    <C>               <C> 
MFS(R)Growth                  124.926291           152.474948               1,008           1997
                         -----------------------------------------------------------------------------
Opportunities Fund-           103.553065           124.926291               2,724           1996
                         -----------------------------------------------------------------------------
Class A-NQ                     77.773322           103.553065               2,642           1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
MFS(R)Growth                  116.177967           141.368069             732,936           1997
                         -----------------------------------------------------------------------------
Opportunities Fund-            96.595726           116.177967             822,246           1996
                         -----------------------------------------------------------------------------
Class A-QS                     72.767772            96.595725             920,477           1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
MFS(R)Growth                   98.686554           120.084102             172,812           1997
                         -----------------------------------------------------------------------------
Opportunities Fund-            82.052560            98.686554             182,479           1996
                         -----------------------------------------------------------------------------
Class A-NQS                    61.812074            82.052560             206,611           1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
</TABLE>
    

                                       21


                                 Page 23 of 107
<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 PERIOD           YEAR
======================================================================================================
<S>                           <C>                  <C>                     <C>               <C> 
MFS(R)Growth                  108.889502           132.499304              12,840            1997
                         -----------------------------------------------------------------------------
Opportunities Fund-            90.535764           108.889502              14,732            1996
                         -----------------------------------------------------------------------------
Class A-NQS                    68.202665            90.535764              15,064            1995
                         -----------------------------------------------------------------------------
(81-225)                       72.093454            68.202665              16,083            1994
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
MFS(R)High Income Fund-        64.068571            62.966234                   0            1997
                         -----------------------------------------------------------------------------
Class A-Q                      57.498253            64.068571                   0            1996
                         -----------------------------------------------------------------------------
                               49.574586            57.498253                   0            1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
MFS(R)High Income Fund-        64.483775            72.045586                 358            1997
                         -----------------------------------------------------------------------------
Class A-NQ                     57.870879            64.483775                 358            1996
                         -----------------------------------------------------------------------------
                               49.895862            57.870879                 359            1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
</TABLE>
    


                                       22


                                 Page 24 of 107
<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 PERIOD            YEAR
======================================================================================================
<S>                            <C>                  <C>                  <C>                 <C> 
MFS(R)High Income Fund-        56.528677            62.966234              332,136           1997
                         -----------------------------------------------------------------------------
Class A-QS                     50.886631            56.528677              408,255           1996
                         -----------------------------------------------------------------------------
                               44.007083            50.886631              488,470           1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
MFS(R)High Income Fund-        55.671087            62.010978              154,453           1997
                         -----------------------------------------------------------------------------
Class A-NQS                    50.114634            55.671087              176,997           1996
                         -----------------------------------------------------------------------------
                               43.339456            50.114634              188,820           1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================

MFS(R)High Income Fund-        56.528677            62.966234                4,996           1997
                         -----------------------------------------------------------------------------
Class A-NQS                    50.886631            56.528677                6,379           1996
                         -----------------------------------------------------------------------------
(81-225)                       44.007083            50.886631                6,442           1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
</TABLE>
    


                                       23

                                 Page 25 of 107
<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 PERIOD           YEAR
======================================================================================================
<S>                            <C>                  <C>                  <C>                <C> 
MFS(R)World                    50.880072            50.368842            115,417            1997
                         -----------------------------------------------------------------------------
Governments Fund-              48.914346            50.880072            143,438            1996
                         -----------------------------------------------------------------------------
Class A-QS                     42.911877            48.914346            184,796            1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
MFS(R)World                    49.604787            49.106357             15,550            1997
                         -----------------------------------------------------------------------------
Governments Fund-              47.688325            49.604787             22,367            1996
                         -----------------------------------------------------------------------------
Class A-NQS                    41.836304            47.688325             36,927            1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
MFS(R)World                    50.800980            50.290543                666            1997
                         -----------------------------------------------------------------------------
Governments Fund-              48.838310            50.800980              1,811            1996
                         -----------------------------------------------------------------------------
Class A-NQS                    42.845163            48.838310              2,763            1995
                         -----------------------------------------------------------------------------
(81-225)                       46.460353            42.845163              3,284            1994
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
</TABLE>
    

                                       24


                                 Page 26 of 107
<PAGE>   25



                   CONDENSED FINANCIAL INFORMATION, Continued

   
<TABLE>
<CAPTION>
                             ACCUMULATION         ACCUMULATION          NUMBER OF
                              UNIT VALUE           UNIT VALUE          ACCUMULATION
                             AT BEGINNING            AT END            UNITS AT END
          FUND                OF PERIOD            OF PERIOD            OF PERIOD           YEAR
======================================================================================================
<S>                            <C>                  <C>                    <C>                <C> 
Nationwide Separate            22.783414            23.669908               41,782            1997
                         -----------------------------------------------------------------------------
Account Trust Money            21.961256            22.783414               55,730            1996
                         -----------------------------------------------------------------------------
Market Fund-QS***              21.058716            21.961256               60,928            1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
Nationwide Separate            22.798231            23.685302               26,117            1997
                         -----------------------------------------------------------------------------
Account Trust Money            21.975540            22.798231               32,499            1996
                         -----------------------------------------------------------------------------
Market Fund-NQS***             21.072414            21.975540               36,289            1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
MFS(R)Emerging Growth          34.264981            40.798757              385,073            1997
                         -----------------------------------------------------------------------------
Trust-Class A-QS               30.247061            34.264981              437,204            1996
                         -----------------------------------------------------------------------------
                               21.706658            30.247061              424,049            1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
MFS(R)Emerging Growth          34.264981            40.798757                  674            1997
                         -----------------------------------------------------------------------------
Trust-Class A-NQS              30.247061            34.264981                  675            1996
                         -----------------------------------------------------------------------------
(81-225)                       21.706658            30.247061                  474            1995
                         -----------------------------------------------------------------------------
                               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
======================================================================================================
</TABLE>

     ***The 7-day yield on the Nationwide Separate Account Trust-Money Market
Fund as of December 31, 1997, was 4.05%.
    

                                       25


                                 Page 27 of 107
<PAGE>   26

                        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 43215. The Company is a provider of life insurance, annuities and
retirement products. It is admitted to do business in all states, the District
of Columbia and Puerto Rico. The Contracts are distributed by the General
Distributor, Clarendon Insurance Agency, Inc.
    

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 Ohio law. The Company has caused the Variable Account to be registered with
the SEC as a unit investment trust pursuant to the provisions of the Investment
Company Act of 1940 (the "1940 Act"). Registration does not involve supervision
of the management of the Variable Account or of the Company by the SEC.

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 of the Variable Account,
whether or not realized, are credited to or charged against the Variable Account
without regard to other income, gains or losses of the Company.

Purchase payments are allocated among one or more Sub-Accounts corresponding to
one or more of the Underlying Mutual Funds designated by the Contract Owner.
There are two or more Sub-Accounts within the Variable Account for each of the
Underlying Mutual Fund options which may be designated by the Contract Owner.
One such Sub-Account contains the Underlying Mutual Fund shares attributable to
Accumulation Units under Qualified Contracts and one such Sub-Account contains
the Underlying Mutual Fund shares attributable to Accumulation Units under
Non-Qualified Contracts.
    

UNDERLYING MUTUAL FUND OPTIONS

   
A Contract Owner may choose from among a number of different Underlying Mutual
Fund options. The Underlying Mutual Fund options are NOT available to the
general public directly. The Underlying Mutual Funds are available as investment
options in variable life insurance policies or variable annuity contracts issued
by life insurance companies or, in some cases, through participation in certain
qualified pension or retirement plans.

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

Shares of the Underlying Mutual Fund options available in the Variable Account
are issued only for the purpose of funding benefits for variable annuity
contracts and variable life insurance policies issued by insurance companies.
The Underlying Mutual Funds may also be available to registered separate
accounts offering variable annuity and variable life products of other
participating insurance companies, as well as to the Variable Account and other
separate accounts of the Company. Although the Company does not anticipate any
disadvantages to this, there is a possibility that a material conflict may arise
between the interests of the Variable account and one or more of the other
separate accounts in which the Underlying Mutual Funds participate. A conflict
may occur due to a number of reasons including a change in law affecting the
operations of variable life insurance policies and variable annuity contracts or
differences in the voting instructions of the Contract Owners and those of other
companies. In the event of a conflict, the Company will take any steps necessary
to protect Contract Owners and variable annuity payees, including withdrawal of
the Variable Account from participation in the Underlying Mutual Fund(s)
involved in the conflict.
    

                                       26


                                 Page 28 of 107
<PAGE>   27



   
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. More detailed
information may be found in the current prospectus for each Underlying Mutual
Fund. Prospectuses for the Underlying Mutual Funds should be read in conjunction
with this prospectus. A copy of each prospectus may be obtained without charge
from the Company by calling 1-800-848-7529, TDD 1-800-238-3035 or by writing
P.O. Box 16609, Columbus, Ohio 43216-6609. THERE CAN BE NO ASSURANCE THAT THE
INVESTMENT OBJECTIVES WILL BE ACHIEVED.

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

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

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

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

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

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

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

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

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

- - MFS(R) RESEARCH FUND-CLASS A

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

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

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

   
- - MFS(R) WORLD GOVERNMENTS FUND-CLASS A (FORMERLY MFS(R) WORLDWIDE GOVERNMENTS
TRUST)
    

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

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

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


                                       27

                                 Page 29 of 107
<PAGE>   28


- - 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 Service Company, which is paid for its services by the Underlying
Mutual Funds.
    

- - NATIONWIDE SEPARATE ACCOUNT TRUST-MONEY MARKET FUND

   
Nationwide Separate Account Trust ("NSAT") is a diversified open-end management
investment company created under the laws of Massachusetts. The NSAT Money
Market Fund is managed by Nationwide Advisory Services, Inc., ("NAS"), a wholly
owned subsidiary of the Company, One Nationwide Plaza, Columbus, Ohio 43215. The
NSAT Money Market Fund offers shares in four separate Mutual Funds, one being
the NSAT Money Market Fund. 

Investment Objective: 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 NSAT Money Market Fund receives investment advice from Nationwide Advisory
Services, Inc., which is paid for its services by the NSAT Money Market Fund.
    

VOTING RIGHTS

Voting rights under the Contracts apply ONLY with respect to amounts allocated
to the Sub-Accounts.

   
In accordance with its view of applicable law, the Company will vote the shares
of the Underlying Mutual Funds at regular and special meetings of the
shareholders. These shares will be voted in accordance with instructions
received from Contract Owners. If the 1940 Act or any regulation thereunder
should be amended or if the present interpretation changes permitting the
Company to vote the shares of the Underlying Mutual Funds in its own right, the
Company may elect to do so.

The Contract Owner is the person who has the voting interest under the Contract.
The number of Underlying Mutual Fund Shares attributable to each Contract Owner
is determined by dividing the Contract Owner's interest in each respective
Sub-Account by the Net Asset Value of the Underlying Mutual Fund. The number of
shares which may be voted will be determined as of the date chosen by the
Company not more than 90 days prior to the meeting of the Underlying Mutual
Fund. Each person having a voting interest will receive periodic reports
relating to the Underlying Mutual Fund, proxy material and a form with which to
give voting instructions.

Voting instructions will be solicited by written communication at least 21 days
prior to such meeting. Underlying Mutual Fund shares 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.
    

                  VARIABLE ACCOUNT CHARGES AND OTHER DEDUCTIONS

   
EXPENSES OF VARIABLE THE 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 and
Contract Maintenance Charge 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.
    

                                       28


                                 Page 30 of 107
<PAGE>   29



   
Deductions from and expenses paid out of the assets of the Underlying Mutual
Fund options are described in the prospectus for each Underlying Mutual Fund.

All of the charges described in this section apply to Variable Account
allocations. Allocations to the Fixed Account are subject to CDSCs and Premium
Tax deductions, if applicable, but are not subject to charges exclusive to the
Variable Account; the Mortality Risk Charge and the Expense Risk Charge.
    

MORTALITY RISK CHARGE

   
The Company deducts a Mortality Risk Charge from the Variable Account. This
amount is computed on a daily basis, and is equal to an annual rate of 0.80% of
the daily net assets of the Variable Account. By guaranteeing the Contract's
annuity rate, the Company assumes the Mortality Risk. These guarantees cannot
change regardless of the death rates of persons receiving annuity payments or of
the general population.
    

EXPENSE RISK CHARGE

   
The Company deducts an Expense Risk Charge from the Variable Account. This
amount is computed on a daily basis, and is equal to an annual rate of 0.50% of
the daily net assets of the Variable Account. The Company will not increase
charges for administration of the Contracts regardless of its actual expenses.
    

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 is surrendered, the
Company will, with certain exceptions deduct a CDSC (see "Waiver of CDSC"
section). The CDSC will not exceed the lesser of:


       1.    5% of the amount surrendered; or
       2.    5% of the total of all Purchase Payments made within 96 months 
             prior to the date of the surrender request.


The CDSC, when it is applicable, will be used to cover expenses relating to the
sale of the Contracts, including commissions paid to sales personnel, the costs
of preparation of sales literature and other promotional activity. The Company
expects to recover most of its distribution costs relating to the sale of the
Contracts from the CDSC. Any shortfall will be made up from the General Account
of the Company, which may indirectly include portions of the Mortality and
Expense Risk Charges. Gross Distribution Allowances which may be paid on the
sale of these Contracts are not more than 5.11% of Purchase Payments.

The CDSC is calculated by multiplying the applicable CDSC percentages noted
below by the Purchase Payments that are surrendered. For purposes of calculating
the CDSC, surrenders are considered to come first from the oldest Purchase
Payment and so forth. For tax purposes, a surrender is usually treated as a
withdrawal of earnings first.

(a)    For all Purchase Payments made after January 1, 1981, the Contract Owner
       may, after the first year from the date of each Purchase Payment,
       withdraw without a CDSC 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 CDSC 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 CDSC 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 (see "Non-Qualified Contracts-Natural Persons as Contract
Owners").

WAIVER OF CONTINGENT DEFERRED SALES CHARGE

The amount of CDSC on the Contracts may be waived 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 
    


                                 Page 31 of 107
<PAGE>   30


   
offering the Contracts to a group of individuals under a program results in
savings of sales expenses. Entitlement to a waiver of the CDSC in will be
determined by the Company in the following manner:
    

1.     The size of the group to which 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. Stability reduces the number of sales contacts required,
       reduces sales administration, and results in fewer Contract terminations.
       As a result, sales expenses can be reduced.

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

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

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, the group would be
entitled to a waiver of the CDSC.

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 CDSC on the first
Contract.

The CDSC will be waived 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 waiver of the CDSC be permitted where the waiver will be
unfairly discriminatory to any person, or where it is prohibited by state law.
    

CONTRACT MAINTENANCE CHARGE

   
Each year on the Contract Anniversary (and on the date of surrender in any year
in which the entire Contract Value is surrendered), the Company deducts an
annual Contract Maintenance Charge from the Contract Value to reimburse it for
administrative expenses relating to the issuance and maintenance of the
Contract. 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 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 "Waiver of CDSC."
    

PREMIUM TAXES

   
The Company will charge against the Contract Value any premium taxes levied by a
state or any other government entity upon Purchase Payments received by the
Company. Premium tax rates currently 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 in compliance with state law.
The Company currently deducts 
    


                                       30

                                 Page 32 of 107
<PAGE>   31


   
such charges from the Contract Value either at: (1) the time the Contract is
surrendered; (2) Annuitization; or (3) such earlier date as the Company may
become subject to such taxes.

INVESTMENTS OF THE VARIABLE ACCOUNT

The Contract Owner may have Purchase Payments allocated among one or more of the
Sub-Accounts. Shares of the respective Underlying Mutual Fund options specified
by the Contract Owner are purchased at Net Asset Value for the respective
Sub-Account(s) and converted into Accumulation Units. The Contract Owner may
change the allocation of Purchase Payments or may exchange amounts among the
Sub-Accounts. Such transactions may be subject to conditions imposed by the
Underlying Mutual Funds, as well as those set forth in the Contract.

RIGHT TO REVOKE

The Contract Owner has a ten day free look to examine the Contract. Within ten
days of the date the Contract is received, it may be returned for any reason to
the Home Office at the address shown on page 1 of this prospectus. If the
Contract is returned to the Company in a timely manner, the Company will void
the Contract and refund the Contract Value in full unless otherwise required by
law. State and/or federal law may provide additional free look privileges.
All IRAs will be a return of Purchase Payments.
    

TRANSFERS

   
The Contract Owner may request a transfer of up to 100% of the Variable Account
Contract Value to the Fixed Account without penalty or adjustment. The Company
reserves the right to restrict transfers from the Variable Account to the Fixed
Account to 25% of the Contract Value for any 12 month period. All amounts
transferred to the Fixed Account must remain on deposit in the Fixed Account
until the expiration of the Interest Rate Guarantee Period. In addition,
transfers from the Fixed Account may not be made prior to the end of the then
current Interest Rate Guarantee Period. The Interest Rate Guarantee Period for
any amount allocated to the Fixed Account expires on the final day of a calendar
quarter during which the one year anniversary of the allocation to the Fixed
Account occurs. For all transfers involving the Variable Account, the Contract
Owner's value in each Sub-Account will be determined as of the date the transfer
request is received in good order at the Home Office. Once the Contract has been
Annuitized, transfers may only be made on each anniversary of the Annuitization
Date.

The Contract Owner may at the maturity of an Interest Rate Guarantee Period
transfer a portion of the value of the Fixed Account to the Variable Account.
The amount that may be transferred from the Fixed Account to the Variable
Account will be determined by the Company at its sole discretion, but will not
be less than 10% of the total value of the portion of the Fixed Account that is
maturing. The amount that may be transferred will be declared upon the
expiration date of the then current Interest Rate Guarantee Period. Transfers
from the Fixed Account must be made within 45 days after the expiration date of
the then current Interest Rate Guarantee Period. Contract 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 Contract Owner's election. The Company will
employ reasonable procedures to confirm that instructions communicated by
telephone are genuine. Such procedures may include the following: 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; or other
procedures as the Company may deem reasonable. Although the Company's failure to
follow reasonable 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 will be borne by the Contract Owner.

Contracts described in this prospectus may be sold to individuals who
independently utilize the services of a firm or individual engaged in market
timing. Generally, such firms or individuals obtain authorization from multiple
Contract Owners to make transfers and exchanges among the Sub-Accounts on the
basis of perceived market trends. Because of the unusually large transfers of
funds associated with some of these transactions, the ability 
    


                                       31


                                 Page 33 of 107
<PAGE>   32


   
of the Company or Underlying Mutual Funds to process such transactions may be
compromised, and the execution of such transactions may possibly disadvantage or
work to the detriment of other Contract Owners not utilizing market timing
services.

Accordingly, the right to exchange Contract Values among the Sub-Accounts may be
subject to modification if such rights are exercised by a market timing firm or
any other third party authorized to initiate transfer or exchange transactions
on behalf of multiple Contract Owners. THE RIGHTS OF INDIVIDUAL CONRACT OWNERS
TO EXCHANGE CONTRACT VALUES, WHEN INSTRUCTIONS ARE SUBMITTED DIRECTLY BY THE
CONTRACT OWNER, OR BY THE CONTRACT OWNER'S REPRESENTATIVE OF RECORD AS
AUTHORIZED BY THE EXECUTION OF A VALID NATIONWIDE LIMITED POWER OF ATTORNEY
FORM, WILL NOT BE MODIFIED IN ANY WAY. In modifying such rights, the Company
may, among other things, not accept:

         (1)  the transfer or exchange instructions of any agent acting under a
              power of attorney on behalf of more than one Contract Owner; or

         (2)  the transfer or exchange instructions of individual Contract
              Owners who have executed preauthorized transfer or exchange forms
              which are submitted by market timing firms or other third parties
              on behalf of more than one Contract Owner at the same time.

The Company will not impose any such restrictions or otherwise modify exchange
rights unless such action is reasonably intended to prevent the use of such
rights in a manner that will disadvantage or potentially impair the contract
rights of other Contract Owners.
    

ASSIGNMENT

   
The Contract Owner of a Non-Qualified Contract may assign some or all of the
rights under the Contract at any time during the lifetime of the Annuitant prior
to the Annuitization Date. Once proper notice of assignment is recorded by the
Home Office, the assignment will become effective as of the date the written
request was signed. The Company is not responsible for the validity or tax
consequences of any assignment. The Company will not be liable for any payment
or other settlement made by the Company before recording 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 the assignment.

Any portion of the Contract Value, which is pledged or assigned, will be treated
as a Distribution and will be included in gross income to the extent that the
cash value exceeds the investment in the Contract for the taxable year in which
it was pledged or assigned. In addition, any Contract Value assigned may be
subject to a tax penalty equal to 10% of the amount which is included in gross
income. All rights in the Contract are personal to the Contract Owner and may
not be assigned without written consent of the Company. Assignment of the entire
Contract Value my cause the portion of the contract Value exceeding the total
investment in the Contract and previously taxed amounts to be included in gross
income for federal income tax purposes each year that the assignment is in
effect.

IRAs, SEP IRAs, Qualified Contracts and Tax Sheltered Annuities may not be
assigned, pledged or otherwise transferred except under conditions as may be
allowed by law.
    

LOAN PRIVILEGE

   
Prior to the Annuitization Date, the Contract Owner of a Qualified Contract or
Tax Sheltered Annuity Contract may receive a loan from the Contract Value,
subject to the terms of the Contract, the Plan, and the Code, which may 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, unless a lower minimum amount is mandated by state law. 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 balances owed during the prior
one-year period. Additional loans are subject to the contract 
    

                                       32


                                 Page 34 of 107
<PAGE>   33



   
minimum amount. The aggregate of all loans may not exceed the Contract Value
limitations stated in this provision. For salary reduction Tax Sheltered
Annuities, loans may only be secured by 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. The Company will transfer to the collateral fixed account the
Sub-Account's Accumulation Units in proportion to the assets in each option
until the required balance is reached or all such Accumulation Units are
exhausted. The remaining required collateral will next be transferred from the
Fixed Account. No withdrawal charges are deducted at the time of the loan, or on
the transfer from the Variable Account to the collateral fixed account.

Until the loan has been repaid in full, that portion of the collateral fixed
account equal to the outstanding loan balance will 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 manner as a
purchase payment. Both loan repayments and purchase payments will be allocated
to the Contract in accordance with the most current allocation, unless the
Contract Owner and the Company agree otherwise on a case by case basis.

   
Any amounts distributed will be reduced by the amount of the loan outstanding,
plus accrued interest if:

       (1)  the Contract is surrendered;

       (2)  the Contract Owner/Annuitant dies; or

       (3)  the Contract Owner who is not the Annuitant dies prior to
            Annuitization.

In addition, the Contract Value will be reduced by the amount of any outstanding
loans plus accrued interest if annuity payments begin while the loan is
outstanding. 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 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, the
entire loan will be treated as a deemed Distribution, will be taxable to the
borrower, and may be subject to the early withdrawal tax penalty. Interest will
continue to accrue on the loan after default. 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. 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 a Qualified Plan or Tax Sheltered Annuity 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 else they will be treated as
Purchase Payments and will not be used to reduce the outstanding loan principal
or interest due. The Company reserves the right to modify the loan's terms or
procedures if there is a change in applicable law. The Company also reserves the
right to assess a loan processing fee.

IRAs, SEP-IRAs and Non-Qualified Contracts are not eligible for loans.
    

BENEFICIARY

   
The Beneficiary is the person(s) who may receive certain benefits under the
Contract in the event the Annuitant dies prior to the Annuitization Date. If
more than one Beneficiary survives the Annuitant, each will share equally unless
otherwise specified in the Beneficiary designation. If no Beneficiary survives
the Annuitant, all rights and interest of the Beneficiary will vest in the
Contingent Beneficiary. If more than one Contingent Beneficiary survives, each
will share equally unless otherwise specified in the Contingent Beneficiary
designation. If no Contingent Beneficiaries survive the Annuitant, all rights
and interest of the Contingent Beneficiary will vest with the Contract Owner or
the estate of the last surviving Contract Owner.
    


                                       33

                                 Page 35 of 107
<PAGE>   34


   
Subject to the terms of any existing assignment, the Contract Owner may change
the Beneficiary or Contingent Beneficiary during the lifetime of the Annuitant,
by written notice to the Company. Once proper notice of the change is recorded
by the Home Office, the change will become effective as of the date the written
request was signed, whether or not 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 the change.

CONTRACT OWNERSHIP

Unless the Contract otherwise provides, the Contract Owner has all rights under
the Contract. PURCHASERS NAMING SOMEONE OTHER THAN THEMSELVES AS OWNER WILL HAVE
NO RIGHTS UNDER THE CONTRACT. Prior to the Annuitization Date, the Contract
Owner may name a new Contract Owner in Non-Qualified Contracts. Such change may
be subject to state and federal gift taxes and may also result in federal income
taxation. Any change of Contract Owner designation will automatically revoke any
prior Contract Owner designation. Once proper notice of the change is recorded
by the Home Office, the change will become effective as of the date the written
request was signed. A change of Contract Owner will not apply and will not be
effective with respect to any payment made or action taken by the Company prior
to the time that the change was recorded by the Home Office.

Prior to the Annuitization Date, the Contract Owner may request a change in the
Annuitant, the Contingent Annuitant, Contingent Owner, Beneficiary, or
Contingent Beneficiary. The request must be made in writing on a form acceptable
to the Company and must be signed by the Contract Owner. The request must be
received at the Home Office prior to the Annuitization Date. Any change is
subject to review and approval by the Company. If the Contract Owner is not a
natural person and there is a change of the Annuitant, Distributions will be
made as if the Contract Owner died at the time of the change.

On the Annuitization Date, the Annuitant will become the Contract Owner.
Contract 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.

JOINT OWNERSHIP

Joint Owners must be spouses at the time joint ownership is requested, unless
otherwise required by law. If a Joint Owner is named, the Joint Owner will
possess an undivided interest in the Contract. The exercise of any ownership
right in the Contract will require a written request signed by both Joint
Owners. The Company will not be liable for any loss, liability, cost, or expense
for acting in accordance with the instructions of either Joint Owner.
    

SUBSTITUTION OF SECURITIES

   
If the shares of the Underlying Mutual Fund options are no longer available for
investment by the Variable Account or, if in the judgment of the Company's
management, further investment in the Underlying Mutual Fund shares is
inappropriate, the Company may eliminate Sub-Accounts, combine two or more
Sub-Accounts, or substitute shares of another Underlying Mutual Fund for
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 SEC.
    

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 by calling 1-800-848-7529,
TDD 1-800-238-3035.

                            OPERATION OF THE CONTRACT

ANNUITIZATION

Annuitization is irrevocable once payments have begun. When making an
Annuitization election, the Annuitant must choose:

       (1)  an annuity Payout Option; and

       (2)  either a Fixed Payment Annuity, Variable Payment Annuity or an
            available combination.
    


                                       34

                                 Page 36 of 107
<PAGE>   35



   
If a Variable payment option is chosen, all amounts in the Fixed Account must be
moved to a Variable Sub-Account prior to the Annuitization Date.

Payments under a fixed payment annuity are guaranteed by the Company as to the
dollar amount during the annuity payment period. The dollar amount of each
payment under a variable payment annuity will vary depending on the performance
of the Underlying Mutual Fund option the Contract Owner has selected. The dollar
amount of each variable payment could be higher or lower than a previous
payment.

FIXED PAYMENT ANNUITY - FIRST AND SUBSEQUENT PAYMENTS

The first Fixed Annuity payment will be determined by applying the portion of
the total Contract Value specified by the Contract Owner to the Fixed Annuity
table then in effect for the Annuity Payment Option elected, after deducting any
applicable premium taxes from the total Contract Value. This will be done at the
Annuitization Date on an age last birthday basis. Subsequent Fixed Annuity
payments will remain level unless the Annuity Payment Option elected provides
otherwise. The Company does not credit discretionary interest to Fixed Annuity
payments during the annuity payment period.

VARIABLE PAYMENT ANNUITY - FIRST AND SUBSEQUENT PAYMENTS

The first Variable Annuity payment will be determined by applying the portion of
the total Contract Value specified by the Contract Owner to the variable annuity
table then in effect for the Annuity Payment Option elected, after deducting any
applicable premium taxes from the total Contract Value. This will be done at the
Annuitization Date on an age last birthday basis. The dollar amount of the first
Variable Annuity payment 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 mount of the second and subsequent variable
annuity 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 determined the first payment.

VARIABLE PAYMENT ANNUITY - ASSUMED INVESTMENT RATE

A 3.5% assumed investment rate is built into the Variable Payment Annuity
purchase rate basis 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.

VARIABLE PAYMENT ANNUITY - VALUE OF AN ANNUITY UNIT

The value of an Annuity Unit for a Sub-Account for any subsequent Valuation
Period is determined by multiplying the Annuity Unit value from the immediately
preceding Valuation Period by the net investment factor for the Valuation Period
for which the Annuity Unit value is being calculated, and multiplying the result
by an interest factor to neutralize the assumed investment rate of 3.5% per
annum built into the Variable Payment Annuity purchase rate basis in the
Contracts (see "Net Investment Factor").

VARIABLE PAYMENT ANNUITY - EXCHANGES AMONG UNDERLYING MUTUAL FUND OPTIONS

During the annuity payment period, exchanges among the Underlying Mutual Fund
Options may only be made by written request and the exchange will take place on
the Anniversary of the Annuity Commencement Date.

FREQUENCY AND AMOUNT OF ANNUITY PAYMENTS

Annuity payments will be made based on the Annuity Payment Option selected.
However, if the net amount available to apply under any Annuity Payment Option
is less than $500, the Company will have the right to pay the amount in one lump
sum in lieu of periodic annuity payments. In addition, if the payments to be
provided would be or become less than $20, the Company will have the right to
change the frequency of payments to intervals that will result in payments of at
least $20. In no event will the Company make payments under an annuity option
less frequently than annually.
    


                                       35

                                 Page 37 of 107
<PAGE>   36


ANNUITY COMMENCEMENT DATE

   
An Annuity Commencement Date will be selected. Such date will be the first day
of a calendar month unless otherwise agreed upon. The date must be at least 2
years after the Date of Issue. In the event the Contract is issued subject to
the terms of a Qualified Plan or Tax Sheltered Annuity Plan, Annuitization may
occur during the first 2 years subject to approval by the Company.

The Annuity Commencement Date may be changed by the Contract Owner in writing
subject to approval by the Company.

The Annuity Commencement Date may be deferred in writing subject to approval by
the Company. 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 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 following Annuity Payment
Options:

    (1) Life Annuity- An annuity payable periodically, but at least annually,
    during the lifetime of the Annuitant, ending with the last payment due prior
    to the death of the Annuitant. FOR EXAMPLE, IF THE ANNUITANT DIES BEFORE THE
    SECOND ANNUITY PAYMENT DATE, THE ANNUITANT WILL RECEIVE ONLY ONE ANNUITY
    PAYMENT. THE ANNUITANT WILL ONLY RECEIVE TWO ANNUITY PAYMENTS IF HE OR SHE
    DIES BEFORE THE THIRD ANNUITY PAYMENT DATE AND SO ON.

    (2) Joint and Last Survivor Annuity- An annuity payable periodically, but at
    least annually, during the joint lifetimes of the Annuitant and designated
    second individual 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.

    (3) Life Annuity With 120 or 240 Monthly Payments Guaranteed- An annuity
    payable monthly during the lifetime of the Annuitant. If the Annuitant dies
    before all of the guaranteed payments have been made, payments will continue
    to be made for the remainder of the selected guaranteed period to a designee
    chosen by the Contract Owner at the time the Annuity Payment Option was
    elected.

    Alternatively, the designee may elect to receive the present value of any
    remaining guaranteed payments in a lump sum. The present value will be
    computed as of the date on which the Company receives notice of the
    Annuitant's death.

Some of the stated Annuity Options may not be available in all states. The
Contract Owner may request an alternative option by giving notice in writing
prior to Annuitization.

For Non-Qualified Contracts no Distribution will be made until an effective
Annuity Payment Option has been elected. Qualified Contracts, Tax Sheltered
Annuities, IRAs and SEP-IRAs 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 CDSC), must be distributed within
              5 years after the Contract Owner's death. In the alternative, the
              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
              the annuity begins within one year following the date of the
              Contract Owner's death. In the event the Annuitant or Contingent
              Owner is the Contract Owner's spouse, the Contract may be
              continued by the Annuitant or Contingent Owner, treating the
              spouse as the Contract Owner. In the event the Annuitant does not
              survive the Contract Owner, or if the Annuitant and the Contract
              Owner are the same person a Distribution will be made in
              accordance with the "Death Benefit Prior to the Annuitization
              Date" provision. If the Contract 
    

                                       36

                                 Page 38 of 107
<PAGE>   37


              Owner and the 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 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, IRAs 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
       Contract Owner or Annuitant (see the "Required Distribution for Qualified
       Plans or Tax Sheltered Annuities" provision).

DEATH BENEFIT PRIOR TO THE ANNUITIZATION DATE

The Death Benefit is payable to the Beneficiary unless the Contract Owner has
named a Contingent Annuitant. In such case, the Death Benefit is payable to the
Beneficiary upon the death of the last survivor of the Annuitant and Contingent
Annuitant. The Death Benefit value is determined as of the Valuation Date at or
next following the date the Home Office receives:

         (1)   proper proof of the Annuitant's death;

         (2)   an election specifying the distribution method; and

         (3)   any state required forms(s).

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 at
the Home Office. If no election has been made by the end of the 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:

         (1)  the sum of all purchase payments less any amounts surrendered; or
    

         (2)  the Contract Value.

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

   
DEATH BENEFIT AFTER THE ANNUITIZATION DATE

If the Annuitant dies after the Annuitization Date, the Death Benefit will be
paid according to the selected Annuity Payment Option.
    

REQUIRED DISTRIBUTIONS FOR QUALIFIED PLANS OR TAX SHELTERED ANNUITIES

   
Amounts in 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 applicable
regulations. Amounts will be paid, notwithstanding anything else contained
herein, to the Annuitant under the Annuity Payments Option selected, over a
period not exceeding:

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

                                       37


                                 Page 39 of 107
<PAGE>   38



   
       (b)    a period not extending beyond the life expectancy of the Annuitant
              or the joint life expectancies of the Annuitant and the
              Annuitant's designated beneficiary under the selected Annuity
              Payment Option.

For Tax Sheltered Annuity Contracts, no Distributions will be required from this
Contract if Distributions otherwise required from this 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 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 Contract 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 Contract Owner names his or
       her surviving spouse as the Beneficiary and the spouse elects to: (i)
       treat the annuity as a Tax Sheltered Annuity established for his or her
       benefit; or (ii) receive Distribution of the Contract in substantially
       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 Contract Owner would have attained age 70 1/2; or

(b)    In the case of a Tax Sheltered Annuity or a Qualified Contract the
       Contract Owner names a Beneficiary other than his or her surviving spouse
       and the Beneficiary elects to receive a Distribution of the Contract in
       substantially 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 Annuitant dies.

If the 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.

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 Annuitant
by the life expectancy of the Annuitant, or the joint life expectancies of the
Annuitant and the Annuitant's designated beneficiary (whichever is applicable
under the applicable Minimum Distribution or MDIB provisions). Life expectancy
and joint life expectancies are computed by the use of return multiples
contained in Section 1.72-9 of the Treasury Regulations.

REQUIRED DISTRIBUTIONS FOR IRAS AND SEP IRAS

Distribution from an IRA or SEP IRA must begin not later than April 1 of the
calendar year following the calendar year in which the Contract Owner attains
age 70 1/2. Distribution may be payable in a lump sum or in substantially equal
payments over: (a) the Contract Owner's life or the joint lives of the Contract
Owner and his or her spouse or designated beneficiary; or (b) a period not
extending beyond the life expectancy of Contract Owner or the joint life
expectancy of the Contract Owner and the Contract Owner's designated
beneficiary.

If the Contract Owner dies prior to the commencement of his or her Distribution,
the interest in the IRA or SEP IRA must be distributed by December 31 of the
calendar year during which the fifth anniversary of his or her death occurs,
unless:

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

       (i)    treat the annuity as an IRA or SEP IRA established for his or her
              benefit; or

       (ii)   receive Distribution of the Contract in substantially 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 Contract Owner would have attained age 70
              1/2; or

(b)    The Contract Owner names a Beneficiary other than his or her surviving
       spouse and the Beneficiary elects to receive a Distribution of the
       Contract in substantially equal payments over his or her life (or a
       period not 
    


                                       38

                                 Page 40 of 107
<PAGE>   39


       exceeding his or her life expectancy) commencing not later than December
       31 of the year following the year in which the Contract Owner dies.

   
No Distribution will be required from this Contract if Distributions otherwise
required from this Contract are being withdrawn from another IRA or SEP IRA or
Individual Annuity Account of the Contract Owner.
    

If the Contract 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 that a surviving spouse who is the beneficiary under the
Annuity Payment Option, may treat the Contract as his or her own, in the same
manner as described in Section (a)(i) of this provision.
   

If the amounts distributed to the Contract Owner are less than those mentioned
above, a penalty tax of 50% is levied on the excess of the amount that should
have been distributed for that year over the amount that actually was
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
Contract Owner of an IRA or SEP IRA must annually report the amount of
non-deductible Purchase Payments, the amount of any Distribution, the amount by
which non-deductible Purchase Payments for all years exceed non-taxable
Distributions for all years, and the total balance of all IRAs.

IRA and SEP IRA Distributions will not receive the benefit of the tax treatment
of a lump sum Distribution from a Qualified Plan. If the Contract 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.
    

                               GENERAL INFORMATION

CONTRACT OWNER SERVICES

   
ASSET REBALANCING - The Contract Owner may direct the automatic reallocation of
Contract Values to the Sub-Accounts on a predetermined percentage basis. Asset
Rebalancing will occur every three months or on another frequency authorized by
the Company. 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 reallocation will occur on the first business day
after that day. Asset Rebalancing requests must be in writing on a form provided
by the Company. The Contract Owner may want to contact a financial adviser to
discuss the use of Asset Rebalancing.

Asset Rebalancing may be subject to employer imposed limitations or restrictions
for Contracts issued to a Qualified Plan or Tax Sheltered Annuity Plan.

The Company reserves the right to discontinue establishing new Asset Rebalancing
programs. The Company also reserves the right to assess a processing fee for
this service.

DOLLAR COST AVERAGING- If the Contract Value is $15,000 or more, the Contract
Owner may direct the Company to automatically transfer amounts from the NSAT
Money Market Fund or the Fixed Account to any other Sub-Account. Dollar Cost
Averaging will occur on a monthly basis or on another frequency permitted by the
Company. Dollar Cost Averaging is a long-term investment program which provides
for regular, level investments over time. There is no guarantee that Dollar Cost
Averaging will result in a profit or protect against loss. The minimum monthly
transfer is $100. Transfers will be processed until either the value in the
originating funds is exhausted or the Contract Owner instructs the Home Office
to cancel the transfers.

The Company reserves the right to discontinue establishing new Dollar Cost
Averaging programs. The Company also reserves a right to assess a processing fee
for this service.

SYSTEMATIC WITHDRAWALS- A Contract Owner may elect in writing to begin receiving
withdrawals of a specified dollar amount (of at least $100) on a monthly,
quarterly, semi-annual, or annual basis. Unless otherwise instructed, the
withdrawals will be taken from the Sub-Accounts and the Fixed Account on a
prorated basis. Unless otherwise directed by the Contract Owner, the Company
will withhold any applicable federal income taxes. The IRS may assess a 10%
penalty tax if the Contract Owner is under 59 1/2, unless the Contract Owner 
    

                                       39


                                 Page 41 of 107
<PAGE>   40


   
has made an irrevocable election of distributions of substantially equal
payments. Withdrawals may be discontinued at any time by notifying the Home
Office in writing.

The Company reserves the right to discontinue establishing new Systematic
Withdrawal programs. The Company also reserves the right to assess a processing
fee for this service. Systematic Withdrawals are not available prior to the
expiration of the ten day free look provision of the Contract (see "Right to
Revoke").
    

STATEMENTS AND REPORTS

   
The Company will mail to Contract Owners, at their last known address, any
statements and reports required by law. Contract Owners should promptly notify
the Company of any address change. Statements are mailed detailing the
Contract's quarterly activity. The Company will also send a confirmation
statement to Contract Owners each time a transaction is made affecting the
Contract Value. However, instead of receiving an immediate confirmation of
transactions made pursuant to some types of recurring payments plans (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 Contract. The Company will assume all
transactions are accurately reported on quarterly statements or confirmation
statements unless the Contract Owner notifies the Home Office within 30 days
after receipt of the statement. The Company will also send to Contract Owners a
semi-annual report as of June 30 and an annual report as of December 31,
containing financial statements for the Variable Account.

ALLOCATION OF PURCHASE PAYMENTS AND CONTRACT VALUE

Purchase payments are allocated to one or more Sub-Accounts in accordance with
the designation of the Underlying Mutual Funds 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. Subsequent Purchase Payments, if any, must be at least
$10 each. 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 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 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. 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 business 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
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; Martin Luther King, Jr. Day; Presidents' Day; Good
Friday; Memorial Day; Independence Day; Labor Day; Thanksgiving; and Christmas.

VALUE OF AN ACCUMULATION UNIT

The Accumulation Unit value for any 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. Though the number of Accumulation Units
will not change as a result of investment experience, the value of an
Accumulation Unit may increase or decrease from Valuation Period to Valuation
Period.
    


                                       40

                                 Page 42 of 107
<PAGE>   41


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; and
    

          (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) 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.

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

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.
    

DETERMINING THE CONTRACT VALUE

   
The Contract Value is the sum of all Accumulation Units attributable to the
Contract plus any amounts credited to the Fixed Account. The number of
Accumulation Units credited to 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)

   
Prior to the earlier of the Annuitization Date or the death of the Annuitant,
the Company will allow the Contract Owner to Surrender a portion or all of the
Contract Value. The request for surrender must be made in writing and must
include the Contract when surrendering the Contract in full. In some cases the
Company will require additional documentation. The Company may require that the
signature(s) be guaranteed by a member firm of a major stock exchange or other
depository institution qualified to give such a guaranty.

When requested, the Company will surrender a number of Accumulation Units from
the Variable Account and an amount from the Fixed Account necessary to equal the
gross dollar amount requested, less any applicable CDSC (see "Contingent
Deferred Sales Charge"). 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 amounts surrendered from the Sub-Accounts within 7
days. However, the Company reserves the right to suspend or postpone the date of
any payment for any Valuation Period when: (1) the New York Stock Exchange
("Exchange") is closed; (2) trading on the Exchange is restricted; (3) 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)
the SEC, by order, permits such suspension or postponement for the protection of
security holders. The applicable rules and regulations of the SEC will 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 


                                       41

                                 Page 43 of 107
<PAGE>   42


   
education. A participant will not, therefore, be entitled to the right of
withdrawal in order to receive the cash values credited to the participant under
the Contract unless one of the foregoing conditions has been satisfied. The
value of the 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 Contract 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 Annuitant:

    A. The surrender of Contract Value attributable to contributions made
       pursuant to a qualified cash or deferred arrangement (within the meaning
       of Code Section 402(g)(3)(A)), a salary reduction agreement (within the
       meaning of Code Section 402(g)(3)(C)), or transfers from a Custodial
       Account described in Code Section 403(b)(7) 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 Section A above also apply to:
    

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

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

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

   
    C. Any Distribution other than the above, including exercise of a
       contractual ten day free look provision (when available) may result in
       the immediate application of taxes and penalties and/or retroactive
       disqualification of a Qualified Contract or Tax Sheltered Annuity.

A premature Distribution may not be eligible for rollover treatment. To assist
in preventing disqualification of a Tax Sheltered Annuity 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 Code Section
401(k)(2)(B), Code Section 403(b)(11) and Revenue Ruling 90-24. These
restrictions are subject to legislative change and/or reinterpretation.
Distributions pursuant to a Qualified Domestic Relations Order will not be
considered to be a violation of restrictions stated in this provision. The
Contract surrender provisions may also be modified pursuant to the plan terms
and tax provisions of the Code when the Contract is issued to fund a Qualified
Plan.
    

                           FEDERAL TAX CONSIDERATIONS

FEDERAL INCOME TAXES

The Company does not make any guarantee regarding the tax status for any
Contract or any transaction involving the Contracts. Contract Owners should
consult a financial consultant, legal counsel or tax advisor to discuss in
detail the taxation and the use of the Contracts.

   
Section 72 of the Code governs federal income taxation of annuities in general.
That section sets forth different rules for: (1) Qualified Contracts; (2) IRAs,
including SEP IRAs; (3) Tax Sheltered Annuities; and (4) Non-Qualified
Contracts. Each type of annuity is discussed below.
    

                                       42

                                 Page 44 of 107
<PAGE>   43


   
Distributions to participants from Qualified Contracts or Tax Sheltered
Annuities are generally taxed when received. A portion of each Distribution is
excludable from income based on a formula required by the Code. The formula
required by the Code excludes from income an amount equal to the investment in
the Contract divided by the number of anticipated payments, as determined
pursuant to Section 72 (d) of the Code, until the full investment in the
Contract is recovered; thereafter, all Distributions are fully taxable.

Distributions from IRAs and SEP IRAs and Contracts owned by Individual
Retirement Accounts are generally taxed when received. The portion of each
payment which is excludable is based on the ratio between the amount by which
nondeductible Purchase Payments to all Contracts exceeds prior non-taxable
Distributions from the Contracts, and the total account balances in the
Contracts at the time of the Distribution. The owner of such IRAs or SEP IRAs or
the Annuitant under Contracts held by Individual Retirement Accounts must
annually report to the IRS the amount of nondeductible Purchase Payments, the
amount of any Distribution, the amount by which nondeductible Purchase Payments
for all years exceed non-taxable Distributions for all years, and the total
balance in all IRAs, SEP IRAs and Individual Retirement Accounts.

A change of the Annuitant or Contingent Annuitant may be treated by the IRS as a
taxable transaction.

NON-QUALIFIED CONTRACTS - NATURAL PERSONS AS CONTRACT OWNERS

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 until the investment has been recovered; thereafter the entire
amount is includable in income. 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, loans, or any portion
of the Contract which is assigned or pledged; or for Contracts issued after
April 22, 1987, any portion of the Contract transferred by gift. For these
purposes, a transfer by gift may occur upon Annuitization if the Contract Owner
and the Annuitant are not the same individual. In determining the taxable amount
of a Distribution, all annuity contracts issued after October 21, 1988, by the
same company to the same contract owner during any 12 month period, will be
treated as one annuity contract. Additional limitations on the use of multiple
contracts may be imposed by Treasury Regulations. Distributions prior to the
Annuitization Date with respect to that portion of the Contract invested prior
to August 14, 1982, are treated first as a recovery of the investment in the
Contract as of that date. A Distribution in excess of the amount of the
investment in the Contract as of August 14, 1982, will be treated as taxable
income.

   
The Tax Reform Act of 1986 has changed the tax treatment of certain
Non-Qualified Contracts held by entities other than individuals. Such entities
are taxed currently on the earnings on the Contract which are attributable to
contributions made to the Contract after February 28, 1986. There are exceptions
for immediate annuities and certain Contracts owned for the benefit of an
individual. An immediate annuity, for purposes of this discussion, is a single
premium Contract on which payments begin within one year of purchase. If this
Contract is issued as the result of an exchange described in Section 1035 of the
Code, for purposes of determining whether the Contract is an immediate annuity,
it will generally be considered to have been purchased on the purchase date of
the contract given up in the exchange.

Code Section 72 also provides for a penalty tax, equal to 10% of the portion of
any Distribution that is includable in gross income, if the Distribution is made
prior to attaining age 59 1/2. The penalty tax does not apply if the
Distribution is attributable to the Contract Owner's death, disability or is one
of a series of substantially equal periodic payments made over the life or life
expectancy of the Contract Owner (or the joint lives or joint life expectancies
of the Contract Owner and the beneficiary selected by the Contract Owner to
receive payment under the Annuity Payment Option selected by the Contract Owner)
or for the purchase of 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 
    


                                       43

                                 Page 45 of 107
<PAGE>   44


   
Owner of the procedures pursuant to Company policy and subject to limitations of
the Contract including but not limited to first year withdrawals. The election
will be irrevocable and may not be amended or changed.

In order to qualify as an annuity contract under Section 72 of the Code, the
contract must provide for Distribution of the entire contract to be made upon
the death of a Contract Owner. If a Contract Owner dies prior to the
Annuitization Date, then the Joint Contract Owner, the Contingent Owner or other
named recipient must receive the Distribution within 5 years of the Contract
Owner's death. However, the recipient may elect for payments to be made over
his/her life or life expectancy provided that payments begin within one year
from the death of the Contract Owner. If the Joint Owner, Contingent Owner or
other named recipient is the surviving spouse, the spouse may be treated as the
Contract Owner and the Contract may be continued throughout the life of the
surviving spouse. In the event the Contract Owner dies on or after the
Annuitization 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 on the date of the Contract Owner's death (see "Required
Distribution for Qualified Plans and Tax Sheltered Annuities"). If the Contract
Owner is not a natural person, the death of the Annuitant (or a change in the
Annuitant) will result in a Distribution pursuant to these rules, regardless of
whether a Contingent Annuitant is named.

The Code requires that any election to receive an annuity in lieu of a lump sum
payment must be made within 60 days after the lump sum becomes payable
(generally, the election must be made within 60 days after the death of a
Contract Owner or the Annuitant). If the election is made more than 60 days
after the lump sum first becomes payable, the election will be ignored for tax
purposes, and the entire amount of the lump sum will be subject to immediate
tax. If the election is made within the 60 day period, each Distribution will be
taxable when it is paid.
    

NON-QUALIFIED CONTRACTS - NON-NATURAL PERSONS AS CONTRACT OWNERS

   
The foregoing discussion of the taxation of Non-Qualified Contracts applies to
Contracts owned (or, pursuant to Section 72(u) of the Code, deemed to be owned)
by individuals.

As a general rule, contracts owned by corporations, partnerships, trusts, and
similar entities ("non-natural persons"), rather than by one or more
individuals, are not treated as annuity contracts for most purposes under the
Code; in particular, they are not treated as annuity contracts for purposes of
Section 72. Therefore, the taxation rules for Distributions, as described above,
do not apply to Non-Qualified Contracts owned by non-natural persons. Rather the
income earned under a Non-Qualified Contract that is owned by a non-natural
person is taxed as ordinary income during the taxable year that it is earned,
and is not deferred, even if the income is not distributed out of the Contract
to the Contract Owner.

The foregoing non-natural person rule does not apply to all entity-owned
contracts. A Contract that is owned by a non-natural person as an agent for an
individual is treated as owned by the individual. This exception does not apply,
however, to a non-natural person who is an employer that holds the Contract
under a non-qualified deferred compensation arrangement for one or more
employees.

The non-natural person rules also do not apply to a Contract that is: (a)
acquired by the estate of a decedent by reason of the death of the decedent; (b)
issued in connection with certain qualified retirement plans and individual
retirement plans; (c) used in connection with certain structured settlements;
(d) purchased by an employer upon the termination of certain qualified
retirement plans; or (e) an immediate annuity.

QUALIFIED PLANS, IRAS AND TAX SHELTERED ANNUITIES

Contract Owner's seeking information regarding eligibility, limitations on
permissible amounts of Purchase Payments, and the tax consequences of
distributions from Qualified Plans, Tax Sheltered Annuities, IRAs and other
plans that receive favorable tax treatment, contracts should seek competent
advice; the terms of such plans may limit the rights available under the
Contracts.

Pursuant to Section 403(b)(1)(E) of the Code, a Contract that is issued as a
Tax-Sheltered Annuity is required to limit the amount of the Purchase Payment
for any year to an amount that does not exceed the limit set forth in Section
402(g) of the Code ($7,000), as it is from time to time increased to reflect
increases in the cost of living. This limit may be reduced by any deposits,
contributions or payments made to any other Tax-Sheltered Annuity or other plan,
contract or arrangement by or on behalf of the Contract Owner.
    

                                       44


                                 Page 46 of 107
<PAGE>   45


   
The Code permits the rollover of most Distributions from Qualified Plans to
other Qualified Plans or IRAs. Most Distributions from Tax-Sheltered Annuities
may be rolled into another Tax-Sheltered Annuity, IRA, or an Individual
Retirement Account. Distributions that may not be rolled over are those which
are:

       (a) one of a series of substantially equal annual (or more frequent)
           payments made:
    

           (i)   over the life (or life expectancy) of the Contract Owner;

           (ii)  over the joint lives or (joint life expectancies) of the
                 Contract Owner and the Contract Owner's designated Beneficiary;
                 or

           (iii) for a specified period of ten years or more; or

       (b) a required minimum distribution.

Any Distribution eligible for rollover will be subject to federal tax
withholding at a rate of twenty percent (20%) 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 ERISA. It is the responsibility of the plan and its fiduciaries to
determine and satisfy the requirements of section 404(c).

WITHHOLDING

   
The Company is required to withhold tax from certain Distributions to the extent
that the Distribution would constitute income to the Contract Owner or other
payee. The Contract Owner or other payee is entitled to elect not to have
federal income tax withheld from certain types of Distributions, but may be
subject to penalties in the event insufficient federal income tax is withheld
during a calendar year. However, if IRS notifies the Company that the Contract
Owner or other payee has furnished an incorrect taxpayer identification number,
or if the Contract Owner or other payee fails to provide a taxpayer
identification number, the Distributions may be subject to back-up withholding
at the statutory rate, which is presently 31%, and which cannot be waived by the
Contract Owner or other payee.
    

NON-RESIDENT ALIENS

   
Predeath distributions from Modified Endowment Contracts to nonresident aliens
(NRAs) are generally subject to federal income tax and tax withholding at a
statutory rate of thirty percent (30%) of the amount of income that is
distributed. The Company may be required to withhold this amount from the
distribution and remit it to the IRS. Distributions to certain NRAs may be
subject to lower, or in certain instances, zero tax and withholding rates, if
the United States has entered into an applicable treaty. However, in order to
obtain the benefits of treaty provisions, the NRA must give to the Company
sufficient proof of his or her residency and citizenship in the form and manner
prescribed by the IRS. For distributions, the NRA must obtain an Individual
Taxpayer Identification Number from the IRS and furnish that number to the
Company prior to the distribution. If the Company does not have the proper proof
of citizenship or residency and a proper Individual Taxpayer Identification
Number prior to any distribution, the Company will be required to withhold 30%
of the income, regardless of any treaty provision.

A payment may not be subject to withholding where the recipient sufficiently
establishes to the Company that the payment is effectively connected to the
recipient's conduct of a trade or business in the United States and that the
payment is includable in the recipient's gross income for United States federal
income tax purposes. Any such distributions will be subject to the rules set
forth in the section entitled "Withholding.
    

FEDERAL ESTATE, GIFT, AND GENERATION SKIPPING TRANSFER TAXES

   
A transfer of the Contract from one Contract Owner to another, or the payment of
a Distribution under the Contract to someone other than a Contract Owner, may
constitute a gift for federal gift tax purposes. Upon the death of the Contract
Owner, the value of the Contract may be included in his or her gross estate for
federal estate tax purposes even if all, a portion, or none of the value is also
subject to federal income taxes. 

The Company may be required to determine whether the Death Benefit or any other
payment or Distribution constitutes a "direct skip" as defined in Section 2612
of the Code, and there determine the amount of the generation skipping transfer
tax, if any, resulting from the direct skip. A direct skip may occur when
property is 
    

                                       45



                                 Page 47 of 107
<PAGE>   46


   
transferred to, or a Death Benefit or other Distribution is made to: (a) an
individual who is two or more generations younger than the Contract Owner; or
(b) certain trusts, as described in Section 2613 of the Code (generally, trusts
that have no beneficiaries who are not 2 or more generations younger than the
Contract Owner). If the Contract Owner is not an individual, then for this
purpose only, "Contract Owner" refers to any person who would be required to
include the Contract, Death Benefit, Distribution, or other payment in his or
her federal gross estate at his or her death, or who is required to report the
transfer of the Contract, Death Benefit, Distribution, or other payment for
federal gift tax purposes. If the Company determines that a generation skipping
transfer tax is required to be paid by reason of a direct skip, the Company is
required by 2603 of the Code to reduce the amount of the Death Benefit,
Distribution, or other payment by the tax liability, and pay the tax liability
directly to the IRS. Federal estate, gift and generation skipping transfer tax
consequences, and state and local estate, inheritance, succession, generation
skipping transfer, and other tax consequences of owning or transferring a
Contract, and of receiving a Distribution, Death Benefit or other payment,
depend on the circumstances of the person owning or transferring the Contract,
or person receiving a Distribution, Death Benefit, or other payment.
    

CHARGE FOR TAX

   
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
Sub-Accounts 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.
    

DIVERSIFICATION

   
The IRS 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 Contract Owner or the Company pays an amount to
the IRS. The amount will be based on the tax that would have been paid by the
Contract Owner if the income, for the period the contract was not diversified,
had been received by the Contract Owner. If the failure to diversify is not
corrected in this manner, the Contract Owner 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 IRS have suggested, from time to time, that the number of
Underlying Mutual 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.
    

TAX CHANGES

   
The Code has been subjected to numerous amendments and changes, and it is
reasonable to believe that it will continue to be revised. The United States
Congress has considered numerous legislative proposals that, if enacted, could
change the tax treatment of the Contracts. It is reasonable to believe that such
proposals may be enacted into law. In addition, the Treasury Department may
amend existing regulations, issue new regulations, or adopt new interpretations
of existing law that may be in variance with its current positions on these
matters. In addition, state law (which is not discussed herein), may affect the
tax consequences of the Contract.

The foregoing discussion, which is based on the Company's understanding of
federal tax laws as they are currently interpreted by the IRS, is general and is
not intended as tax advice. Statutes, regulations, and rulings are subject to
interpretation by the courts. The courts may determine that a different
interpretation than the currently favored interpretation is appropriate, thereby
changing the operation of the rules that are applicable to annuity contracts.
    


                                       46

                                 Page 48 of 107
<PAGE>   47



Any of the foregoing may change from time to time without any notice, and the
tax consequences arising out of a Contract may be changed retroactively. There
is no way of predicting whether, when, and to what extent any change may take
place. No representation is made as to the likelihood of the continuation of
these current laws, interpretations, and policies.

THE FOREGOING IS A GENERAL EXPLANATION AS TO CERTAIN TAX MATTERS PERTAINING TO
ANNUITY CONTRACTS. IT IS NOT INTENDED TO BE LEGAL OR TAX ADVICE, AND SHOULD NOT
TAKE THE PLACE OF YOUR INDEPENDENT LEGAL, TAX AND/OR FINANCIAL ADVISOR.

   
                           YEAR 2000 COMPLIANCE ISSUES

The Company has developed a plan to address issues related to the year 2000. The
problem relates to many existing computer programs using only two digits to
identify a year in the date field. These programs were designed and developed
without considering the impact of the upcoming change in the century. If not
corrected, many computer applications could fail or create erroneous results by
or at the Year 2000. The Company has been evaluating its exposure to the Year
2000 issue through a review of all of its operating systems as well as
dependencies on the systems of other users since 1996. The Company expects all
system changes and replacements needed to achieve Year 2000 compliance to be
completed by the end of 1998. Compliance testing will be completed in the first
quarter of 1999. The Company charges all costs associated with these system
changes as the costs are incurred.

Operating expenses in 1997 include approximately $45 million on technology
projects, which includes costs related to Year 2000 and the development of a new
policy administration system for traditional life insurance products and other
system enhancements. The Company anticipates spending a comparable amount in
1998 on technology projects, including Year 2000 initiatives. These expenses do
not have an effect on the assets of the Variable Account and are not charged
through to the Contract Owner.
    

                                LEGAL PROCEEDINGS

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

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

   
In recent years, life insurance companies have been named as defendants in
lawsuits, including class action lawsuits, relating to life insurance pricing
and sales practices. A number of these lawsuits have resulted in substantial
jury awards or settlements. In February, 1997, Nationwide Life was named as a
defendant in a lawsuit filed in New York Supreme Court related to the sale of
whole life policies on a "vanishing premium" basis (John H. Snyder v. Nationwide
Life Insurance Co.). The plaintiff in the lawsuit seeks to represent a national
class of Nationwide Life policyholders and claims unspecified compensatory and
punitive damages. In April, 1997, a motion to dismiss the Snyder complaint in
its entirety was filed by the defendants, and the plaintiff has opposed such
motion.

In November 1997, two plaintiffs, one who was the owner of a variable life
insurance contract and another who was the owner of a variable annuity contract,
commenced an action against Nationwide life Insurance Company and the American
Century group of defendants (Robert Young and David D. Distad v. Nationwide Life
Insurance Company et al.). In this action, plaintiffs seek to represent a class
of variable insurance contract owners and variable annuity contract owners whom
they claim were allegedly misled when purchasing these variable contracts into
believing that some portion of their premiums were invested in a publicly traded
mutual fund when, in fact, the premium monies were invested in a mutual fund
whose shares may only be purchased by insurance companies. The complaint seeks
unspecified compensatory, treble and punitive damages. In January 1998, both
Nationwide Life Insurance Company and American Century filed motions to dismiss
the entire complaint. Plaintiff's counsel have opposed these motions and the
federal court in Texas heard arguments on the motions to dismiss in April, 1998.
This lawsuit is in an early stage and has not been certified as a class action.
Nationwide Life Insurance Company intends to defend this case vigorously.
    

                                       47



                                 Page 49 of 107
<PAGE>   48


There can be no assurance that any litigation relating to pricing and sales
practices will not have a material adverse effect on the Company in the future.

TABLE OF CONTENTS OF THE STATEMENT OF ADDITIONAL INFORMATION
- ------------------------------------------------------------


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


                                       48

                                 Page 50 of 107
<PAGE>   49



   
                       STATEMENT OF ADDITIONAL INFORMATION
                                   MAY 1, 1998
    

                   DEFERRED VARIABLE ANNUITY CONTRACTS ISSUED
                BY NATIONWIDE LIFE INSURANCE COMPANY THROUGH ITS
                              MFS VARIABLE ACCOUNT

   
This Statement of Additional Information is not a prospectus. It contains
additional information than set forth in the prospectus and should be read in
conjunction with the prospectus dated May 1, 1998. The prospectus may be
obtained from Nationwide Life Insurance Company by writing P. O. Box 16609,
Columbus, Ohio 43216-6609, or by calling 1-800-848-7529, TDD 1-800-238-3035.
    

                                TABLE OF CONTENTS

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

GENERAL INFORMATION AND HISTORY

   
The MFS Variable Account is a separate investment account of Nationwide Life
Insurance Company ("Company"). The Company is a member of the Nationwide
Insurance Enterprise and all of the Company's common stock is owned by
Nationwide Financial Services, Inc. ("NFS"), a holding company. NFS has two
classes of common stock outstanding with different voting rights enabling
Nationwide Corporation (the holder of all of the outstanding Class B Common
Stock) to control NFS. Nationwide Corporation is a holding company, as well. All
of its common stock is held by Nationwide Mutual Insurance Company (95.3%) and
Nationwide Mutual Fire Insurance Company (4.7%), the ultimate controlling
persons of Nationwide Insurance Enterprise. The Nationwide Insurance Enterprise
is one of America's largest insurance and financial services family of
companies, with combined assets of over $83.2 billion as of December 31, 1997.
    

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 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 audited financial statements 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. The agents will be registered representatives of
broker-dealers registered under the Securities Exchange Act of 1934 who are
members of the National Association of Securities Dealers, Inc. ("NASD").
    

UNDERWRITERS

   
The Contracts, which are offered continuously, are distributed by Clarendon
Insurance Agency, Inc. (Clarendon") 200 Berkeley Street, Boston, Massachusetts
02116, an affiliate of Massachusetts Financial Services Company. During the
fiscal years ended December 31, 1997, 1996 and 1995, no underwriting commissions
were paid by the Company to Clarendon.
    


                                       1



                                 Page 51 of 107
<PAGE>   50


   
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 a manner
as to be subject to the provisions of Rule 482 under the 1933 Act, as amended,
will 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 will
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 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 will
be calculated by compounding the current yield quotation for the period by
multiplying the 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 ("NSAT Money Market Fund")

Any current yield quotations of the NSAT Money Market Fund, subject to Rule 482
under the 1933 Act, will consist of a seven calendar day historical yield,
carried at least to the nearest hundredth of a percent. The yield will be
calculated by determining the net change, 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 NSAT 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 NSAT 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 NSAT Money Market Fund is not guaranteed or insured. Yields of
other money market funds may not be comparable if a different base period or
another method of calculation is used.
    

ANNUITY PAYMENTS

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


                                       2

                                 Page 52 of 107
<PAGE>   51

<PAGE>   1
                          Independent Auditors' Report



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

      We have audited the accompanying statement of assets, liabilities and
contract owners' equity of MFS Variable Account as of December 31, 1997, and the
related statements of operations and changes in contract owners' equity for each
of the years in the two year period then ended. These financial statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these financial statements based on our audits.

      We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. Our procedures included
confirmation of securities owned as of December 31, 1997, by correspondence with
the transfer agents of the underlying mutual funds. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

      In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of MFS Variable Account as of
December 31, 1997, and the results of its operations and its changes in contract
owners' equity for each of the years in the two year period then ended in
conformity with generally accepted accounting principles.

                                                           KPMG Peat Marwick LLP

Columbus, Ohio
February 6, 1998


<PAGE>   2




                              MFS VARIABLE ACCOUNT

          STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS' EQUITY

                                DECEMBER 31, 1997



<TABLE>
<CAPTION>
ASSETS:
<S>                                                                         <C>
   Investments at market value:
      MFS Series Trust IV - MFS(R) Money Market Fund (MFSMyMkt)
         53,689,665 shares (cost $53,689,665) .........................     $ 53,689,665
      Massachusetts Investors Growth Stock Fund - Class A (MFSGrStk)
         4,371,929 shares (cost $48,464,267) ..........................       54,299,363
      Massachusetts Investors Trust - Class A (MFSInvTr)
         3,072,042 shares (cost $40,805,788) ..........................       53,822,174
      MFS(R) Bond Fund - Class A (MFSBdFd)
         2,194,589 shares (cost $28,488,439) ..........................       29,890,295
      MFS(R) Emerging Growth Fund - Class A (MFSEmGro)
         435,385 shares (cost $11,786,584) ............................       15,752,245
      MFS(R) Growth Opportunities Fund - Class A (MFSGrOpp)
         9,156,563 shares (cost $108,717,258) .........................      127,459,362
      MFS(R) High Income Fund - Class A (MFSHiInc)
         5,666,868 shares (cost $29,472,950) ..........................       31,337,778
      MFS(R) Research Fund - Class A (MFSRsrch)
         2,412,329 shares (cost $36,906,073) ..........................       51,358,491
      MFS(R) Total Return Fund - Class A (MFSTotRe)
         4,474,201 shares (cost $61,023,567) ..........................       70,781,856
      MFS(R) World Governments Fund - Class A (MFSWdGvt)
         615,543 shares (cost $6,947,062) .............................        6,672,487
      Nationwide Separate Account Trust - Money Market Fund (NSATMyMkt)
         1,607,744 shares (cost $1,607,744) ...........................        1,607,744
                                                                            ------------
            Total investments .........................................      496,671,460
   Accounts receivable ................................................               -- 
                                                                            ------------
            Total assets ..............................................      496,671,460
ACCOUNTS PAYABLE ......................................................          230,806
                                                                            ------------
CONTRACT OWNERS' EQUITY (NOTE 4) ......................................     $496,440,654
                                                                            ============
</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, 1997 AND 1996

<TABLE>
<CAPTION>
                                                              TOTAL                       MFSMyMkt           
                                                 -----------------------------   -------------------------   
                                                      1997            1996          1997           1996      
                                                 --------------   ------------   -----------   -----------   
<S>                                              <C>              <C>            <C>           <C>           
INVESTMENT ACTIVITY:
Reinvested dividends ..........................  $   11,168,972     12,293,761     2,705,836     2,921,530   
Mortality, expense and administration                                                                        
  charges (note 2) ............................      (6,386,611)    (6,079,619)     (745,699)     (829,089)  
                                                 --------------   ------------   -----------   -----------   
  Net investment activity .....................       4,782,361      6,214,142     1,960,137     2,092,441   
                                                 --------------   ------------   -----------   -----------   
                                                                                                             
Proceeds from mutual fund shares sold .........     110,071,003    117,272,138    20,610,321    23,793,433   
Cost of mutual fund shares sold ...............     (93,780,092)  (107,685,553)  (20,610,321)  (23,793,433)  
                                                 --------------   ------------   -----------   -----------   
  Realized gain (loss) on investments .........      16,290,911      9,586,585            -             -    
Change in unrealized gain (loss) on investments      28,874,119     13,552,160            -             -    
                                                 --------------   ------------   -----------   -----------   
  Net gain (loss) on investments ..............      45,165,030     23,138,745            -             -    
                                                 --------------   ------------   -----------   -----------   
Reinvested capital gains ......................      35,833,931     32,734,659            -             -    
                                                 --------------   ------------   -----------   -----------   
    Net increase (decrease) in contract owners'                                                              
      equity resulting from operations ........      85,781,322     62,087,546     1,960,137     2,092,441   
                                                 --------------   ------------   -----------   -----------   
EQUITY TRANSACTIONS:                                                                                         
Purchase payments received from                                                                              
  contract owners .............................      20,353,980     19,727,032     1,100,898     1,178,079   
Transfers between funds                                      -              -        415,137     2,176,153   
Redemptions ...................................     (73,887,620)   (70,243,669)   (9,257,435)  (11,269,674)  
Annuity benefits ..............................        (575,900)      (569,003)      (93,817)     (108,113)  
Annual contract maintenance charge (note 2) ...        (313,759)      (365,726)      (52,111)      (66,445)  
Contingent deferred sales charges (note 2) ....        (110,645)      (157,482)      (18,363)      (42,224)  
Adjustments to maintain reserves ..............        (207,752)       160,437       (61,628)       21,273   
                                                 --------------   ------------   -----------   -----------   
    Net equity transactions ...................     (54,741,696)   (51,448,411)   (7,967,319)   (8,110,951)  
                                                 --------------   ------------   -----------   -----------   
                                                                                                             
NET CHANGE IN CONTRACT OWNERS' EQUITY .........      31,039,626     10,639,135    (6,007,182)   (6,018,510)  
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ...     465,401,028    454,761,893    59,634,697    65,653,207   
                                                 --------------   ------------   -----------   -----------   
CONTRACT OWNERS' EQUITY END OF PERIOD .........  $  496,440,654    465,401,028    53,627,515    59,634,697   
                                                 ==============   ============   ===========   ===========   
</TABLE>

<TABLE>
<CAPTION>
                                                          MFSGrStk                  MFSInvTr
                                                  -----------------------   -----------------------
                                                     1997         1996         1997         1996
                                                  ----------   ----------   ----------   ---------- 
<S>                                               <C>          <C>          <C>          <C>     
INVESTMENT ACTIVITY:
Reinvested dividends ..........................       24,246           -       539,189      555,368 
Mortality, expense and administration                                                               
  charges (note 2) ............................     (611,886)    (489,752)    (654,656)    (508,389)
                                                  ----------   ----------   ----------   ---------- 
  Net investment activity .....................     (587,640)    (489,752)    (115,467)      46,979 
                                                  ----------   ----------   ----------   ---------- 
                                                                                                    
Proceeds from mutual fund shares sold .........    9,529,571    9,842,454    8,177,991    7,763,408 
Cost of mutual fund shares sold ...............   (9,428,903)  (9,788,967)  (6,155,456)  (7,533,000)
                                                  ----------   ----------   ----------   ---------- 
  Realized gain (loss) on investments .........      100,668       53,487    2,022,535      230,408 
Change in unrealized gain (loss) on investments    9,294,338   (1,684,051)   7,256,714    4,567,977 
                                                  ----------   ----------   ----------   ---------- 
  Net gain (loss) on investments ..............    9,395,006   (1,630,564)   9,279,249    4,798,385 
                                                  ----------   ----------   ----------   ---------- 
Reinvested capital gains ......................    8,263,416    9,112,937    3,629,713    3,580,811 
                                                  ----------   ----------   ----------   ---------- 
    Net increase (decrease) in contract owners'                                                     
      equity resulting from operations ........   17,070,782    6,992,621   12,793,495    8,426,175 
                                                  ----------   ----------   ----------   ---------- 
EQUITY TRANSACTIONS:                                                                                
Purchase payments received from                                                                     
  contract owners .............................    3,635,654    2,472,324    1,942,537    2,139,513  
Transfers between funds                            2,687,926   (1,005,928)   2,765,560    1,308,452  
Redemptions ...................................   (6,922,257)  (5,914,727)  (6,309,234)  (5,322,645) 
Annuity benefits ..............................      (28,863)     (15,882)     (29,288)     (30,577) 
Annual contract maintenance charge (note 2) ...      (23,238)     (25,468)     (23,465)     (24,452) 
Contingent deferred sales charges (note 2) ....       (7,888)     (11,194)      (6,896)     (14,774) 
Adjustments to maintain reserves ..............       (5,034)         509       11,801      (16,165) 
                                                  ----------   ----------   ----------   ----------  
    Net equity transactions ...................     (663,700)  (4,500,366)  (1,648,985)  (1,960,648) 
                                                  ----------   ----------   ----------   ----------  
                                                                                                     
NET CHANGE IN CONTRACT OWNERS' EQUITY .........   16,407,082    2,492,255   11,144,510    6,465,527  
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ...   37,885,509   35,393,254   42,689,756   36,224,229  
                                                  ----------   ----------   ----------   ----------  
CONTRACT OWNERS' EQUITY END OF PERIOD .........   54,292,591   37,885,509   53,834,266   42,689,756  
                                                  ==========   ==========   ==========   ==========  
</TABLE>

                                                                     (Continued)

<PAGE>   4
                              MFS VARIABLE ACCOUNT
                      STATEMENTS OF OPERATIONS AND CHANGES
                           IN CONTRACT OWNERS' EQUITY
                     YEARS ENDED DECEMBER 31, 1997 AND 1996

<TABLE>
<CAPTION>
                                                              MFSBdFd                   MFSEmGro           
                                                  ----------------------------   -----------------------   
                                                       1997           1996          1997         1996      
                                                  --------------   -----------   ----------   ----------   
<S>                                               <C>              <C>           <C>          <C>          
INVESTMENT ACTIVITY:
Reinvested dividends ...........................  $    2,107,121     2,546,610           -           -     
Mortality, expense and administration                                                                      
  charges (note 2) .............................        (396,702)     (462,241)    (203,090)    (190,970)  
                                                  --------------   -----------   ----------   ----------   
  Net investment activity ......................       1,710,419     2,084,369     (203,090)    (190,970)  
                                                  --------------   -----------   ----------   ----------   
                                                                                                           
Proceeds from mutual fund shares sold ..........       9,333,099    11,825,895    5,262,476    3,875,747   
Cost of mutual fund shares sold ................     (10,135,867)  (12,672,918)  (2,905,959)  (2,507,651)  
                                                  --------------   -----------   ----------   ----------   
  Realized gain (loss) on investments ..........        (802,768)     (847,023)   2,356,517    1,368,096   
Change in unrealized gain (loss) on investments        1,637,890      (507,048)     300,196      344,788   
                                                  --------------   -----------   ----------   ----------   
  Net gain (loss) on investments ...............         835,122    (1,354,071)   2,656,713    1,712,884   
                                                  --------------   -----------   ----------   ----------   
Reinvested capital gains .......................              -             -       146,983      180,030   
                                                  --------------   -----------   ----------   ----------   
    Net increase (decrease) in contract owners'                                                            
      equity resulting from operations .........       2,545,541       730,298    2,600,606    1,701,944   
                                                  --------------   -----------   ----------   ----------   
EQUITY TRANSACTIONS:                                                                                       
Purchase payments received from                                                                            
  contract owners ..............................       1,559,363     1,625,769    1,031,633      453,322   
Transfers between funds ........................        (108,298)   (3,044,250)    (178,233)   1,349,623   
Redemptions ....................................      (6,948,653)   (5,846,431)  (2,704,987)  (1,307,775)  
Annuity benefits ...............................         (60,635)      (76,135)      (2,476)      (1,786)  
Annual contract maintenance charge (note 2) ....         (18,981)      (23,688)     (12,951)     (12,957)  
Contingent deferred sales charges (note 2) .....         (10,920)       (6,283)      (2,146)      (3,876)  
Adjustments to maintain reserves ...............         (51,904)        8,954        2,834       (1,277)  
                                                  --------------   -----------   ----------   ----------   
    Net equity transactions ....................      (5,640,028)   (7,362,064)  (1,866,326)     475,274   
                                                  --------------   -----------   ----------   ----------   
                                                                                                           
NET CHANGE IN CONTRACT OWNERS' EQUITY ..........      (3,094,487)   (6,631,766)     734,280    2,177,218   
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ....      32,932,598    39,564,364   15,017,791   12,840,573   
                                                  --------------   -----------   ----------   ----------   
CONTRACT OWNERS' EQUITY END OF PERIOD ..........  $   29,838,111    32,932,598   15,752,071   15,017,791   
                                                  ==============   ===========   ==========   ==========   
</TABLE>

<TABLE>
<CAPTION>
                                                            MFSGrOpp                     MFSHiInc
                                                    -------------------------   -------------------------
                                                       1997          1996          1997           1996
                                                    -----------   -----------   -----------   -----------     
<S>                                                 <C>           <C>           <C>           <C>           
INVESTMENT ACTIVITY:
Reinvested dividends ...........................            -             -      2,822,103     3,009,796     
Mortality, expense and administration                                                                        
  charges (note 2) .............................     (1,647,663)   (1,513,781)     (429,925)     (451,033)    
                                                    -----------   -----------   -----------   -----------     
  Net investment activity ......................     (1,647,663)   (1,513,781)    2,392,178     2,558,763     
                                                    -----------   -----------   -----------   -----------     
                                                                                                              
Proceeds from mutual fund shares sold ..........     18,780,010    22,640,718    11,960,059    12,380,392     
Cost of mutual fund shares sold ................    (13,831,419)  (18,764,003)  (11,497,057)  (12,023,351)    
                                                    -----------   -----------   -----------   -----------     
  Realized gain (loss) on investments ..........      4,948,591     3,876,715       463,002       357,041     
Change in unrealized gain (loss) on investments       5,338,318     5,741,545       659,402       658,890     
                                                    -----------   -----------   -----------   -----------     
  Net gain (loss) on investments ...............     10,286,909     9,618,260     1,122,404     1,015,931     
                                                    -----------   -----------   -----------   -----------     
Reinvested capital gains .......................     15,812,829    12,866,449            -             -      
                                                    -----------   -----------   -----------   -----------     
    Net increase (decrease) in contract owners'                                                               
      equity resulting from operations .........     24,452,075    20,970,928     3,514,582     3,574,694     
                                                    -----------   -----------   -----------   -----------     
EQUITY TRANSACTIONS:                                                                                          
Purchase payments received from                                                                               
  contract owners ..............................      4,422,563     6,515,933     2,014,240     1,043,677 
Transfers between funds ........................     (1,615,174)   (1,363,214)   (1,592,252)     (511,982)    
Redemptions ....................................    (16,045,965)  (17,851,175)   (6,332,971)   (5,362,523)    
Annuity benefits ...............................       (146,801)     (145,869)      (96,044)      (88,866)    
Annual contract maintenance charge (note 2) ....        (88,671)     (103,450)      (25,213)      (29,914)    
Contingent deferred sales charges (note 2) .....        (30,681)      (29,103)       (9,241)      (10,977)    
Adjustments to maintain reserves ...............        (82,131)       89,876        19,507        15,088     
                                                    -----------   -----------   -----------   -----------     
    Net equity transactions ....................    (13,586,860)  (12,887,002)   (6,021,974)   (4,945,497)    
                                                    -----------   -----------   -----------   -----------     
                                                                                                              
NET CHANGE IN CONTRACT OWNERS' EQUITY ..........     10,865,215     8,083,926    (2,507,392)   (1,370,803)    
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ....    116,502,318   108,418,392    33,862,351    35,233,154     
                                                    -----------   -----------   -----------   -----------     
CONTRACT OWNERS' EQUITY END OF PERIOD ..........    127,367,533   116,502,318    31,354,959    33,862,351     
                                                    ===========   ===========   ===========   ===========     
</TABLE>
                                                  
                                                  
<PAGE>   5
MFS VARIABLE ACCOUNT
STATEMENTS OF OPERATIONS AND CHANGES
IN CONTRACT OWNERS' EQUITY
YEARS ENDED DECEMBER 31, 1997 AND 1996

<TABLE>
<CAPTION>
                                                                MFSRsrch                   MFSTotRe            
                                                        ------------------------   -------------------------   
                                                           1997          1996         1997          1996       
                                                        -----------   ----------   -----------   -----------     
<S>                                                     <C>           <C>          <C>           <C>           
INVESTMENT ACTIVITY:
Reinvested dividends .................................  $         -       59,553     2,616,792     2,910,060   
Mortality, expense and administration                                                                            
  charges (note 2) ...................................     (653,983)    (555,936)     (921,609)     (925,017)    
                                                        -----------   ----------   -----------   -----------     
  Net investment activity ............................     (653,983)    (496,383)    1,695,183     1,985,043     
                                                        -----------   ----------   -----------   -----------     
                                                                                                                 
Proceeds from mutual fund shares sold ................    8,666,290    5,601,511    13,549,787    13,306,729     
Cost of mutual fund shares sold ......................   (4,983,282)  (3,453,854)   (9,954,406)  (10,003,074)    
                                                        -----------   ----------   -----------   -----------     
  Realized gain (loss) on investments ................    3,683,008    2,147,657     3,595,381     3,303,655     
Change in unrealized gain (loss) on investments ......    3,267,694    4,681,987     1,350,731    (1,367,319)    
                                                        -----------   ----------   -----------   -----------     
  Net gain (loss) on investments .....................    6,950,702    6,829,644     4,946,112     1,936,336     
                                                        -----------   ----------   -----------   -----------     
Reinvested capital gains .............................    2,277,894    2,232,263     5,669,396     4,711,473     
                                                        -----------   ----------   -----------   -----------     
    Net increase (decrease) in contract owners'                                                                  
      equity resulting from operations ...............    8,574,613    8,565,524    12,310,691     8,632,852     
                                                        -----------   ----------   -----------   -----------     
                                                                                                                 
EQUITY TRANSACTIONS:                                                                                             
Purchase payments received from                                                                                  
  contract owners ....................................    2,733,275    2,534,860       979,319       901,538     
Transfers between funds ..............................      (25,300)   4,574,639    (1,533,328)   (3,481,107)    
Redemptions ..........................................   (6,469,698)  (5,317,309)  (10,543,599)   (8,249,907)    
Annuity benefits .....................................      (47,531)     (41,066)      (61,621)      (51,710)    
Annual contract maintenance charge (note 2) ..........      (22,942)     (23,769)      (37,178)      (43,179)    
Contingent deferred sales charges (note 2) ...........       (6,702)      (8,038)      (15,080)      (27,258)    
Adjustments to maintain reserves .....................        8,745       16,472       (50,752)       24,541     
                                                        -----------   ----------   -----------   -----------     
    Net equity transactions ..........................   (3,830,153)   1,735,789   (11,262,239)  (10,927,082)    
                                                        -----------   ----------   -----------   -----------     
                                                                                                                 
NET CHANGE IN CONTRACT OWNERS' EQUITY ................    4,744,460   10,301,313     1,048,452    (2,294,230)    
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ..........   46,619,691   36,318,378    69,680,071    71,974,301     
                                                        -----------   ----------   -----------   -----------     
CONTRACT OWNERS' EQUITY END OF PERIOD ................  $51,364,151   46,619,691    70,728,523    69,680,071     
                                                        ===========   ==========   ===========   ===========     
</TABLE>
                                                       
<TABLE>
<CAPTION>
                                                                 MFSWdGvt                 NSATMyMkt
                                                         -----------------------   ----------------------
                                                            1997         1996         1997        1996
                                                         ----------   ----------   ----------   ---------        
<S>                                                      <C>          <C>          <C>          <C>    
INVESTMENT ACTIVITY:
Reinvested dividends .................................      260,144      186,391       93,541     104,453
Mortality, expense and administration                                                                            
  charges (note 2) ...................................      (97,514)    (125,846)     (23,884)    (27,565)       
                                                         ----------   ----------   ----------   ---------        
  Net investment activity ............................      162,630       60,545       69,657      76,888        
                                                         ----------   ----------   ----------   ---------        
                                                                                                                 
Proceeds from mutual fund shares sold ................    2,902,749    5,905,156    1,298,650     336,695        
Cost of mutual fund shares sold ......................   (2,978,772)  (6,808,607)  (1,298,650)   (336,695)       
                                                         ----------   ----------   ----------   ---------        
  Realized gain (loss) on investments ................      (76,023)    (903,451)           -           -         
Change in unrealized gain (loss) on investments ......     (231,164)   1,115,391            -           -         
                                                         ----------   ----------   ----------   ---------        
  Net gain (loss) on investments .....................     (307,187)     211,940            -           -         
                                                         ----------   ----------   ----------   ---------        
Reinvested capital gains .............................       33,700       50,696            -           -         
                                                         ----------   ----------   ----------   ---------        
    Net increase (decrease) in contract owners'                                                                  
      equity resulting from operations ...............     (110,857)     323,181       69,657      76,888        
                                                         ----------   ----------   ----------   ---------        
                                                                                                                 
EQUITY TRANSACTIONS:                                                                                             
Purchase payments received from                                                                                  
  contract owners ....................................      860,719      826,946       73,779      35,071        
Transfers between funds ..............................     (784,407)     (22,534)     (31,631)     20,148        
Redemptions ..........................................   (1,841,069)  (3,547,879)    (511,752)   (253,624)       
Annuity benefits .....................................       (8,824)      (8,999)          -           -         
Annual contract maintenance charge (note 2) ..........       (6,389)      (9,283)      (2,620)     (3,121)       
Contingent deferred sales charges (note 2) ...........       (2,323)      (3,492)        (405)       (263)       
Adjustments to maintain reserves .....................          913        1,150         (103)         16        
                                                         ----------   ----------   ----------   ---------        
    Net equity transactions ..........................   (1,781,380)  (2,764,091)    (472,732)   (201,773)       
                                                         ----------   ----------   ----------   ---------        
                                                                                                                 
NET CHANGE IN CONTRACT OWNERS' EQUITY ................   (1,892,237)  (2,440,910)    (403,075)   (124,885)       
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ..........    8,565,606   11,006,516    2,010,640   2,135,525        
                                                         ----------   ----------   ----------   ---------        
CONTRACT OWNERS' EQUITY END OF PERIOD ................    6,673,369    8,565,606    1,607,565   2,010,640        
                                                         ==========   ==========   ==========   =========        
</TABLE>

See accompanying notes to financial statements.


<PAGE>   6
                              MFS VARIABLE ACCOUNT

                          NOTES TO FINANCIAL STATEMENTS

                           DECEMBER 31, 1997 AND 1996



(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)

              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)

              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 (NSATMyMkt)
                (managed for a fee by an affiliated investment advisor)

         At December 31, 1997, 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.


<PAGE>   7
     (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, 1997. The cost of investments
         sold is determined on the specific identification basis. Investment
         transactions are accounted for on the trade date (date the order to buy
         or sell is executed) and dividend income is recorded on the ex-dividend
         date.

     (d) Federal Income Taxes

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

         The 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.

     (f) Reclassifications

         Certain 1996 amounts have been reclassified to conform with the current
         period presentation.


<PAGE>   8
(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 contract charges are deducted by the Company on each contract
     (Non-Spectrum) 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. Contract charges on contracts (Spectrum)
     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.

     The following provides mortality, expense and administration charges by
     contract type:

<TABLE>
<CAPTION>
                                   TOTAL    MFSMyMkt    MFSGrStk     MFSInvTr    MFSBdFd   MFSEmGro
                             ----------------------------------------------------------------------
<S>                          <C>            <C>         <C>          <C>        <C>        <C>  
     Non-Spectrum..........  $     7,145       1,774         981          390        457          -
     Spectrum..............  $ 6,379,466     743,925     610,905      654,266    396,245    203,090
                             ----------------------------------------------------------------------
         Total.............  $ 6,386,611     745,699     611,886      654,656    396,702    203,090
                             ======================================================================
</TABLE>

<TABLE>
<CAPTION>
                                MFSGrOpp    MFSHiInc    MFSRsrch     MFSTotRe   MFSWdGvt   SATMyMkt
                             ----------------------------------------------------------------------
<S>                          <C>            <C>         <C>          <C>        <C>        <C>  
     Non-Spectrum..........  $     2,660         245         508          130          -          -
     Spectrum..............  $ 1,645,003     429,680     653,475      921,479     97,514     23,884
                             ----------------------------------------------------------------------
         Total.............  $ 1,647,663     429,925     653,983      921,609     97,514     23,884
                             ======================================================================
</TABLE>

(3)  RELATED PARTY TRANSACTIONS

     The Company performs various services on behalf of the Mutual Fund
     Companies in which the Account invests and may receive fees for the
     services performed. These services include, among other things, shareholder
     communications, preparation, postage, fund transfer agency and various
     other record keeping and customer service functions. These fees are paid to
     an affiliate of the Company.


<PAGE>   9
(4)  COMPONENTS OF CONTRACT OWNERS' EQUITY

     The following is a summary of contract owners' equity at December 31, 1997,
     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.

<TABLE>
<CAPTION>
                                                                                                       ANNUAL
     Contract owners' equity represented by:                  UNITS      UNIT VALUE                    RETURN
                                                            ---------   ------------                   ------
<S>                                                         <C>         <C>             <C>            <C>
      Contracts in accumulation phase:
         MFS Series Trust IV -
         MFS(R) Money Market Fund:
            Non-tax qualified ...........................       6,828   $  36.580276    $   249,770      4%
            Tax qualified spectrum ......................   1,143,756      31.101395     35,572,407      4%
            Non-tax qualified spectrum ..................     556,766      31.123008     17,328,233      4%

         Massachusetts Investors Growth
         Stock Fund - Class A:
            Non-tax qualified ...........................         850     138.838952        118,013     47%
            Tax qualified spectrum ......................     289,531     146.486721     42,412,447     46%
            Non-tax qualified spectrum ..................      88,204     124.301472     10,963,887     46%
            Non-tax qualified spectrum (81-225) .........       4,090     135.410415        553,829     46%

         Massachusetts Investors Trust - Class A:
            Tax qualified ...............................          16     164.129808          2,626     30%
            Non-tax qualified ...........................         289     154.878002         44,760     30%
            Tax qualified spectrum ......................     312,848     131.320106     41,083,233     30%
            Non-tax qualified spectrum ..................     103,123     117.825672     12,150,537     30%
            Non-tax qualified spectrum (81-225) .........       1,827     125.178102        228,700     30%

         MFS(R) Bond Fund - Class A:
            Non-tax qualified ...........................         595      57.243116         34,060      9%
            Tax qualified spectrum ......................     453,678      48.946623     22,206,006      9%
            Non-tax qualified spectrum ..................     147,342      48.906597      7,205,996      9%
            Non-tax qualified spectrum (81-225) .........         789      49.097863         38,738      9%

         MFS(R) Emerging Growth Fund - Class A:
            Tax qualified spectrum ......................     385,073      40.798757     15,710,500     19%
            Non-tax qualified spectrum (81-225) .........         674      40.798757         27,498     19%

         MFS(R) Growth Opportunities Fund - Class A:
            Non-tax qualified ...........................       1,008     152.474948        153,695     22%
            Tax qualified spectrum ......................     732,936     141.368069    103,613,747     22%
            Non-tax qualified spectrum ..................     172,812     120.084102     20,751,974     22%
            Non-tax qualified spectrum (81-225) .........      12,840     132.499304      1,701,291     22%

         MFS(R) High Income Fund - Class A:
            Non-tax qualified ...........................         358      72.045586         25,792     12%
            Tax qualified spectrum ......................     332,136      62.966234     20,913,353     11%
            Non-tax qualified spectrum ..................     154,453      62.010978      9,577,782     11%
            Non-tax qualified spectrum (81-225) .........       4,996      62.966234        314,579     11%
</TABLE>

                                                                     (Continued)


<PAGE>   10
<TABLE>
<S>                                                           <C>           <C>          <C>                 <C>
         MFS(R) Research Fund - Class A:
            Non-tax qualified .............................       390       148.464541         57,901        19%
            Tax qualified spectrum ........................   265,836       146.156474     38,853,652        19%
            Non-tax qualified spectrum ....................    93,659       127.707031     11,960,913        19%
            Non-tax qualified spectrum (81-225) ...........     1,318       144.450450        190,386        19%

         MFS(R) Total Return Fund - Class A:
            Tax qualified .................................       131       108.143295         14,167        19%
            Tax qualified spectrum ........................   570,631        98.832664     56,396,982        19%
            Non-tax qualified spectrum ....................   145,316        95.666722     13,901,905        19%
            Non-tax qualified spectrum (81-225) ...........       805        97.871152         78,786        19%

         MFS(R) World Governments Fund - Class A:
            Tax qualified spectrum ........................   115,417        50.368842      5,813,421       (1)%
            Non-tax qualified spectrum ....................    15,550        49.106357        763,604       (1)%
            Non-tax qualified spectrum (81-225) ...........       666        50.290543         33,494       (1)%

         Nationwide Separate Account Trust -
         Money Market Fund:
            Tax qualified spectrum ........................    41,782        23.669908        988,976         4%
            Non-tax qualified spectrum ....................    26,117        23.685302        618,589         4%
                                                             ========       ==========

      Reserves for annuity contracts in payout phase:
            Tax qualified .................................                                    57,958
            Non-tax qualified .............................                                    59,810
            Tax qualified spectrum ........................                                 2,494,828
            Non-tax qualified spectrum ....................                                 1,166,344
            Non-tax qualified spectrum (81-225) ...........                                     5,485
                                                                                         ------------
                                                                                         $496,440,654
                                                                                         ============
</TABLE>





<PAGE>   52

<PAGE>   1
                          INDEPENDENT AUDITORS' REPORT


The Board of Directors
Nationwide Life Insurance Company:


We have audited the accompanying consolidated balance sheets of Nationwide Life
Insurance Company and subsidiaries (collectively the Company), a wholly owned
subsidiary of Nationwide Financial Services, Inc., as of December 31, 1997 and
1996, and the related consolidated statements of income, shareholder's equity
and cash flows for each of the years in the three-year period ended December 31,
1997. These consolidated financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
consolidated financial statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Nationwide Life
Insurance Company and subsidiaries as of December 31, 1997 and 1996, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 1997, in conformity with generally accepted
accounting principles.



                                                    KPMG Peat Marwick LLP


Columbus, Ohio
January 30, 1998

<PAGE>   2



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

                           Consolidated Balance Sheets

                            (in millions of dollars)

<TABLE>
<CAPTION>

                                                                                                   December 31,
                                                                                        -----------------------------------
                                        ASSETS                                                1997               1996
                                        ------
                                                                                        -----------------   ---------------
<S>                                                                                        <C>                 <C>  
Investments:
  Securities available-for-sale, at fair value:
    Fixed maturity securities                                                               $13,204.1           $12,304.6
    Equity securities                                                                            80.4                59.1
  Mortgage loans on real estate, net                                                          5,181.6             5,272.1
  Real estate, net                                                                              311.4               265.8
  Policy loans                                                                                  415.3               371.8
  Other long-term investments                                                                    25.2                28.7
  Short-term investments                                                                        358.4                 4.8
                                                                                           ----------           ---------
                                                                                             19,576.4            18,306.9
                                                                                           ----------           ---------

Cash                                                                                            175.6                43.8
Accrued investment income                                                                       210.5               210.2
Deferred policy acquisition costs                                                             1,665.4             1,366.5
Investment in subsidiaries classified as discontinued operations                                  -                 485.7
Other assets                                                                                    438.4               426.5
Assets held in Separate Accounts                                                             37,724.4            26,926.7
                                                                                           ----------           ---------
                                                                                            $59,790.7           $47,766.3
                                                                                           ==========           =========

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

Future policy benefits and claims                                                           $18,702.8           $17,600.6
Other liabilities                                                                               885.6             1,101.1
Liabilities related to Separate Accounts                                                     37,724.4            26,926.7
                                                                                           ----------           ---------
                                                                                             57,312.8            45,628.4
                                                                                           ----------           ---------

Commitments and contingencies (notes 7 and 13)

Shareholder's equity:
  Common stock, $1 par value.  Authorized 5.0 million shares;
    3.8 million shares issued and outstanding                                                     3.8                 3.8
  Additional paid-in capital                                                                    914.7               527.9
  Retained earnings                                                                           1,312.3             1,432.6
  Unrealized gains on securities available-for-sale, net                                        247.1               173.6
                                                                                           ----------           ---------
                                                                                              2,477.9             2,137.9
                                                                                           ----------           ---------
                                                                                            $59,790.7           $47,766.3
                                                                                           ==========           =========

</TABLE>


See accompanying notes to consolidated financial statements.





<PAGE>   3


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

                        Consolidated Statements of Income

                            (in millions of dollars)


<TABLE>
<CAPTION>
                                                                                        Years ended December 31,
                                                                              ---------------------------------------------
                                                                                  1997            1996           1995
                                                                              -------------   -------------  --------------

<S>                                                                            <C>             <C>            <C>      
Revenues:
  Investment product and universal life insurance product policy charges       $   545.2       $   400.9      $   286.6
  Traditional life insurance premiums                                              205.4           198.6          199.1
  Net investment income                                                          1,409.2         1,357.8        1,294.0
  Realized gains (losses) on investments                                            11.1            (0.3)          (1.7)
  Other                                                                             46.5            35.9           20.7
                                                                              ----------      ----------     ----------
                                                                                 2,217.4         1,992.9        1,798.7
                                                                              ----------      ----------     ----------
Benefits and expenses:
  Interest credited to policyholder account balances                             1,016.6           982.3          950.3
  Other benefits and claims                                                        178.2           178.3          165.2
  Policyholder dividends on participating policies                                  40.6            41.0           39.9
  Amortization of deferred policy acquisition costs                                167.2           133.4           82.7
  Other operating expenses                                                         384.9           342.4          273.0
                                                                              ----------      ----------     ----------
                                                                                 1,787.5         1,677.4        1,511.1
                                                                              ----------      ----------     ----------

    Income from continuing operations before federal income tax expense            429.9           315.5          287.6

Federal income tax expense                                                         150.2           110.9           99.8
                                                                              ----------      ----------     ----------

    Income from continuing operations                                              279.7           204.6          187.8

Income from discontinued operations (less federal income tax expense
  of $4.5 and $7.4 in 1996 and 1995, respectively)                                   -              11.3           24.7
                                                                              ----------      ----------     ----------

    Net income                                                                 $   279.7       $   215.9      $   212.5
                                                                              ==========      ==========     ==========
</TABLE>

See accompanying notes to consolidated financial statements.





<PAGE>   4


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

                 Consolidated Statements of Shareholder's Equity

                            (in millions of dollars)


<TABLE>
<CAPTION>
                                                                                          Unrealized
                                                                                            gains
                                                                                           (losses)
                                                           Additional                   on securities       Total
                                                Common       paid-in       Retained       available-    shareholder's
                                                 stock       capital       earnings     for-sale, net       equity
                                              ----------- ------------- -------------- ---------------- -------------
<S>                                           <C>           <C>           <C>              <C>            <C>
December 31, 1994                                 $3.8       $ 606.2       $1,378.2         $(119.7)       $1,868.5

  Capital contribution                             -            51.0            -              (4.1)           46.9
  Net income                                       -             -            212.5             -             212.5
  Dividends to shareholder                         -             -             (7.5)            -              (7.5)
  Unrealized gains on securities available-
    for-sale, net                                  -             -              -             508.1           508.1
                                              --------      --------       --------        --------       ---------
December 31, 1995                                  3.8         657.2        1,583.2           384.3          2628.5

  Net income                                       -             -            215.9             -             215.9
  Dividends to shareholder                         -          (129.3)        (366.5)          (39.8)         (535.6)
  Unrealized losses on securities available-
    for-sale, net                                  -             -              -            (170.9)         (170.9)
                                              --------      --------       --------        --------       ---------
December 31, 1996                                  3.8         527.9        1,432.6           173.6         2,137.9

  Capital contribution                             -           836.8            -               -             836.8
  Net income                                       -             -            279.7             -             279.7
  Dividends to shareholder                         -          (450.0)        (400.0)            -            (850.0)
  Unrealized gains on securities available-
    for-sale, net                                  -             -              -              73.5            73.5
                                              --------      --------       --------        --------       ---------
December 31, 1997                                 $3.8       $ 914.7       $1,312.3         $ 247.1        $2,477.9
                                              ========      ========       ========        ========       =========

</TABLE>



See accompanying notes to consolidated financial statements.





<PAGE>   5


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

                      Consolidated Statements of Cash Flows

                            (in millions of dollars)

<TABLE>
<CAPTION>

                                                                                           Years ended December 31,
                                                                                ----------------------------------------------
                                                                                     1997           1996            1995
                                                                                ------------------------------ ---------------
<S>                                                                                  <C>            <C>             <C>    

Cash flows from operating activities:
  Net income                                                                     $    279.7      $   215.9       $   212.5
  Adjustments to reconcile net income to net cash provided by operating
    activities:
      Interest credited to policyholder account balances                            1,016.6          982.3           950.3
      Capitalization of deferred policy acquisition costs                            (487.9)        (422.6)         (321.3)
      Amortization of deferred policy acquisition costs                               167.2          133.4            82.7
      Amortization and depreciation                                                    (2.0)           7.0            10.2
      Realized (gains) losses on invested assets, net                                 (11.1)          (0.3)            3.3
      (Increase) decrease in accrued investment income                                 (0.3)           2.8           (16.9)
      (Increase) decrease in other assets                                             (12.7)         (38.9)           39.9
      (Decrease) increase in policy liabilities                                       (23.1)        (151.0)          123.9
      Increase in other liabilities                                                   230.6          191.4            27.0
      Other, net                                                                      (10.9)         (61.7)            1.8
                                                                                -----------      ---------        --------
        Net cash provided by operating activities                                   1,146.1          858.3         1,113.4
                                                                                -----------      ---------        --------

Cash flows from investing activities:
  Proceeds from maturity of securities available-for-sale                             993.4        1,162.8           634.6
  Proceeds from sale of securities available-for-sale                                 574.5          299.6           107.3
  Proceeds from maturity of fixed maturity securities held-to-maturity                  -              -             564.4
  Proceeds from repayments of mortgage loans on real estate                           437.3          309.0           207.8
  Proceeds from sale of real estate                                                    34.8           18.5            48.3
  Proceeds from repayments of policy loans and sale of other invested assets           22.7           22.8            53.6
  Cost of securities available-for-sale acquired                                   (2,828.1)      (1,573.6)       (1,942.4)
  Cost of fixed maturity securities held-to-maturity acquired                           -              -            (593.6)
  Cost of mortgage loans on real estate acquired                                     (752.2)        (972.8)         (796.0)
  Cost of real estate acquired                                                        (24.9)          (7.9)          (10.9)
  Policy loans issued and other invested assets acquired                              (62.5)         (57.7)          (75.9)
  Short-term investments, net                                                        (354.8)          28.0            77.8
                                                                                -----------      ---------        --------
        Net cash used in investing activities                                      (1,959.8)        (771.3)       (1,725.0)
                                                                                -----------      ---------        --------

Cash flows from financing activities:
  Proceeds from capital contributions                                                 836.8            -               -
  Cash dividends paid                                                                   -            (50.0)           (7.5)
  Increase in investment product and universal life insurance
    product account balances                                                        2,488.5        1,781.8         1,883.7
  Decrease in investment product and universal life insurance
    product account balances                                                       (2,379.8)      (1,784.5)       (1,258.7)
                                                                                -----------      ---------        --------
        Net cash provided by (used in) financing activities                           945.5          (52.7)          617.5
                                                                                -----------      ---------        --------
Net increase in cash                                                                  131.8           34.3             5.9

Cash, beginning of year                                                                43.8            9.5             3.6
                                                                                -----------      ---------        --------

Cash, end of year                                                                $    175.6      $    43.8       $     9.5
                                                                                ===========      =========       =========
</TABLE>

See accompanying notes to consolidated financial statements.





<PAGE>   6

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

                   Notes to Consolidated Financial Statements

                        December 31, 1997, 1996 and 1995


(1)      ORGANIZATION AND DESCRIPTION OF BUSINESS

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

         During 1996 and 1997, Nationwide Corp. and NFS completed certain
         transactions in anticipation of the initial public offering that
         focused the business of NFS on long-term savings and retirement
         products. On September 24, 1996, NLIC declared a dividend payable to
         Nationwide Corp. on January 1, 1997 consisting of the outstanding
         shares of common stock of certain subsidiaries that do not offer or
         distribute long-term savings or retirement products. In addition,
         during 1996, NLIC entered into two reinsurance agreements whereby all
         of NLIC's accident and health and group life insurance business was
         ceded to two affiliates effective January 1, 1996. These subsidiaries,
         through December 31, 1996, and all accident and health and group life
         insurance business have been accounted for as discontinued operations
         for all periods presented. See notes 11 and 15. Additionally, NLIC paid
         $900.0 million of dividends, $50.0 million to Nationwide Corp. on
         December 31, 1996 and $850.0 million to NFS, which then made an
         equivalent dividend to Nationwide Corp., on February 24, 1997.

         NFS contributed $836.8 million to the capital of NLIC during March
         1997.

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

         The Company is a leading provider of long-term savings and retirement
         products. The Company is subject to regulation by the Insurance
         Departments of states in which it is licensed, and undergoes periodic
         examinations by those departments.

(2)      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         The significant accounting policies followed by the Company that
         materially affect financial reporting are summarized below. The
         accompanying consolidated financial statements have been prepared in
         accordance with generally accepted accounting principles, which differ
         from statutory accounting practices prescribed or permitted by
         regulatory authorities. Annual Statements for NLIC and NLAIC, filed
         with the Department of Insurance of the State of Ohio (the Department),
         are prepared on the basis of accounting practices prescribed or
         permitted by the Department. Prescribed statutory accounting practices
         include a variety of publications of the National Association of
         Insurance Commissioners (NAIC), as well as state laws, regulations and
         general administrative rules. Permitted statutory accounting practices
         encompass all accounting practices not so prescribed. The Company has
         no material permitted statutory accounting practices.



<PAGE>   7


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

              Notes to Consolidated Financial Statements, Continued

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

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

         (a)  CONSOLIDATION POLICY

              The consolidated financial statements include the accounts of NLIC
              and its wholly owned subsidiaries. Subsidiaries that are
              classified and reported as discontinued operations are not
              consolidated but rather are reported as "Investment in
              subsidiaries classified as discontinued operations" in the
              accompanying consolidated balance sheets and "Income from
              discontinued operations" in the accompanying consolidated
              statements of income. All significant intercompany balances and
              transactions have been eliminated.

         (b)  VALUATION OF INVESTMENTS AND RELATED GAINS AND LOSSES

              The Company is required to classify its fixed maturity securities
              and equity securities as either held-to-maturity,
              available-for-sale or trading. Fixed maturity securities are
              classified as held-to-maturity when the Company has the positive
              intent and ability to hold the securities to maturity and are
              stated at amortized cost. Fixed maturity securities not classified
              as held-to-maturity and all equity securities are classified as
              available-for-sale and are stated at fair value, with the
              unrealized gains and losses, net of adjustments to deferred policy
              acquisition costs and deferred federal income tax, reported as a
              separate component of shareholder's equity. The adjustment to
              deferred policy acquisition costs represents the change in
              amortization of deferred policy acquisition costs that would have
              been required as a charge or credit to operations had such
              unrealized amounts been realized. The Company has no fixed
              maturity securities classified as held-to-maturity or trading as
              of December 31, 1997 or 1996.

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

              Real estate is carried at cost less accumulated depreciation and
              valuation allowances. Other long-term investments are carried on
              the equity basis, adjusted for valuation allowances. Impairment
              losses are recorded on long-lived assets used in operations when
              indicators of impairment are present and the undiscounted cash
              flows estimated to be generated by those assets are less than the
              assets' carrying amount.

              Realized gains and losses on the sale of investments are
              determined on the basis of specific security identification.
              Estimates for valuation allowances and other than temporary
              declines are included in realized gains and losses on investments.


<PAGE>   8



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

              Notes to Consolidated Financial Statements, Continued


         (c)  REVENUES AND BENEFITS

              INVESTMENT PRODUCTS AND UNIVERSAL LIFE INSURANCE PRODUCTS:
              Investment products consist primarily of individual and group
              variable and fixed annuities. Universal life insurance products
              include universal life insurance, variable universal life
              insurance and other interest-sensitive life insurance policies.
              Revenues for investment products and universal life insurance
              products consist of net investment income, asset fees, cost of
              insurance, policy administration and surrender charges that have
              been earned and assessed against policy account balances during
              the period. Policy benefits and claims that are charged to expense
              include interest credited to policy account balances and benefits
              and claims incurred in the period in excess of related policy
              account balances.

              TRADITIONAL LIFE INSURANCE PRODUCTS: Traditional life insurance
              products include those products with fixed and guaranteed premiums
              and benefits and consist primarily of whole life insurance,
              limited-payment life insurance, term life insurance and certain
              annuities with life contingencies. Premiums for traditional life
              insurance products are recognized as revenue when due. Benefits
              and expenses are associated with earned premiums so as to result
              in recognition of profits over the life of the contract. This
              association is accomplished by the provision for future policy
              benefits and the deferral and amortization of policy acquisition
              costs.

         (d)  DEFERRED POLICY ACQUISITION COSTS

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

         (e)  SEPARATE ACCOUNTS

              Separate Account assets and liabilities represent contractholders'
              funds which have been segregated into accounts with specific
              investment objectives. For all but $365.5 million of separate
              account assets, the investment income and gains or losses of these
              accounts accrue directly to the contractholders. The activity of
              the Separate Accounts is not reflected in the consolidated
              statements of income and cash flows except for the fees the
              Company receives.

         (f)  FUTURE POLICY BENEFITS

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

              Future policy benefits for traditional life 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 4.


<PAGE>   9


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

              Notes to Consolidated Financial Statements, Continued


         (g)  PARTICIPATING BUSINESS

              Participating business represents approximately 50% in 1997 (52%
              in 1996 and 54% in 1995) of the Company's life insurance in force,
              77% in 1997 (78% in 1996 and 79% in 1995) of the number of life
              insurance policies in force, and 27% in 1997 (40% in 1996 and 47%
              in 1995) of life insurance statutory premiums. The provision for
              policyholder dividends is based on current dividend scales and is
              included in "Future policy benefits and claims" in the
              accompanying consolidated balance sheets.

         (h)  FEDERAL INCOME TAX

              The Company files a consolidated federal income tax return with
              Nationwide Mutual Insurance Company (NMIC), the majority
              shareholder of Nationwide Corp. The members of the consolidated
              tax return group have a tax sharing arrangement which provides, in
              effect, for each member to bear essentially the same federal
              income tax liability as if separate tax returns were filed.

              The Company utilizes the asset and liability method of accounting
              for income tax. Under this method, deferred tax assets and
              liabilities are recognized for the future tax consequences
              attributable to differences between the financial statement
              carrying amounts of existing assets and liabilities and their
              respective tax bases and operating loss and tax credit
              carryforwards. Deferred tax assets and liabilities are measured
              using enacted tax rates expected to apply to taxable income in the
              years in which those temporary differences are expected to be
              recovered or settled. Under this method, the effect on deferred
              tax assets and liabilities of a change in tax rates is recognized
              in income in the period that includes the enactment date.
              Valuation allowances are established when necessary to reduce the
              deferred tax assets to the amounts expected to be realized.

         (i)  REINSURANCE CEDED

              Reinsurance premiums ceded and reinsurance recoveries on benefits
              and claims incurred are deducted from the respective income and
              expense accounts. Assets and liabilities related to reinsurance
              ceded are reported on a gross basis. All of the Company's accident
              and health and group life insurance business is ceded to
              affiliates and is accounted for as discontinued operations. See
              notes 11 and 15.

         (j)  RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

              STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO. 130 - REPORTING
              COMPREHENSIVE INCOME was issued in June 1997 and is effective for
              fiscal years beginning after December 15, 1997. The statement
              establishes standards for reporting and display of comprehensive
              income and its components in a full set of financial statements.
              Comprehensive income includes all changes in equity during a
              period except those resulting from investments by shareholders and
              distributions to shareholders and includes net income.
              Comprehensive income would be reported in addition to earnings
              amounts currently presented. The Company will adopt the statement
              and begin reporting comprehensive income in the first quarter of
              1998.

         (k)  RECLASSIFICATION

              Certain items in the 1996 and 1995 consolidated financial
              statements have been reclassified to conform to the 1997
              presentation.


<PAGE>   10


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

              Notes to Consolidated Financial Statements, Continued




(3)      INVESTMENTS

         The amortized cost, gross unrealized gains and losses and estimated
         fair value of securities available-for-sale as of December 31, 1997 and
         1996 were:
<TABLE>
<CAPTION>

                                                                                     Gross         Gross
                                                                    Amortized     unrealized    unrealized     Estimated
             (in millions of dollars)                                 cost           gains        losses       fair value
                                                                 --------------  ------------  -------------  ------------
<S>                                                                 <C>           <C>          <C>              <C> 
             December 31, 1997:
               Fixed maturity securities:
                 U.S. Treasury securities and obligations of U.S.
                   government corporations and agencies            $     305.1    $     8.6      $    -        $     313.7
                 Obligations of states and political subdivisions          1.6          -             -                1.6
                 Debt securities issued by foreign governments            93.3          2.7          (0.2)            95.8
                 Corporate securities                                  8,698.7        355.5         (11.5)         9,042.7
                 Mortgage-backed securities                            3,634.2        118.6          (2.5)         3,750.3
                                                                  ------------    ---------     ---------      -----------
                     Total fixed maturity securities                  12,732.9        485.4         (14.2)        13,204.1
               Equity securities                                          67.8         12.9          (0.3)            80.4
                                                                  ------------    ---------     ---------      -----------
                                                                   $  12,800.7    $   498.3      $  (14.5)     $  13,284.5
                                                                  ============    =========     =========      ===========

             December 31, 1996:
               Fixed maturity securities:
                 U.S. Treasury securities and obligations of U.S.
                   government corporations and agencies            $     275.7    $     4.8      $   (1.3)     $     279.2
                 Obligations of states and political subdivisions          6.2          0.5           -                6.7
                 Debt securities issued by foreign governments           100.7          2.1          (0.9)           101.9
                 Corporate securities                                  7,999.3        285.9         (33.7)         8,251.5
                 Mortgage-backed securities                            3,589.0         91.4         (15.1)         3,665.3
                                                                  ------------    ---------     ---------      -----------
                     Total fixed maturity securities                  11,970.9        384.7         (51.0)        12,304.6
               Equity securities                                          43.9         15.6          (0.4)            59.1
                                                                  ------------    ---------     ---------      -----------
                                                                   $  12,014.8    $   400.3      $  (51.4)     $  12,363.7
                                                                  ============    =========     =========      ===========
</TABLE>


         The amortized cost and estimated fair value of fixed maturity
         securities available-for-sale as of December 31, 1997, 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
             (in millions of dollars)                                               cost          fair value
                                                                              --------------      ----------
<S>                                                                               <C>              <C>        
             Fixed maturity securities available for sale:
               Due in one year or less                                            $     419.2      $     422.1
               Due after one year through five years                                  4,573.5          4,708.4
               Due after five years through ten years                                 2,772.6          2,879.7
               Due after ten years                                                    1,333.4          1,443.6
                                                                                  -----------      -----------
                                                                                      9,098.7          9,453.8
             Mortgage-backed securities                                               3,634.2          3,750.3
                                                                                  -----------      -----------
                                                                                  $  12,732.9      $  13,204.1
                                                                                  ===========      ===========
</TABLE>


<PAGE>   11

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

              Notes to Consolidated Financial Statements, Continued


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

<TABLE>
<CAPTION>

             (in millions of dollars)                                                1997          1996
                                                                                 -----------     ----------
<S>                                                                                  <C>            <C>   
             Gross unrealized gains                                                 $ 483.8        $349.0
             Adjustment to deferred policy acquisition costs                         (103.7)        (81.9)
             Deferred federal income tax                                             (133.0)        (93.5)
                                                                                   --------       -------
                                                                                    $ 247.1        $173.6
                                                                                   ========       =======
</TABLE>

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


             (in millions of dollars)                                         1997          1996           1995
                                                                          -----------   -------------   -----------
<S>                                                                          <C>           <C>            <C>
             Securities available-for-sale:
               Fixed maturity securities                                      $137.5       $(289.2)       $876.3
               Equity securities                                                (2.7)          8.9           -
             Fixed maturity securities held-to-maturity                          -             -            75.6
                                                                             -------       -------       -------
                                                                              $134.8       $(280.3)      $ 951.9
                                                                             =======       =======       =======
</TABLE>

         Proceeds from the sale of securities available-for-sale during 1997,
         1996 and 1995 were $574.5 million, $299.6 million and $107.3 million,
         respectively. During 1997, gross gains of $9.9 million ($6.6 million
         and $4.8 million in 1996 and 1995, respectively) and gross losses of
         $18.0 million ($6.9 million and $2.1 million in 1996 and 1995,
         respectively) were realized on those sales. In addition, gross gains of
         $15.1 million and gross losses of $0.7 million were realized in 1997
         when the Company paid a dividend to NFS, which then made an equivalent
         dividend to Nationwide Corp., consisting of securities having an
         aggregate fair value of $850.0 million.

         During 1995, the Company transferred fixed maturity securities
         classified as held-to-maturity with amortized cost of $25.4 million 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 $3.5
         million.

         As permitted by the Financial Accounting Standards Board'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 nearly 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 $3.32 billion,
         resulting in a gross unrealized gain of $155.9 million.

         The recorded investment of mortgage loans on real estate considered to
         be impaired as of December 31, 1997 was $19.9 million ($51.8 million as
         of December 31, 1996), which includes $3.9 million ($41.7 million as of
         December 31, 1996) of impaired mortgage loans on real estate for which
         the related valuation allowance was $0.1 million ($8.5 million as of
         December 31, 1996) and $16.0 million ($10.1 million as of December 31,
         1996) of impaired mortgage loans on real estate for which there was no
         valuation allowance. During 1997, the average recorded investment in
         impaired mortgage loans on real estate was approximately $31.8 million
         ($39.7 million in 1996) and interest income recognized on those loans
         was $1.0 million ($2.1 million in 1996), which is equal to interest
         income recognized using a cash-basis method of income recognition.


<PAGE>   12


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

              Notes to Consolidated Financial Statements, Continued


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

             (in millions of dollars)                                               1997          1996
                                                                                ------------- -------------
<S>                                                                                <C>            <C>
             Allowance, beginning of year                                            $51.0         $49.1
               (Reductions) additions charged to operations                           (1.2)          4.5
               Direct write-downs charged against the allowance                       (7.3)         (2.6)
                                                                                    ------        ------
             Allowance, end of year                                                  $42.5         $51.0
                                                                                    ======        ======
</TABLE>

         Real estate is presented at cost less accumulated depreciation of $45.1
         million as of December 31, 1997 ($30.3 million as of December 31, 1996)
         and valuation allowances of $11.1 million as of December 31, 1997
         ($15.2 million as of December 31, 1996).

         Investments that were non-income producing for the twelve month period
         preceding December 31, 1997 amounted to $19.4 million ($26.8 million
         for 1996) and consisted of $3.0 million ($0.2 million in 1996) in
         securities available-for-sale, $16.4 million ($20.6 million in 1996) in
         real estate and none ($5.9 million in 1996) in other long-term
         investments.

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

<TABLE>
<CAPTION>
             (in millions of dollars)                                      1997             1996           1995
                                                                        -----------      ---------      ---------   
<S>                                                                      <C>             <C>            <C>      
             Gross investment income:
               Securities available-for-sale:
                 Fixed maturity securities                                $  911.6        $  917.1       $  685.8
                 Equity securities                                             0.8             1.3            1.3
               Fixed maturity securities held-to-maturity                      -               -            201.8
               Mortgage loans on real estate                                 457.7           432.8          395.5
               Real estate                                                    42.9            44.3           38.3
               Short-term investments                                         22.7             4.2           10.6
               Other                                                          21.0             4.0            7.2
                                                                          --------        --------       --------
                   Total investment income                                 1,456.7         1,403.7        1,340.5
             Less investment expenses                                         47.5            45.9           46.5
                                                                          --------        --------       --------
                   Net investment income                                  $1,409.2        $1,357.8       $1,294.0
                                                                          ========        ========       ========
</TABLE>

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

             (in millions of dollars)                                       1997            1996           1995
                                                                         ---------       ---------       --------    
<S>                                                                           <C>            <C>            <C>  
             Securities available-for-sale:
               Fixed maturity securities                                    $ 3.6           $(3.5)         $ 4.2
               Equity securities                                              2.7             3.2            3.4
             Mortgage loans on real estate                                    1.6            (4.1)          (7.1)
             Real estate and other                                            3.2             4.1           (2.2)
                                                                           ------          ------         ------
                                                                            $11.1           $(0.3)         $(1.7)
                                                                           ======          ======         ======
</TABLE>

         Fixed  maturity securities with an amortized cost of $6.2 million as 
         of  December  31,  1997 and 1996 were on deposit with various
         regulatory agencies as required by law.


<PAGE>   13



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

              Notes to Consolidated Financial Statements, Continued


(4)      FUTURE POLICY BENEFITS AND CLAIMS

         The liability for future policy benefits for investment contracts
         represents approximately 86% and 87% of the total liability for future
         policy benefits as of December 31, 1997 and 1996, respectively. The
         average interest rate credited on investment product policies was
         approximately 6.1%, 6.3% and 6.6% for the years ended December 31,
         1997, 1996 and 1995, respectively.

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

              INTEREST RATES: Interest rates vary by issue year and were 6.9%
              and 6.6% in 1997 and 1996, respectively. Interest rates have
              generally ranged from 6.0% to 10.5% for previous issue years.

              WITHDRAWALS: Rates, which vary by issue age, type of coverage and
              policy  duration, are based on Company experience.

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

         The Company has entered into a reinsurance contract to cede a portion
         of its general account individual annuity business to The Franklin Life
         Insurance Company (Franklin). Total recoveries due from Franklin were
         $220.2 million and $240.5 million as of December 31, 1997 and 1996,
         respectively. The contract is immaterial to the Company's results of
         operations. The ceding of risk does not discharge the original insurer
         from its primary obligation to the policyholder. Under the terms of the
         contract, Franklin has established a trust as collateral for the
         recoveries. The trust assets are invested in investment grade
         securities, the market value of which must at all times be greater than
         or equal to 102% of the reinsured reserves.

         The Company has reinsurance agreements with certain affiliates as
         described in note 11. All other reinsurance agreements are not material
         to either premiums or reinsurance recoverables.


(5)      FEDERAL INCOME TAX

         The  Company's current federal income tax liability was $60.1 million 
         and $30.2 million as of December 31, 1997 and 1996, respectively.


<PAGE>   14


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

              Notes to Consolidated Financial Statements, Continued


         The tax effects of temporary differences that give rise to significant
         components of the net deferred tax liability as of December 31, 1997
         and 1996 are as follows:
<TABLE>
<CAPTION>

             (in millions of dollars)                                        1997            1996
                                                                          ----------      ----------  
<S>                                                                        <C>             <C>  
             Deferred tax assets:
               Future policy benefits                                       $200.1          $183.0
               Liabilities in Separate Accounts                              242.0           188.4
               Mortgage loans on real estate and real estate                  19.0            23.4
               Other assets and other liabilities                             59.2            53.7
                                                                           -------          ------
                 Total gross deferred tax assets                             520.3           448.5
                 Less valuation allowance                                     (7.0)           (7.0)
                                                                           -------          ------
                 Net deferred tax assets                                     513.3           441.5
                                                                           -------          ------

             Deferred tax liabilities:
               Deferred policy acquisition costs                             480.5           399.3
               Fixed maturity securities                                     193.3           133.2
               Deferred tax on realized investment gains                      40.1            37.6
               Equity securities and other long-term investments               7.5             8.2
               Other                                                          22.2            25.4
                                                                           -------          ------
                 Total gross deferred tax liabilities                        743.6           603.7
                                                                           -------          ------
                 Net deferred tax liability                                 $230.3          $162.2
                                                                           =======          ======
</TABLE>

         In assessing the realizability of deferred tax assets, management
         considers whether it is more likely than not that some portion of the
         total gross deferred tax assets will not be realized. Nearly all future
         deductible amounts can be offset by future taxable amounts or recovery
         of federal income tax paid within the statutory carryback period. There
         has been no change in the valuation allowance for the years ended
         December 31, 1997, 1996 and 1995.

         Federal income tax expense attributable to income from continuing
         operations for the years ended December 31 was as follows:

<TABLE>
<CAPTION>
           (in millions of dollars)                                   1997            1996            1995
                                                                   ---------       ---------       ---------  
<S>                                                                 <C>             <C>             <C> 
           Currently payable                                         $121.7          $116.5           $88.7
           Deferred tax expense (benefit)                              28.5            (5.6)           11.1
                                                                     ------          ------          ------
                                                                     $150.2          $110.9           $99.8
                                                                     ======          ======          ======
</TABLE>

         Total federal income tax expense for the years ended December 31, 1997,
         1996 and 1995 differs from the amount computed by applying the U.S.
         federal income tax rate to income before tax as follows:
<TABLE>
<CAPTION>

                                                           1997                     1996                     1995
                                                   ----------------------   ----------------------   ----------------------
         (in millions of dollars)                     Amount        %          Amount        %          Amount        %
                                                   ----------------------   ------------- --------   ------------- --------
<S>                                                   <C>         <C>          <C>         <C>          <C>         <C> 
         Computed (expected) tax expense               $150.5      35.0         $110.4      35.0         $100.6      35.0
         Tax exempt interest and dividends
           received deduction                             -         0.0           (0.2)     (0.1)           -         0.0
         Other, net                                      (0.3)     (0.1)           0.7       0.3           (0.8)     (0.3)
                                                       ------      ----         ------      ----         ------      ----
             Total (effective rate of each year)       $150.2      34.9         $110.9      35.2         $ 99.8      34.7
                                                       ======      ====         ======      ====         ======      ====
</TABLE>

         Total federal income tax paid was $91.8 million,  $115.8 million and 
         $51.8 million during the years ended December 31, 1997, 1996 and 1995,
         respectively.



<PAGE>   15


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

              Notes to Consolidated Financial Statements, Continued


(6)      FAIR VALUE OF FINANCIAL INSTRUMENTS

         The following disclosures summarize the carrying amount and estimated
         fair value of the Company's financial instruments. Certain assets and
         liabilities are specifically excluded from the disclosure requirements
         of financial instruments. Accordingly, the aggregate fair value amounts
         presented do not represent the underlying value of the Company.

         The fair value of a financial instrument is defined as the amount at
         which the financial instrument could be exchanged in a current
         transaction between willing parties. In cases where quoted market
         prices are not available, fair value is to be based on estimates using
         present value or other valuation techniques. Many of the Company's
         assets and liabilities subject to the disclosure requirements are not
         actively traded, requiring fair values to be estimated by management
         using present value or other valuation techniques. These techniques are
         significantly affected by the assumptions used, including the discount
         rate and estimates of future cash flows. Although fair value estimates
         are calculated using assumptions that management believes are
         appropriate, changes in assumptions could cause these estimates to vary
         materially. In that regard, the derived fair value estimates cannot be
         substantiated by comparison to independent markets and, in many cases,
         could not be realized in the immediate settlement of the instruments.

         Although insurance contracts, other than policies such as annuities
         that are classified as investment contracts, are specifically exempted
         from the disclosure requirements, estimated fair value of policy
         reserves on life insurance contracts is provided to make the fair value
         disclosures more meaningful.

         The tax ramifications of the related unrealized gains and losses can
         have a significant effect on fair value estimates and have not been
         considered in the estimates.

         The following methods and assumptions were used by the Company in
         estimating its fair value disclosures:

              FIXED MATURITY AND EQUITY SECURITIES: The fair value for fixed
              maturity securities is based on quoted market prices, where
              available. For fixed maturity securities not actively traded, fair
              value is estimated using values obtained from independent pricing
              services or, in the case of private placements, is estimated by
              discounting expected future cash flows using a current market rate
              applicable to the yield, credit quality and maturity of the
              investments. The fair value for equity securities is based on
              quoted market prices.

              MORTGAGE LOANS ON REAL ESTATE, NET: The fair value for mortgage
              loans on real estate is estimated using discounted cash flow
              analyses, using interest rates currently being offered for similar
              loans to borrowers with similar credit ratings. Loans with similar
              characteristics are aggregated for purposes of the calculations.
              Fair value for mortgage loans in default is the estimated fair
              value of the underlying collateral.

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

              SEPARATE ACCOUNT ASSETS AND LIABILITIES: The fair value of assets
              held in Separate Accounts is based on quoted market prices. The
              fair value of liabilities related to Separate Accounts is the
              amount payable on demand, which includes certain surrender
              charges.

              INVESTMENT CONTRACTS: The fair value for the Company's liabilities
              under investment type contracts is disclosed using two methods.
              For investment contracts without defined maturities, fair value is
              the amount payable on demand. For investment contracts with known
              or determined maturities, fair value is estimated using discounted
              cash flow analysis. Interest rates used are similar to currently
              offered contracts with maturities consistent with those remaining
              for the contracts being valued.


<PAGE>   16

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

              Notes to Consolidated Financial Statements, Continued


              POLICY RESERVES ON LIFE INSURANCE CONTRACTS: Included are
              disclosures for individual life insurance, universal life
              insurance and supplementary contracts with life contingencies for
              which the estimated fair value is the amount payable on demand.
              Also included are disclosures for the Company's limited payment
              policies, which the Company has used discounted cash flow analyses
              similar to those used for investment contracts with known
              maturities to estimate fair value.

              COMMITMENTS TO EXTEND CREDIT: Commitments to extend credit have
              nominal fair value because of the short-term nature of such
              commitments. See note 13.

           Carrying amount and estimated fair value of financial instruments
           subject to disclosure requirements and policy reserves on life
           insurance contracts were as follows as of December 31:
<TABLE>
<CAPTION>


                                                                         1997                              1996
                                                             ------------------------------   -------------------------------
                                                                Carrying      Estimated          Carrying       Estimated
               (in millions of dollars)                          amount       fair value          amount        fair value
                                                             ------------------------------   --------------- ---------------

<S>                                                             <C>            <C>               <C>             <C>    
               Assets:
                 Investments:
                   Securities available-for-sale:
                     Fixed maturity securities                  $13,204.1      $13,204.1         $12,304.6       $12,304.6
                     Equity securities                               80.4           80.4              59.1            59.1
                   Mortgage loans on real estate, net             5,181.6        5,509.7           5,272.1         5,397.9
                   Policy loans                                     415.3          415.3             371.8           371.8
                   Short-term investments                           358.4          358.4               4.8             4.8
                 Cash                                               175.6          175.6              43.8            43.8
                 Assets held in Separate Accounts                37,724.4       37,724.4          26,926.7        26,926.7

               Liabilities:
                 Investment contracts                            14,708.2       14,322.1          13,914.4        13,484.5
                 Policy reserves on life insurance contracts      3,345.4        3,182.4           3,392.8         3,197.5
                 Liabilities related to Separate Accounts        37,724.4       36,747.0          26,926.7        26,164.2


</TABLE>


(7)      RISK DISCLOSURES

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

         LEGAL/REGULATORY RISK: The risk that changes in the legal or regulatory
         environment in which an insurer operates will result in increased
         competition, reduce demand for a company's products, or create
         additional expenses not anticipated by the insurer in pricing its
         products. The Company mitigates this risk by offering a wide range of
         products and by operating throughout the United States, thus reducing
         its exposure to any single product or jurisdiction, and also by
         employing underwriting practices which identify and minimize the
         adverse impact of this risk.

         CREDIT RISK: The risk that issuers of securities owned by the Company
         or mortgagors on mortgage loans on real estate owned by the Company
         will default or that other parties, including reinsurers, which owe the
         Company money, will not pay. The Company minimizes this risk by
         adhering to a conservative investment strategy, by maintaining
         reinsurance and credit and collection policies and by providing for any
         amounts deemed uncollectible.


<PAGE>   17

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

              Notes to Consolidated Financial Statements, Continued


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

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

         Commitments to fund fixed rate mortgage loans on real estate are
         agreements to lend to a borrower, and are subject to conditions
         established in the contract. Commitments generally have fixed
         expiration dates or other termination clauses and may require payment
         of a deposit. Commitments extended by the Company are based on
         management's case-by-case credit evaluation of the borrower and the
         borrower's loan collateral. The underlying mortgage property represents
         the collateral if the commitment is funded. The Company's policy for
         new mortgage loans on real estate is to lend no more than 75% of
         collateral value. Should the commitment be funded, the Company's
         exposure to credit loss in the event of nonperformance by the borrower
         is represented by the contractual amounts of these commitments less the
         net realizable value of the collateral. The contractual amounts also
         represent the cash requirements for all unfunded commitments.
         Commitments on mortgage loans on real estate of $341.4 million
         extending into 1998 were outstanding as of December 31, 1997. The
         Company also had $63.9 million of commitments to purchase fixed
         maturity securities outstanding as of December 31, 1997.

         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% (21% in 1996) in any geographic area and no more than 2% (2%
         in 1996) with any one borrower as of December 31, 1997. As of December
         31, 1997, 46% (44% in 1996) of the remaining principal balance of the
         Company's commercial mortgage loan portfolio financed retail
         properties.

         The Company had a significant reinsurance recoverable balance from one
         reinsurer as of December 31, 1997 and 1996. See note 4.

(8)      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 year of service. 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>   18

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

              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 (the 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, 1997,  1996 and 1995 were $7.5 million, $7.4
         million and $10.5 million, respectively.

         The Company had no net accrued pension expense as of December 31, 1997
         ($1.1 million as of December 31, 1996).

         The net periodic pension cost for the Retirement Plan as a whole for
         the years ended December 31, 1997 and 1996 and for the Nationwide
         Insurance Companies and Affiliates Retirement Plan as a whole for the
         year ended December 31, 1995 follows:
<TABLE>
<CAPTION>

              (in millions of dollars)                                   1997             1996              1995
                                                                     -----------      -----------       -----------  

<S>                                                                   <C>              <C>               <C>     
              Service cost (benefits earned during the period)        $   77.3         $   75.5          $   64.5
              Interest cost on projected benefit obligation              118.6            105.5              95.3
              Actual return on plan assets                              (328.0)          (210.6)           (249.3)
              Net amortization and deferral                              196.4            101.8             143.4
                                                                      --------         --------          --------
                                                                      $   64.3         $   72.2          $   53.9
                                                                      ========         ========          ========
</TABLE>

         Basis for measurements, net periodic pension cost:

<TABLE>
<CAPTION>

                                                                        1997             1996              1995
                                                                    -----------      -----------       -----------  

<S>                                                                    <C>              <C>               <C>  
              Weighted average discount rate                           6.50%            6.00%             7.50%
              Rate of increase in future compensation levels           4.75%            4.25%             6.25%
              Expected long-term rate of return on plan assets         7.25%            6.75%             8.75%
</TABLE>

         Information regarding the funded status of the Retirement Plan as a 
         whole as of  December  31,  1997 and 1996 follows:
<TABLE>
<CAPTION>

              (in millions of dollars)                                           1997              1996
                                                                             -----------       -----------  
<S>                                                                           <C>               <C> 
              Accumulated benefit obligation:
                Vested                                                         $1,547.5          $1,338.6
                Nonvested                                                          13.5              11.1
                                                                               --------         ---------
                                                                               $1,561.0          $1,349.7
                                                                               ========         =========

              Net accrued pension expense:
                Projected benefit obligation for services rendered to date     $2,033.8          $1,847.8
                Plan assets at fair value                                       2,212.9           1,947.9
                                                                              ---------         ---------
                  Plan assets in excess of projected benefit obligation           179.1             100.1
                Unrecognized prior service cost                                    34.7              37.9
                Unrecognized net gains                                           (330.7)           (202.0)
                Unrecognized net asset at transition                               33.3              37.2
                                                                              ---------         ---------
                                                                              $   (83.6)        $   (26.8)
                                                                              =========         =========
</TABLE>

<PAGE>   19


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

              Notes to Consolidated Financial Statements, Continued


         Basis for measurements, funded status of plan:
<TABLE>
<CAPTION>

                                                                                1997              1996
                                                                             -----------       -----------  

<S>                                                                          <C>               <C>  
              Weighted average discount rate                                   6.00%             6.50%
              Rate of increase in future compensation levels                   4.25%             4.75%

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

(9)      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.

         The Company elected to immediately recognize its estimated accumulated
         postretirement benefit obligation (APBO), however, certain affiliated
         companies elected to amortize their initial transition obligation over
         periods ranging from 10 to 20 years.

         The Company's accrued postretirement benefit expense as of December 31,
         1997 and 1996 was $36.5 million and $34.9 million, respectively, and
         the net periodic postretirement benefit cost (NPPBC) for 1997, 1996 and
         1995 was $3.0 million, $3.3 million and $3.1 million, respectively.

         Information regarding the funded status of the plan as a whole as of
         December 31, 1997 and 1996 follows:

<TABLE>
<CAPTION>

             (in millions of dollars)                                                         1997             1996
                                                                                          -----------       -----------  
<S>                                                                                        <C>               <C>    
             Accrued postretirement benefit expense:
               Retirees                                                                    $   93.3          $   93.0
               Fully eligible, active plan participants                                        31.6              23.7
               Other active plan participants                                                 113.0              84.0
                                                                                           --------          --------
                 Accumulated postretirement benefit obligation                                237.9             200.7
               Plan assets at fair value                                                       69.2              63.0
                                                                                           --------          --------
                 Plan assets less than accumulated postretirement benefit obligation         (168.7)           (137.7)
               Unrecognized transition obligation of affiliates                                 1.5               1.7
               Unrecognized net losses (gains)                                                  1.6             (23.2)
                                                                                           --------          --------
                                                                                            $(165.6)          $(159.2)
                                                                                           ========          ========
</TABLE>


<PAGE>   20


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

              Notes to Consolidated Financial Statements, Continued


         The amount of NPPBC for the plan as a whole for the years ended
         December 31, 1997, 1996 and 1995 was as follows:
<TABLE>
<CAPTION>
             (in millions of dollars)                            1997          1996          1995
                                                              -----------   ------------  ------------
<S>                                                                <C>           <C>           <C>  
             Service cost (benefits attributed to employee
               service during the year)                          $  7.0        $  6.5        $  6.2
             Interest cost on accumulated postretirement
               benefit obligation                                  14.0          13.7          14.2
             Actual return on plan assets                          (3.6)         (4.3)         (2.7)
             Amortization of unrecognized transition
               obligation of affiliates                             0.2           0.2           3.0
             Net amortization and deferral                         (0.5)          1.8          (1.6)
                                                                -------        ------        ------
                                                                  $17.1         $17.9         $19.1
                                                                =======        ======        ======
</TABLE>

         Actuarial assumptions used for the measurement of the APBO and the
         NPPBC for 1997, 1996 and 1995 were as follows:
<TABLE>
<CAPTION>

                                                                 1997          1996          1995
                                                              -----------   -----------   -----------
<S>                                                           <C>           <C>           <C>     
             APBO:
               Discount rate                                  6.70%         7.25%         6.75%
               Assumed health care cost trend rate:
                 Initial rate                                12.13%        11.00%        11.00%
                 Ultimate rate                                6.12%         6.00%         6.00%
                 Uniform declining period                   12 Years      12 Years      12 Years

             NPPBC:
               Discount rate                                  7.25%         6.65%         8.00%
               Long term rate of return on plan
                 assets, net of tax                           5.89%         4.80%         8.00%
               Assumed health care cost trend rate:
                 Initial rate                                11.00%        11.00%        10.00%
                 Ultimate rate                                6.00%         6.00%         6.00%
                 Uniform declining period                    12 Years      12 Years      12 Years
</TABLE>

         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,
         1997 by $0.4 million and have no impact on the NPPBC for the year ended
         December 31, 1997.

(10)     SHAREHOLDER'S EQUITY, REGULATORY RISK-BASED CAPITAL, RETAINED EARNINGS
         AND DIVIDEND RESTRICTIONS

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


<PAGE>   21


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

              Notes to Consolidated Financial Statements, Continued


         The statutory capital and surplus of NLIC as of December 31, 1997, 1996
         and 1995 was $1.13 billion, $1.00 billion and $1.36 billion,
         respectively. The statutory net income of NLIC for the years ended
         December 31, 1997, 1996 and 1995 was $111.7 million, $73.2 million and
         $86.5 million, respectively.

         As a result of the $850.0 million dividend paid on February 24, 1997,
         any dividend paid by NLIC during the twelve-month period immediately
         following the $850.0 million dividend would be an extraordinary
         dividend under Ohio insurance laws. Accordingly, no such dividend could
         be paid without prior regulatory approval. The Company has no reason to
         believe that any reasonably foreseeable dividend to be paid by NLIC
         would not receive the required approval.

         In addition, the payment of dividends by NLIC may also be subject to
         restrictions set forth in the insurance laws of New York that limit the
         amount of statutory profits on NLIC's participating policies (measured
         before dividends to policyholders) that can inure to the benefit of the
         Company and its shareholder.

         The Company currently does not expect such regulatory requirements to
         impair its ability to pay operating expenses and shareholder dividends
         in the future.

(11)     TRANSACTIONS WITH AFFILIATES

         As part of the restructuring described in note 1, NLIC paid a dividend
         valued at $485.7 million to Nationwide Corp. on January 1, 1997
         consisting of the outstanding shares of common stock of ELICW, National
         Casualty Company (NCC) and West Coast Life Insurance Company (WCLIC).
         Also, on February 24, 1997, NLIC paid a dividend to NFS, and NFS paid
         an equivalent dividend to Nationwide Corp., consisting of securities
         having an aggregate fair value of $850.0 million. The Company
         recognized a gain of $14.4 million on the transfer of securities.

         The Company leases office space from NMIC and certain of its
         subsidiaries. For the years ended December 31, 1997, 1996 and 1995, the
         Company made lease payments to NMIC and its subsidiaries of $8.4
         million, $9.1 million and $9.0 million, respectively.

         Pursuant to a cost sharing agreement among NMIC and certain of its
         direct and indirect subsidiaries, including the Company, NMIC provides
         certain operational and administrative services, such as sales support,
         advertising, personnel and general management services, to those
         subsidiaries. Expenses covered by this agreement are subject to
         allocation among NMIC, the Company and other affiliates. Amounts
         allocated to the Company were $85.8 million, $101.6 million and $107.1
         million in 1997, 1996 and 1995, respectively. The allocations are based
         on techniques and procedures in accordance with insurance regulatory
         guidelines. Measures used to allocate expenses among companies include
         individual employee estimates of time spent, special cost studies,
         salary expense, commissions expense and other methods agreed to by the
         participating companies that are within industry guidelines and
         practices. The Company believes these allocation methods are
         reasonable. In addition, the Company does not believe that expenses
         recognized under the inter-company agreements are materially different
         than expenses that would have been recognized had the Company operated
         on a stand alone basis. Amounts payable to NMIC from the Company under
         the cost sharing agreement were $20.5 million and $15.1 million as of
         December 31, 1997 and 1996, respectively.

         The Company also participates in intercompany repurchase agreements
         with affiliates whereby the seller will transfer securities to the
         buyer at a stated value. Upon demand or a stated period, the securities
         will be repurchased by the seller at the original sales price plus a
         price differential. Transactions under the agreements during 1997 and
         1996 were not material. The Company believes that the terms of the
         repurchase agreements are materially consistent with what the Company
         could have obtained with unaffiliated parties.


<PAGE>   22

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

              Notes to Consolidated Financial Statements, Continued


         Intercompany reinsurance agreements exist between NLIC and,
         respectively, NMIC and ELICW whereby all of NLIC's accident and health
         and group life insurance business is ceded on a modified coinsurance
         basis. NLIC entered into the reinsurance agreements during 1996 because
         the accident and health and group life insurance business was unrelated
         to the Company's long-term savings and retirement products.
         Accordingly, the accident and health and group life insurance business
         has been accounted for as discontinued operations for all periods
         presented. Under modified coinsurance agreements, invested assets are
         retained by the ceding company and investment earnings are paid to the
         reinsurer. Under the terms of the Company's agreements, the investment
         risk associated with changes in interest rates is borne by ELICW or
         NMIC, as the case may be. Risk of asset default is retained by the
         Company, although a fee is paid by ELICW or NMIC, as the case may be,
         to the Company for the Company's retention of such risk. The agreements
         will remain in force until all policy obligations are settled. However,
         with respect to the agreement between NLIC and NMIC, either party may
         terminate the contract on January 1 of any year with prior notice. The
         ceding of risk does not discharge the original insurer from its primary
         obligation to the policyholder. The Company believes that the terms of
         the modified coinsurance agreements are consistent in all material
         respects with what the Company could have obtained with unaffiliated
         parties. Amounts ceded to NMIC and ELICW for the years ended December
         31, 1997 and 1996 were:

<TABLE>
<CAPTION>

                                                                   1997                          1996
                                                        ----------------------------  ----------------------------
             (in millions of dollars)                       NMIC          ELICW           NMIC          ELICW
                                                        -------------- -------------  ----------------------------
<S>                                                        <C>            <C>            <C>           <C>    
             Premiums                                       $ 91.4         $199.8         $ 97.3        $224.2
             Net investment income and other revenue        $ 10.7         $ 13.4         $ 10.9        $ 14.8
             Benefits, claims and other expenses            $100.7         $225.9         $100.5        $246.6

</TABLE>

         The Company and various affiliates entered into agreements with
         Nationwide Cash Management Company (NCMC), an affiliate, under which
         NCMC acts as a common agent in handling the purchase and sale of
         short-term securities for the respective accounts of the participants.
         Amounts on deposit with NCMC were $211.0 million and $4.8 million as of
         December 31, 1997 and 1996, respectively, and are included in
         short-term investments on the accompanying consolidated balance sheets.

         On March 1, 1995, Nationwide Corp. contributed all of the outstanding
         shares of common stock of Farmland Life Insurance Company (Farmland) to
         NLIC. Farmland merged into WCLIC effective June 30, 1995. The
         contribution resulted in a direct increase to consolidated
         shareholder's equity of $46.9 million. As discussed in note 15, WCLIC
         is accounted for as discontinued operations.

         Certain annuity products are sold through three affiliated companies,
         which are also subsidiaries of NFS. Total commissions and fees paid to
         these affiliates for the three years ended December 31, 1997 were $66.1
         million, $76.9 million and $57.3 million, respectively.

(12)     BANK LINES OF CREDIT

         In August 1996, NLIC, along with NMIC, entered into a $600.0 million
         revolving credit facility which provides for a $600.0 million loan over
         a five year term on a fully revolving basis with a group of national
         financial institutions. The credit facility provides for several and
         not joint liability with respect to any amount drawn by either NLIC or
         NMIC. NLIC and NMIC pay facility and usage fees to the financial
         institutions to maintain the revolving credit facility. All previously
         existing line of credit agreements were canceled. In September 1997,
         the credit agreement was amended to include NFS as a party to and
         borrower under the agreement.


<PAGE>   23

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

              Notes to Consolidated Financial Statements, Continued


(13)     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.

(14)     SEGMENT INFORMATION

         The Company has three product segments: Variable Annuities, Fixed
         Annuities and Life Insurance. The Variable Annuities segment consists
         of annuity contracts that provide the customer with the opportunity to
         invest in mutual funds managed by the Company and independent
         investment managers, with the investment returns accumulating on a
         tax-deferred basis. The Fixed Annuities segment consists of annuity
         contracts that generate a return for the customer at a specified
         interest rate, fixed for a prescribed period, with returns accumulating
         on a tax-deferred basis. The Fixed Annuities segment also includes the
         fixed option under the Company's variable annuity contracts. The Life
         Insurance segment consists of insurance products that provide a death
         benefit and may also allow the customer to build cash value on a
         tax-deferred basis. In addition, the Company reports corporate expenses
         and investments, and the related investment income supporting capital
         not specifically allocated to its product segments in a Corporate and
         Other segment. In addition, all realized gains and losses and
         investment management fees and other revenue earned from mutual funds,
         other than the portion allocated to the variable annuities and life
         insurance segments, are reported in the Corporate and Other segment.

         The following table summarizes revenues and income from continuing
         operations before federal income tax expense for the years ended
         December 31, 1997, 1996 and 1995 and assets as of December 31, 1997,
         1996 and 1995, by segment.
<TABLE>
<CAPTION>

              (in millions of dollars)                                         1997               1996             1995
                                                                           -------------      ------------     ------------   
<S>                                                                         <C>               <C>              <C>  
              Revenues:
                  Variable Annuities                                         $    404.0        $    284.6       $    189.1
                  Fixed Annuities                                               1,141.4           1,092.6          1,052.0
                  Life Insurance                                                  473.1             435.6            409.1
                  Corporate and Other                                             198.9             180.1            148.5
                                                                            -----------        ----------       ----------
                                                                             $  2,217.4        $  1,992.9       $  1,798.7
                                                                            ===========        ==========       ==========

              Income from continuing operations before federal income tax
                expense:
                  Variable Annuities                                         $    150.9        $     90.3       $     50.8
                  Fixed Annuities                                                 169.5             135.4            137.0
                  Life Insurance                                                   70.9              67.2             67.6
                  Corporate and Other                                              38.6              22.6             32.2
                                                                            -----------        ----------       ----------
                                                                             $    429.9        $    315.5       $    287.6
                                                                            ===========        ==========       ==========

              Assets:
                  Variable Annuities                                         $ 35,278.7        $ 25,069.7       $ 17,333.0
                  Fixed Annuities                                              14,436.3          13,994.7         13,250.4
                  Life Insurance                                                3,901.4           3,353.3          3,027.4
                  Corporate and Other                                           6,174.3           5,348.6          4,896.8
                                                                            -----------        ----------       ----------
                                                                             $ 59,790.7        $ 47,766.3       $ 38,507.6
                                                                            ===========        ==========       ==========
</TABLE>


<PAGE>   24



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

              Notes to Consolidated Financial Statements, Continued


(15)     DISCONTINUED OPERATIONS

         As discussed in note 1, NFS is a holding company for NLIC and certain
         other companies within the Nationwide Insurance Enterprise that offer
         or distribute long-term savings and retirement products. Prior to the
         contribution by Nationwide Corp. of the outstanding common stock of
         NLIC to NFS, NLIC effected certain transactions with respect to certain
         subsidiaries and lines of business that were unrelated to long-term
         savings and retirement products.

         On September 24, 1996, NLIC's Board of Directors declared a dividend
         payable to Nationwide Corp. on January 1, 1997 consisting of the
         outstanding shares of common stock of three subsidiaries: ELICW, NCC
         and WCLIC. ELICW writes group accident and health and group life
         insurance business and maintains it offices in Wausau, Wisconsin. NCC
         is a property and casualty company with offices in Scottsdale, Arizona
         that serves as a fronting company for a property and casualty
         subsidiary of NMIC. WCLIC writes high dollar term life insurance
         policies and is located in San Francisco, California. ELICW, NCC and
         WCLIC have been accounted for as discontinued operations in the
         accompanying consolidated financial statements through December 31,
         1996. The Company did not recognize any gain or loss on the disposal of
         these subsidiaries.

         Also, during 1996, NLIC entered into two reinsurance agreements whereby
         all of NLIC's accident and health and group life insurance business was
         ceded to ELICW and NMIC, effective January 1, 1996. See note 11 for a
         complete discussion of the reinsurance agreements. The Company has
         discontinued its accident and health and group life insurance business
         and in connection therewith has entered into reinsurance agreements to
         cede all existing and any future writings to other affiliated
         companies. NLIC's accident and health and group life insurance business
         is accounted for as discontinued operations for all periods presented.
         The Company did not recognize any gain or loss on the disposal of the
         accident and health and group life insurance business. The assets,
         liabilities, results of operations and activities of discontinued
         operations are distinguished physically, operationally and for
         financial reporting purposes from the remaining assets, liabilities,
         results of operations and activities of the Company.

         A summary of the results of operations of discontinued operations for
         the years ended December 31, 1997, 1996 and 1995 is as follows:

<TABLE>
<CAPTION>

             (in millions of dollars)                                               1997           1996          1995
                                                                                -------------- ------------- ------------

<S>                                                                               <C>            <C>           <C>
             Revenues                                                             $    -         $   668.9     $   776.9
             Net income                                                           $    -         $    11.3     $    24.7
</TABLE>

         A summary of the assets and liabilities of discontinued operations as 
         of December 31, 1997, 1996 and 1995 is as follows:
<TABLE>
<CAPTION>

             (in millions of dollars)                                               1997           1996          1995
                                                                                -------------- ------------- -------------

<S>                                                                                 <C>           <C>           <C> 
             Assets, consisting primarily of investments                            $247.3        $3,288.5      $3,206.7
             Liabilities, consisting primarily of policy benefits and claims        $247.3        $2,802.8      $2,700.0
</TABLE>




<PAGE>   53



PART C. OTHER INFORMATION

Item 24.      FINANCIAL STATEMENTS AND EXHIBITS
   
<TABLE>
              (a) Financial Statements:
                  (1) Financial statements included                                             PAGE
                      in Prospectus
                      (Part A):
<S>                                                                                              <C>
                      Condensed Financial Information.                                            13

                  (2) Financial statements included
                      in Part B:
                      Those financial statements                                                  53
                      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.                                               53
                      Statement of Assets, Liabilities and Contract                               54
                      Owners' Equity as of December 31, 1997.
                      Statements of Operations and Changes in                                     55
                      Contract Owners' Equity for the years ended
                      December 31, 1997 and 1996.
                      Notes to Financial Statements.                                              56

              Nationwide Life Insurance Company:

                      Independent Auditors' Report.                                               65
                      Consolidated Balance Sheets as of December                                  66
                      31, 1997 and 1996.
                      Consolidated Statements of Income for the                                   67
                      years ended December 31, 1997, 1996 and
                      1995.

                      Consolidated Statements of Shareholder's                                    68
                      Equity for the years ended December 31,
                      1997, 1996 and 1995.
                      Consolidated Statements of Cash Flows for                                   69
                      the years ended December 31, 1997, 1996
                      and 1995.

                      Notes to Consolidated Financial Statements.                                 70

                      Schedule I - Consolidated Summary of Investments -                          107
                      Other Than Investments in Related Parties.

                      Schedule III - Supplementary Insurance                                      108
                      Information.

                      Schedule IV - Reinsurance.                                                  109

                      Schedule V - Valuation and Qualifying Accounts.                             110
</TABLE>
    


                                 Page 87 of 107
<PAGE>   54

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


                                 Page 88 of 107
<PAGE>   55

Item 25.      DIRECTORS AND OFFICERS OF THE DEPOSITOR

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

                          A. I. Bell                                             Director
                          4121 North River Road West
                          Zanesville, OH 43701

                          Keith W. Eckel                                         Director
                          1647 Falls Road
                          Clarks Summit, PA 18411

                          Willard J. Engel                                       Director
                          300 East Marshall Street
                          Marshall, MN 56258

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

                          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

                          Dimon R. McFerson                        Chairman and Chief Executive Officer-
                          One Nationwide Plaza                        Nationwide Insurance Enterprise
                          Columbus, OH  43215                                  and Director

                          David O. Miller                           Chairman of the Board and Director
                          115 Sprague Drive
                          Hebron, OH 43025

                          Yvonne L. Montgomery                                   Director
                          2859 Paces Ferry Road
                          Atlanta, GA 30339

                          C. Ray Noecker                                         Director
                          2770 Winchester Southern S.
                          Ashville, OH 43103

                          James F. Patterson                                     Director
                          8765 Mulberry Road
                          Chesterland, OH  44026
</TABLE>
    



                                 Page 89 of 107
<PAGE>   56


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

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

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

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

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

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

                          Robert J. Woodward Jr.                         Executive Vice President
                          One Nationwide Plaza                           Chief Investment Officer
                          Columbus, OH 43215

                          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

                          Susan A. Wolken                              Senior Vice President - Life
                          One Nationwide Plaza                              Company Operations
                          Columbus, OH 43215

                          Michael D. Bleiweiss                                Vice President-
                          One Nationwide Plaza                         Individual Annuity Operations
                          Columbus, OH  43215

                          Dennis W. Click                              Vice President and Secretary
                          One Nationwide Plaza
                          Columbus, OH  43215
</TABLE>
    



                                 Page 90 of 107
<PAGE>   57

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

<S>                                                             <C>
                          Matthew S. Easley                                  Vice President -
                          One Nationwide Plaza                  Life Marketing and Administrative Services
                          Columbus, OH  43215

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

                          R. Dennis Noice                                     Vice President-
                          One Nationwide Plaza                               Retail Operations
                          Columbus, OH  43215

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

Item 26.      PERSONS CONTROLLED BY OR UNDER COMMON CONTROL WITH THE DEPOSITOR 
              OR REGISTRANT.
                *     Subsidiaries for which separate financial statements are 
                      filed
                **    Subsidiaries included in the respective consolidated 
                      financial statements
                ***   Subsidiaries included in the respective group financial 
                      statements filed for unconsolidated subsidiaries
                ****  other subsidiaries


                                 Page 91 of 107
<PAGE>   58


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

         Affiliate Agency of Ohio, Inc.                 Ohio                           Life Insurance Agency

         Allnations, Inc.                               Ohio                           Promotes cooperative insurance 
                                                                                       corporations worldwide
         American Marine Underwriters, Inc.           Florida                          Underwriting Manager

         Auto Direkt Insurance Company                Germany                          Insurance Company

         The Beak and Wire Corporation                  Ohio                           Radio Tower Joint Venture

         California Cash Management Company          California                        Inactive

         Colonial County Mutual Insurance              Texas                           Insurance Company
         Company

         Colonial Insurance Company of               Wisconsin                         Insurance Company
         Wisconsin

         Columbus Insurance Brokerage and             Germany                          Insurance Broker
         Service GMBH

         Companies Agency, Inc.                      Wisconsin                         Insurance Broker

         Companies Agency Insurance Services         California                        Insurance  Broker
         of California

         Companies Agency of Alabama, Inc.            Alabama                          Insurance Broker

         Companies Agency of Georgia, Inc.            Georgia                          Insurance Broker

         Companies Agency of Idaho, Inc.               Idaho                           Insurance Broker

         Companies Agency of Kentucky, Inc.           Kentucky                         Insurance Broker

         Companies Agency of Massachusetts,        Massachusetts                       Insurance Broker
         Inc.

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

         Companies Agency of Pennsylvania, Inc.     Pennsylvania                       Insurance Broker

         Companies Agency of Phoenix, Inc.            Arizona                          Insurance Broker

         Companies Agency of Texas, Inc.               Texas                           Local Recording Agent (P&C)

         Companies Annuity Agency of Texas,            Texas                           Group and Variable Contract Agent
         Inc.

         Cooperative Service Company                  Nebraska                         Insurance Agency

         Countrywide Services Corporation             Delaware                         Products Liability, Investigative and Claims
                                                                                       Management Services
         EMPLOYERS INSURANCE OF WAUSAU A             Wisconsin                         Mutual Insurance Company
         Mutual Company
</TABLE>
    

                                 Page 92 of 107
<PAGE>   59

   
<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE            PRINCIPAL BUSINESS
                                                                         INDICATED

<S>                                                  <C>                               <C>
     **  Employers Life Insurance Company of         Wisconsin                         Life Insurance Company
         Wausau

         F & B, Inc.                                    Iowa                           Insurance Agency

         Farmland Mutual Insurance Company              Iowa                           Mutual Insurance Company

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

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

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

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

      *  Financial Horizons Investment Trust       Massachusetts                       Investment Company

         Financial Horizons Securities                Oklahoma                         Broker Dealer
         Corporation

         Gates, McDonald & Company                      Ohio                           Cost Control Business

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

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

         Gates McDonald Health Plus, Inc.               Ohio                           Managed Care Organization

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

         Insurance Intermediaries, Inc.                 Ohio                           Insurance Broker and Insurance Agency

         Irvin L. Schwartz and Associates, Inc.         Ohio                           Insurance Agency

         Key Health Plan, Inc.                       California                        Pre-paid Health Plans

         Landmark Financial Services of New           New York                         Life Insurance Agency
         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                   Wisconsin                         Insurance Company

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

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

     **  Nationwide Advisory Services, Inc.             Ohio                           Registered Broker-Dealer, Investment Manager
                                                                                       and Administrator
</TABLE>
    

                                 Page 93 of 107
<PAGE>   60

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

         Nationwide Agribusiness Insurance              Iowa                           Insurance Company
         Company

         Nationwide Asset Allocation Trust         Massachusetts                       Investment Company

         Nationwide Cash Management Company             Ohio                           Investment Securities Agent

         Nationwide Community Urban                     Ohio                           Redevelopment of blighted areas within the
         Redevelopment Corporation                                                     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/Dispatch LLC                        Ohio                           Engaged in related Arena development Activity

         Nationwide Financial Institution             Delaware                         Insurance Agency
         Distributors Agency, Inc.

         Nationwide Financial Services Capital        Delaware                         Statutory Business Trust
         Trust

         Nationwide Financial Services, Inc.          Delaware                         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 General Insurance Company           Ohio                           Insurance Company

         Nationwide Global Holdings, Inc.               Ohio                           Holding Company for Enterprise International
                                                                                       Operations

         Nationwide Health Plans, Inc.                  Ohio                           Health Maintenance Organization

      *  Nationwide Indemnity Company                   Ohio                           Reinsurance Company

         Nationwide Insurance Enterprise                Ohio                           Membership Non-Profit Corporation
         Foundation

         Nationwide Insurance Enterprise                Ohio                           Performs shares services functions for the
         Services, Ltd.                                                                Enterprise

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

         Nationwide Investing Foundation              Michigan                         Investment Company

      *  Nationwide Investing                      Massachusetts                       Investment Company
         Foundation II

         Nationwide Investing Foundation III            Ohio                           Investment Company
</TABLE>
    


                                 Page 94 of 107
<PAGE>   61

   
<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE           PRINCIPAL BUSINESS
                                                                         INDICATED
<S>                                                   <C>                              <C>
         Nationwide Investment Services               Oklahoma                         Registered Broker-Dealer in Deferred
         Corporation                                                                   Compensation Market

         Nationwide Investors Services, Inc.            Ohio                           Stock Transfer Agent

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

     **  Nationwide Life Insurance Company              Ohio                           Life Insurance Company

         Nationwide Lloyds                             Texas                           Texas Lloyds Company

         Nationwide  Management Systems, Inc.           Ohio                           Offers Preferred Provider Organization and
                                                                                       Other Related Products and Services

         Nationwide Mutual Fire Insurance               Ohio                           Mutual Insurance Company
         Company

         Nationwide Mutual Insurance Company            Ohio                           Mutual Insurance Company

         Nationwide Properties, Ltd.                    Ohio                           Develops, owns and operates real estate and
                                                                                       real estate investments

         Nationwide Property and Casualty               Ohio                           Insurance Company
         Insurance Company

         Nationwide Realty Investors, Ltd.              Ohio                           Develops, owns and operates real estate and
                                                                                       real estate investments

      *  Nationwide Separate Account Trust         Massachusetts                       Investment Company

         NEA Valuebuilder Investor Services,          Delaware                         Life Insurance Agency
         Inc.

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

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

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

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

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

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

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

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

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

         Neckura General Insurance Company            Germany                          Insurance 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
</TABLE>
    


                                 Page 95 of 107
<PAGE>   62

   
<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE              PRINCIPAL BUSINESS
                                                                         INDICATED

<S>                                                <C>                                 <C>
         NWE, Inc.                                      Ohio                           Special Investments

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

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

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

         Physicians Plus Insurance Corporation       Wisconsin                         Health Maintenance Organization

         Prevea Health Insurance Plan, Inc.          Wisconsin                         Health Maintenance Organization

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

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

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

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

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

         Scottsdale Indemnity Company                   Ohio                           Insurance Company

         Scottsdale Insurance Company                   Ohio                           Insurance Company

         Scottsdale Surplus Lines Insurance           Arizona                          Excess and Surplus Lines Insurance Company
         Company

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

         TIG Countrywide Insurance Group             California                        Independent Agency Personal Lines Underwriter

         Wausau (Bermuda) Ltd.                        Bermuda                          Rent-a-captive Reinsurer

         Wausau Business Insurance Company           Wisconsin                         Insurance Company

         Wausau General Insurance Company             Illinois                         Insurance Company

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

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

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

         Wausau Service Corporation                  Wisconsin                         Holding Company

         Wausau Underwriters Insurance Company       Wisconsin                         Insurance Company
</TABLE>
    


                                 Page 96 of 107
<PAGE>   63




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

         Nationwide DCVA-II                           Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                   Account

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

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

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

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

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

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

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

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

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

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

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

      *  Nationwide Fidelity Advisor Variable         Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
         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 Variable Account-9                Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                   Account

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

         Nationwide VL Separate                       Ohio         Nationwide Life and Annuity     Issuer of Life Insurance Policies
         Account-B                                                 Separate Account

         Nationwide VL Separate                       Ohio         Nationwide Life and Annuity     Issuer of Life Insurance Policies
         Account-C                                                 Separate Account

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

      *  Nationwide VLI Separate Account-2            Ohio         Nationwide Life Separate        Issuer of Life Insurance
                                                                   Account                         Policies
</TABLE>
    


                                 Page 97 of 107
<PAGE>   64

   
<TABLE>
<S>                                                   <C>          <C>                             <C>
      *  Nationwide VLI Separate Account-3            Ohio         Nationwide Life Separate        Issuer of Life Insurance Policies
                                                                   Account

         Nationwide VLI Separate Account-4            Ohio         Nationwide Life Separate        Issuer of Life Insurance Policies
                                                                   Account
</TABLE>
    



                                 Page 98 of 107
<PAGE>   65
<TABLE>
<CAPTION>
                                                                                                                         (left side)
<S>                               <C>                               <C>                                  <C>
- ------------------------
| NATIONWIDE INSURANCE |
| GOLF CHARITIES, INC. |
|                      |
|      MEMBERSHIP      |
|      NONPROFIT       |
|     CORPORATION      |
- ------------------------
                                                  ------------------------------------------
                                                  |      EMPLOYERS INSURANCE OF WAUSAU     |
                                                  |           A MUTUAL COMPANY             |
                                                  |             (EMPLOYERS)                |
                                                  |                                        |========================================
                                                  | Contribution Note         Cost         |
                                                  | -----------------         ----         |
                                                  | Casualty                  $400,000,000 |
                                                  ------------------------------------------
                                                                |
           -----------------------------------------------------------------------
           |                                  |                                  |
- ---------------------------       ---------------------------       ----------------------------         ---------------------------
|  KEY HEALTH PLAN, INC.  |       |   WAUSAU INSURANCE CO.  |       |      WAUSAU SERVICE      |         |                         |
|                         |       |      (U.K.) LIMITED     |       |     CORPORATION (WSC)    |         |    NATIONWIDE LLOYDS    |
|Common Stock: 1,000      |       |Common Stock: 8,506,800  |       |Common Stock: 1,000 Shares|         |                         |
|------------  Shares     |       |------------  Shares     |       |------------              |         |                         |
|                         |       |                         |       |                          |=========|                         |
|              Cost       |       |              Cost       |       |              Cost        |     ||  |      A TEXAS LLOYDS     |
|              ----       |       |              ----       |       |              ----        |     ||  |                         |
|Employers-               |       |Employers-               |       |Employers-                |     ||  |                         |
| 80%          $1,828,478 |       |100%          $18,683,300|       |100%          $176,763,000|     ||  |                         |
- ---------------------------       ---------------------------       ----------------------------     ||  ---------------------------
                                                                                 |                   ||
                              ---------------------------------------------------------------------  ||
                              |                                 |                                 |  ||
- ---------------------------   |   ---------------------------   |   ----------------------------  |  ||  ---------------------------
|     WAUSAU BUSINESS     |   |   |    COMPANIES AGENCY     |   |   |   COUNTRYWIDE SERVICES   |  |  ||  |                         |
|    INSURANCE COMPANY    |   |   |    OF KENTUCKY, INC.    |   |   |        CORPORATION       |  |  ||  |                         |
|Common Stock: 10,900,000 |   |   |Common Stock: 1,000      |   |   |Common Stock: 100 Shares  |  |  ||  |        COMPANIES        |
|------------  Shares     |   |   |------------  Shares     |   |   |------------              |  |  ||  |        AGENCY OF        |
|                         |---|---|                         |   |---|                          |  |  ||==|        TEXAS, INC.      |
|              Cost       |   |   |              Cost       |   |   |              Cost        |  |  ||  |                         |
|              ----       |   |   |              ----       |   |   |              ----        |  |  ||  |                         |
|WSC-100%      $33,800,000|   |   |WSC-100%      $1,000     |   |   |WSC-100%      $145,852    |  |  ||  |                         |
- ---------------------------   |   ---------------------------   |   ----------------------------  |  ||  ---------------------------
                              |                                 |                                 |  ||
- ---------------------------   |   ---------------------------   |   ----------------------------  |  ||  ---------------------------
|   WAUSAU UNDERWRITERS   |   |   |    COMPANIES AGENCY     |   |   |      WAUSAU GENERAL      |  |  ||  |                         |
|    INSURANCE COMPANY    |   |   | OF MASSACHUSETTS, INC.  |   |   |     INSURANCE COMPANY    |  |  ||  |                         |
|Common Stock: 8,750      |   |   |Common Stock: 1,000      |   |   |Common Stock: 200,000     |  |  ||  |     COMPANIES ANNUITY   |
|------------  Shares     |   |   |------------  Shares     |   |   |------------  Shares      |  |  ||  |         AGENCY OF       |
|                         |---|---|                         |   |---|                          |  |  ====|         TEXAS, INC.     |
|              Cost       |   |   |              Cost       |   |   |              Cost        |  |      |                         |
|              ----       |   |   |              ----       |   |   |              ----        |  |      |                         |
|WSC-100%      $69,560,006|   |   |WSC-100%      $1,000     |   |   |WSC-100%      $39,000,000 |  |      |                         |
- ---------------------------   |   ---------------------------   |   ----------------------------  |      ---------------------------
                              |                                 |                                 |      
- ---------------------------   |   ---------------------------   |   ----------------------------  |      ---------------------------
|   GREATER LA CROSSE     |   |   |    COMPANIES AGENCY     |   |   |   WAUSAU INTERNATIONAL   |  |      |     AMERICAN MARINE     |
|   HEALTH PLANS, INC.    |   |   |    OF NEW YORK, INC.    |   |   |       UNDERWRITERS       |  |      |    UNDERWRITERS, INC.   |
|Common Stock: 3,000      |   |   |Common Stock: 1,000      |   |   |Common Stock: 1,000       |  |      |Common Stock: 20         |
|------------  Shares     |   |   |------------  Shares     |   |   |------------  Shares      |  |      |------------  Shares     |
|                         |---|---|                         |   |---|                          |  |------|                         |
|              Cost       |   |   |              Cost       |   |   |              Cost        |  |      |              Cost       |
|              ----       |   |   |              ----       |   |   |              ----        |  |      |              ----       |
|WSC-33.3%     $1,461,761 |   |   |WSC-100%      $1,000     |   |   |WSC-100%      $10,000     |  |      |WSC-100%      $248,222   |
- ---------------------------   |   ---------------------------   |   ----------------------------  |      ---------------------------
                              |                                 |                                 |      
- ---------------------------   |   ---------------------------   |   ----------------------------  |      ---------------------------
|    COMPANIES AGENCY     |   |   |    COMPANIES AGENCY     |   |   |     COMPANIES AGENCY     |  |      |         COMPANIES       |
|    OF ALABAMA, INC.     |   |   |  OF PENNSYLVANIA, INC.  |   |   |    INSURANCE SERVICES    |  |      |        AGENCY, INC.     |
|                         |   |   |                         |   |   |       OF CALIFORNIA      |  |      |                         |
|Common Stock: 1,000      |   |   |Common Stock: 1,000      |   |   |Common Stock: 1,000       |  |      |Common Stock: 100        |
|------------  Shares     |   |   |------------  Shares     |   |---|------------  Shares      |  |------|------------  Shares     |
|                         |---|---|                         |   |   |                          |         |                         |
|              Cost       |   |   |              Cost       |   |   |              Cost        |         |              Cost       |
|              ----       |   |   |              ----       |   |   |              ----        |         |              ----       |
|WSC-100%      $100       |   |   |WSC-100%      $100       |   |   |WSC-100%      $1,000      |         |WSC-100%      $10,000    |
- ---------------------------   |   ---------------------------   |   ----------------------------         ---------------------------
                              |                                 |                                                     |
- ---------------------------   |   ---------------------------   |   ----------------------------         ---------------------------
|    COMPANIES AGENCY     |   |   |   COMPANIES AGENCY      |   |   |      PHYSICIANS PLUS     |         |    PENSION ASSOCIATES   |
|     OF IDAHO, INC.      |   |   |     OF PHOENIX, INC.    |   |   |         INSURANCE        |         |      OF WAUSAU, INC.    |
|                         |   |   |                         |   |   |        CORPORATION       |         |Common Stock: 1,000      |
|Common Stock: 1,000      |   |   |Common Stock: 1,000      |   |   |Common Stock:    7,150    |         |------------  Shares     |
|------------  Shares     |   |   |------------  Shares     |   |   |------------     Shares   |         |                         |
|                         |-------|                         |   |---|Preferred Stock: 11,540   |         |                         |
|                         |   |   |                         |   |   |---------------  Shares   |         |Companies        Cost    |
|                         |   |   |                         |   |   |                          |         |Agency, Inc.     ----    |
|              Cost       |   |   |              Cost       |   |   |                Cost      |         |(Wisconsin)-100% $10,000 |
|              ----       |   |   |              ----       |   |   |                ----      |         |                         |
|WSC-100%      $1,000     |   |   |WSC-100%      $1,000     |   |   |WSC-33-1/3%     $6,215,459|         |                         |
- ---------------------------   |   ---------------------------   |   ----------------------------         ---------------------------
                              |                                 |                                        
                              |   ---------------------------   |   ----------------------------                                    
                              |   |         WAUSAU          |   |   |      PREVEA HEALTH       |                                    
                              |   |     (BERMUDA) LTD.      |   |   |  INSURANCE PLAN, INC.    |                                    
                              |   | Common Stock:  120,000  |   |   |Common Stock: 3,000 Shares|                                    
                              |   | -------------  Shares   |   |   |------------              |                                    
                              ----|                         |   ----|                          |                                    
                                  |                         |       |                          |                                    
                                  |                Cost     |       |              Cost        |                                    
                                  |                ----     |       |              ----        |                                    
                                  | WSC-100%      $5,000,000|       |WSC-33-1/3%   $500,000    |                                    
                                  ---------------------------       ----------------------------                                    
</TABLE>

<PAGE>   66
<TABLE>
<CAPTION>
                                        NATIONWIDE INSURANCE ENTERPRISE(R)                                                  (middle)
<S>                                               <C>                                               <C>         
       -----------------------------------------------------------------------------
       |                                                                           |
       |                                                                           |
       |                           NATIONWIDE MUTUAL                               |
=======|                           INSURANCE COMPANY                               |================================================
       |                              (CASUALTY)                                   |
       |                                                                           |
       |                                                                           |
       -----------------------------------------------------------------------------
              |                        ||                              |
              |                        ||                              -------------------------------------------------------------
              |                        ||    ---------------------------------------------------------------------------------------
              |                        ||    |                                                                      |
- --------------------------------       ||    |    --------------------------------                  --------------------------------
|      ALLNATIONS, INC.        |       ||    |    |      NATIONWIDE GENERAL      |                  |        NECKURA HOLDING       |
|Common Stock:   10,330 Shares |       ||    |    |      INSURANCE COMPANY       |                  |       COMPANY (NECKURA)      |
|------------                  |       ||    |    |                              |                  |                              |
|                 Cost         |       ||    |    |Common Stock:    20,000       |                  |Common Stock:    10,000       |
|                 ----         |       ||    |    |------------     Shares       |                  |------------     Shares       |
|Casualty-18.6%   $88,320      |       ||    |    |                 Cost         |                  |                 Cost         |
|Fire-18.6%       $88,463      |       ||    |    |                 ----         |                  |                 ----         |
|Preferred Stock: 1,466 Shares |       ||    |----|Casualty-100%    $5,944,422   |         ---------|Casualty-100%    $87,943,140  |
|---------------               |       ||    |    |                              |         |        |                              |
|                 Cost         |       ||    |    |                              |         |        |                              |
|                 ----         |       ||    |    |                              |         |        |                              |
|Casualty-6.8%    $100,000     |       ||    |    |                              |         |        |                              |
|Fire-6.8%        $100,000     |       ||    |    |                              |         |        |                              |
- --------------------------------       ||    |    --------------------------------         |        --------------------------------
                                       ||    |                                             |    
- --------------------------------       ||    |    --------------------------------         |        --------------------------------
|       FARMLAND MUTUAL        |       ||    |    |      NATIONWIDE PROPERTY     |         |        |           NECKURA            |
|      INSURANCE COMPANY       |       ||    |    |         AND CASUALTY         |         |        |       INSURANCE COMPANY      |
|Guaranty Fund                 |       ||    |    |       INSURANCE COMPANY      |         |        |                              |
|------------                  |=========    |----|Common Stock:    60,000       |         |--------|Common Stock:    6,000        |
|Certificate                   |--------     |    |------------     Shares       |         |        |------------     Shares       |
|-----------      Cost         |       |     |    |                 Cost         |         |        |                 Cost         |
|                 ----         |       |     |    |                 ----         |         |        |Neckura-         ----         |
|Casualty         $500,000     |       |     |    |Casualty-100%    $6,000,000   |         |        |100%             DM 6,000,000 |
- --------------------------------       |     |    --------------------------------         |        --------------------------------
              |                        |     |                                             |    
- --------------------------------       |     |    --------------------------------         |        --------------------------------
|        F & B, INC.           |       |     |    |      COLONIAL INSURANCE      |         |        |         NECKURA LIFE         |
|                              |       |     |    |     COMPANY OF WINCONSIN     |         |        |       INSURANCE COMPANY      |
|Common Stock:    1 Share      |       |     |    |          (COLONIAL)          |         |        |                              |
|------------                  | ------|     |----|Common Stock:    1,750        |         |--------|Common Stock:   4,000         |
|                 Cost         |       |     |    |------------     Shares       |         |        |------------    Shares        |
|                 ----         |       |     |    |                 Cost         |         |        |                Cost          |
|Farmland                      |       |     |    |                 ----         |         |        |                ----          |
|Mutual-100%      $10          |       |     |    |Casualty-100%    $41,750,000  |         |        |Neckura-100%    DM 15,825,681 |
- --------------------------------       |     |    --------------------------------         |        --------------------------------
                                       |     |                                             |        
- --------------------------------       |     |    --------------------------------         |        --------------------------------
|    COOPERATIVE SERVICE       |       |     |    |         SCOTTSDALE           |         |        |        NECKURA GENERAL       |
|          COMPANY             |       |     |    |      INSURANCE COMPANY       |         |        |       INSURANCE COMPANY      |
|Common Stock:    600 Shares   |       |     |    |            (SIC)             |         |        |                              |
|------------                  |       |     |    |Common Stock:    30,136       |         |        |Common Stock:    1,500        |
|                 Cost         |--------     |----|------------     Shares       | ----    |--------|------------     Shares       |
|                 ----         |             |    |                 Cost         |    |    |        |                 Cost         |
|Farmland         $3,506,173   |             |    |                 ----         |    |    |        |                 ----         |
|Mutual-100%                   |             |    |Casualty-100%    $150,000,000 |    |    |        |Neckura-100%     DM 1,656,925 |
|                              |             |    |                              |    |    |        |                              |
|                              |             |    |                              |    |    |        |                              |
- --------------------------------             |    --------------------------------    |    |        --------------------------------
                                             |                                        |    |        
- --------------------------------             |    --------------------------------    |    |        --------------------------------
| NATIONWIDE AGRIBUSINESS      |             |    |          SCOTTSDALE          |    |    |        |       COLUMBUS INSURANCE     |
|    INSURANCE COMPANY         |             |    |        SURPLUS LINES         |    |    |        |      BROKERAGE AND SERVICE   |
|Common Stock:    1,000,000    |             |    |       INSURANCE COMPANY      |    |    |        |              GmbH            |
|------------     Shares       |------------ |    | Common Stock:    100,000     |    |    |        |Common Stock:    1 Share      |
|                              |             |    | ------------     Shares      | ---|    |--------|------------                  |
|                    Cost      |             |    |                              |    |    |        |                 Cost         |
|Casualty-99.9%      ----      |             |    |                   Cost       |    |    |        |                 ----         |
|Other Capital:   $26,714,335  |             |    |                   ----       |    |    |        |Neckura-100%     DM 51,639    |
|-------------                 |             |    | SIC-100%          $6,000,000 |    |    |        |                              |
|Casualty-Ptd.    $   713,576  |             |    |                              |    |    |        |                              |
- --------------------------------             |    --------------------------------    |    |        --------------------------------
                                             |                                        |    |        
- --------------------------------             |    --------------------------------    |    |        --------------------------------
|    NATIONAL CASUALTY         |             |    |      NATIONAL PREMIUM &      |    |    |        |          LEBEN DIREKT        |
|          COMPANY             |             |    |    BENEFIT ADMINISTRATION    |    |    |        |        INSURANCE COMPANY     |
|           (NC)               |             |    |           COMPANY            |    |    |        |                              |
|Common Stock:    100 Shares   |             |    |Common Stock:    10,000       |    |    |        |Common Stock:    4,000 Shares |
|------------                  |-------------     |------------     Shares       |-----    ---------|------------                  |
|                 Cost         |                  |                 Cost         |         |        |                 Cost         |
|                 ----         |                  |                 ----         |         |        |                 ----         |
|Casualty-100%    $67,442,439  |                  |Scottsdale-100%  $10,000      |         |        |Neckura-100%     DM 4,000,000 |
|                              |                  |                              |         |        |                              |
|                              |                  |                              |         |        |                              |
- --------------------------------                  --------------------------------         |        --------------------------------
              |                                                                            |
- --------------------------------                  --------------------------------         |        --------------------------------
|    NCC OF AMERICA, LTD.      |                  |         SVM SALES            |         |        |          AUTO DIREKT         |
|        (INACTIVE)            |                  |            GmbH              |         |        |       INSURANCE COMPANY      |
|                              |                  |                              |         |        |                              |
|                              |                  |Common Stock:    50 Shares    |         |        |Common Stock:    1,500 Shares |
|                              |                  |------------                  |----------------- |------------                  |
|                              |                  |                 Cost         |                  |                 Cost         |
|NC-100%                       |                  |                 ----         |                  |                 ----         |
|                              |                  |Neckura-100%     DM 50,000    |                  |Neckura-100%     DM 1,643,149 |
|                              |                  |                              |                  |                              |
|                              |                  |                              |                  |                              |
- --------------------------------                  --------------------------------                  --------------------------------
                                
</TABLE>

<PAGE>   67
<TABLE>
<CAPTION>
                                                                                                                        (right side)
<S>     <C>                                       <C>                                              <C>         
                                                                                                            ------------------------
                                                                                                            | NATIONWIDE INSURANCE |
                                                                                                            | ENTERPRISE FOUNDATION|
                                                                                                            |                      |
                                                                                                            |      MEMBERSHIP      |
                                                                                                            |      NONPROFIT       |
                                                                                                            |     CORPORATION      |
                                                                                                            ------------------------
       -----------------------------------------------------------------------------
       |                                                                           |
       |                                                                           |
       |                           NATIONWIDE MUTUAL                               |
=======|                         FIRE INSURANCE COMPANY                            |
       |                                (FIRE)                                     |
       |                                                                           |
       |                                                                           |
       -----------------------------------------------------------------------------
                                                                       |
- ---------------                                                        --------------------------------------------------
              |                                                                                                         |
- -----------------------------------------------------------------------------------------------------------------       |
  |                                          |                                                                  |       |
  |     --------------------------------     |    --------------------------------                ----------------------------------
  |     |         SCOTTSDALE           |     |    |         NATIONWIDE           |                |          NATIONWIDE            |
  |     |      INDEMNITY COMPANY       |     |    |      COMMUNITY URBAN         |                |          CORPORATION           |
  |     |                              |     |    |       REDEVELOPMENT          |                |                                |
  |     |                              |     |    |        CORPORATION           |                |Common Stock:    Control:       |
  |     |Common Stock:    50,000       |     |    |Common Stock:    10 Shares    |                |------------     -------        |
  |-----|------------     Shares       |     |----|------------                  |                |$13,642,432      100%           |
  |     |                 Cost         |     |    |                 Cost         |                |         Shares     Cost        |
  |     |                 ----         |     |    |                 ----         |                |         ------     ----        |
  |     |Casualty-100%    $8,800,000   |     |    |Casualty-100%    $1,000       |                |Casualty 12,992,922 $751,352,485|
  |     |                              |     |    |                              |                |Fire        649,510   24,007,936|
  |     |                              |     |    |                              |                |          (See Page 2)          |
  |     --------------------------------     |    --------------------------------                ----------------------------------
  |                                          |                                                      
  |     --------------------------------     |    --------------------------------                                                  
  |     |         NATIONWIDE           |     |    |          INSURANCE           |                                                  
  |     |      INDEMNITY COMPANY       |     |    |     INTERMEDIARIES, INC.     |                                                  
  |     |                              |     |    |                              |                                                  
  |-----|Common Stock:    28,000       |     |----|Common Stock:    1,615        |                                                  
  |     |------------     Shares       |     |    |------------     Shares       |                                                  
  |     |                 Cost         |     |    |                 Cost         |                                                  
  |     |                 ----         |     |    |                 ----         |                                                  
  |     |Casualty-100%    $294,529,000 |     |    |Casualty-100%    $1,615,000   |                                                  
  |     --------------------------------     |    --------------------------------                                                  
  |                                          |                                                                                      
  |     --------------------------------     |    --------------------------------                                                  
  |     |          LONE STAR           |     |    |       NATIONWIDE CASH        |                                                  
  |     |     GENERAL AGENCY, INC.     |     |    |      MANAGEMENT COMPANY      |                                                  
  |     |                              |     |    |Common Stock:    100 Shares   |                                                  
  ------|Common Stock:    1,000        |     |----|------------                  |                                                  
  |     |------------     Shares       |     |    |                 Cost         |                                                  
  |     |                 Cost         |     |    |                 ----         |                                                  
  |     |                 ----         |     |    |Casualty-90%     $9,000       |                                                  
  |     |Casualty-100%    $5,000,000   |     |    |NW Adv. Serv.     1,000       |                                                  
  |     --------------------------------     |    --------------------------------                                                  
  |                   ||                     |                                                                                      
  |     --------------------------------     |    --------------------------------                                                  
  |     |   COLONIAL COUNTY MUTUAL     |     |    |       CALIFORNIA CASH        |                                                  
  |     |      INSURANCE COMPANY       |     |    |          MANAGEMENT          |                                                  
  |     |                              |     |    |          (Inactive)          |
  |     |Surplus Debentures            |     |    |                              |                                                  
  |     |------------------            |     |----|                              |                                                  
  |     |                 Cost         |     |    |                              |                                                  
  |     |                 ----         |     |    |                              |                                                  
  |     |Colonial         $500,000     |     |    |Casualty-100%                 |                                                  
  |     |Lone Star         150,000     |     |    |                              |                                                  
  |     --------------------------------     |    --------------------------------                                                  
  |                                          |                                                      
  |     --------------------------------     |    --------------------------------                                                  
  |     |       TIG COUNTRYWIDE        |     |    |         THE BEAK AND         |                                                  
  |     |      INSURANCE COMPANY       |     |    |       WIRE CORPORATION       |                                                  
  |     |Common Stock     12,500       |     |    |                              |                                                  
   -----|------------     Shares       |     |    |Common Stock:    750 Shares   |                                                  
  |     |                              |     -----|------------                  |                                                  
  |     |                 Cost         |     |    |                 Cost         |                                                  
  |     |                 ----         |     |    |                 ----         |                                                  
  |     |Casualty-100%    $215,273,000 |     |    |Casualty-100%    $1,419,000   |                                                  
  |     |                              |     |    |                              |                                                  
  |     --------------------------------     |    |                              |                                                  
  |                                          |    --------------------------------                                                  
  |                                          |
  |     --------------------------------     |    --------------------------------
  |     |     NATIONWIDE INSURANCE     |     |    |  NATIONWIDE/DISPATCH LLC     |
  |     |   ENTERPRISE SERVICES, LTD.  |     |    |                              |
  |     |                              |     |    |                              |
  |     |Single Member Limited         |     |    |                              |
  - - - |Liability Company             |     - - -|                              |
        |                              |          |                              |
        |                              |          |                              |
        |Casualty-100%                 |          |Casualty-90%                  |
        |                              |          |                              |
        --------------------------------          |                              |
                                                  --------------------------------

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

December 31, 1997
</TABLE>
<PAGE>   68
<TABLE>
<CAPTION>
                                                                                                                        (Left Side)

                                         ------------------------------------------------
                                        |              EMPLOYERS INSURANCE               |
                                        |                  OF WAUSAU                     |==========================================
                                        |               A MUTUAL COMPANY                 |
                                         ------------------------------------------------



























<S>            <C>                <C>             <C>               <C>              <C>               <C>
                              ------------------------------------------------------------------------------------------------------
                             |                                  |                                   |
                ---------------------------        ---------------------------        ---------------------------
               | NATIONWIDE LIFE INSURANCE |      |        NATIONWIDE         |      |   NATIONWIDE FINANCIAL    |
               |     COMPANY (NW LIFE)     |      |    FINANCIAL SERVICES     |      | INSTITUTION DISTRIBUTORS  |
               |                           |      |      CAPITAL TRUST        |      |   AGENCY, INC. (NFIDAI)   |
               | Common Stock: 3,814,779   |      | Preferred Stock:          |      | Common Stock:     1,000   |
               | ------------  Shares      |      | ---------------           |      | ------------      Shares  |
               |                           |      |                           |      |                           |
               | NFS--100%                 |      | NFS--100%                 |      | NFS--100%                 |
                ---------------------------        ---------------------------        ---------------------------
                               |                                                                    ||  
 ---------------------------   |   ---------------------------        ---------------------------   ||   -------------------------- 
|    NATIONWIDE LIFE AND    |  |  |         NATIONWIDE        |      |     FINANCIAL HORIZONS    |  ||  |                          |
| ANNUITY INSURANCE COMPANY |  |  |  ADVISORY SERVICES, INC.  |      |    DISTRIBUTORS AGENCY    |  ||  |                          |
|                           |  |  |      (NW ADV. SERV.)      |      |      OF ALABAMA, INC.     |  ||  |                          |
| Common Stock: 66,000      |  |  | Common Stock: 7,676       |      | Common Stock: 10,000      |  ||  |    FINANCIAL HORIZONS    |
| ------------  Shares      |--|--| ------------  Shares      |==||  | ------------  Shares      |--||==|    DISTRIBUTORS AGENCY   |
|                           |  |  |                           |  ||  |                           |  ||  |       OF OHIO, INC.      |
|               Cost        |  |  |               Cost        |  ||  |               Cost        |  ||  |                          |
|               ----        |  |  |               ----        |  ||  |               ----        |  ||  |                          |
| NW Life -100% $58,070,003 |  |  | NW Life -100% $5,996,261  |  ||  | NFIDAI -100% $100         |  ||  |                          |
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   -------------------------- 
                               |                                 ||                                 ||                              
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
|         NWE, INC.         |  |  |        NATIONWIDE         |  ||  |    LANDMARK FINANCIAL     |  ||  |                          |
|                           |  |  |  INVESTORS SERVICES, INC. |  ||  |        SERVICES OF        |  ||  |                          |
|                           |  |  |                           |  ||  |       NEW YORK, INC.      |  ||  |                          |
| Common Stock: 100         |  |  | Common Stock: 5 Shares    |  ||  | Common Stock: 10,000      |  ||  |    FINANCIAL HORIZONS    |
| ------------  Shares      |--|  | ------------              |==||  | ------------  Shares      |--||==|    DISTRIBUTORS AGENCY   |
|                           |  |  |                           |  ||  |                           |  ||  |     OF OKLAHOMA, INC.    |
|               Cost        |  |  |                     Cost  |  ||  |               Cost        |  ||  |                          |
|               ----        |  |  |                     ----  |  ||  |               ----        |  ||  |                          |
| NW Life -100% $35,971,375 |  |  | NW Adv. Serv. -100% $5,000|  ||  | NFIDAI -100% $10,100      |  ||  |                          |
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
                               |                                 ||                                 ||    
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
|   NATIONWIDE INVESTMENT   |  |  |    FINANCIAL HORIZONS     |  ||  |     FINANCIAL HORIZONS    |  ||  |                          |
|   SERVICES CORPORATION    |  |  |     INVESTMENT TRUST      |  ||  |      SECURITIES CORP.     |  ||  |                          |
|                           |  |  |                           |  ||  |                           |  ||  |                          |
| Common Stock: 5,000       |  |  |                           |  ||  | Common Stock: 10,000      |  ||  |    FINANCIAL HORIZONS    |
| ------------  Shares      |--|  |                           |==||  | ------------  Shares      |--||==|    DISTRIBUTORS AGENCY   |
|                           |  |  |                           |  ||  |                           |  ||  |       OF TEXAS, INC.     |
|               Cost        |  |  |                           |  ||  |               Cost        |  ||  |                          |
|               ----        |  |  |                           |  ||  |               ----        |  ||  |                          |
| NW Life -100% $529,728    |  |  |      COMMON LAW TRUST     |  ||  | NFIDAI -100% $153,000     |  ||  |                          |
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
                               |                                 ||                                 ||                    
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
|     NATIONWIDE REALTY     |  |  |         NATIONWIDE        |  ||  |   AFFILIATE AGENCY, INC.  |  ||  |                          |
|      PROPERTIES, LTD.     |  |  |         INVESTING         |  ||  |                           |  ||  |                          |
|                           |  |  |         FOUNDATION        |  ||  |                           |  ||  |                          |
| Units:                    |  |  |                           |  ||  | Common Stock: 100         |  ||  |          AFFILIATE       |
| ------                    - -|  |                           |==||  | ------------  Shares      |--||==|          AGENCY OF       |
|                           |  |  |                           |  ||  |                           |      |          OHIO, INC.      |
|                           |  |  |                           |  ||  |               Cost        |      |                          |
| NW Life -90%              |  |  |                           |  ||  |               ----        |      |                          |
| NW Mutual-10%             |  |  |      COMMON LAW TRUST     |  ||  | NFIDAI -100% $100         |      |                          |
 ---------------------------   |   ---------------------------   ||   ---------------------------        --------------------------
                               |                                 ||                                                                
 ---------------------------   |   ---------------------------   ||                               
|        NATIONWIDE         |  |  |         NATIONWIDE        |  ||                               
|       PROPERTIES, LTD.    |  |  |          INVESTING        |  ||                               
|                           |  |  |        FOUNDATION II      |  ||                               
| Units:                    - -|  |                           |  ||                               
| ------                    |     |                           |==||                               
|                           |     |                           |  ||                               
|                           |     |                           |  ||                               
| NW Life -97.6%            |     |                           |  ||                               
| NW Mutual -2.4%           |     |      COMMON LAW TRUST     |  ||                               
 ---------------------------       ---------------------------   ||                               
                                                                 ||                               
                                   ---------------------------   ||                               
                                  |         NATIONWIDE        |  ||                               
                                  |      SEPARATE ACCOUNT     |  ||                               
                                  |            TRUST          |  ||                               
                                  |                           |  ||                               
                                  |                           |__||                               
                                  |                           |                                   
                                  |                           |                                   
                                  |                           |                                   
                                  |      COMMON LAW TRUST     |                                   
                                   ---------------------------                                    
</TABLE>                           
<PAGE>   69
<TABLE>
<CAPTION>
                                                                                                                           (Center)
                                               NATIONWIDE INSURANCE ENTERPRISE (R)
<S>            <C>                <C>             <C>               <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 |
                                               ---------------------------------------
                                                                  |-----------------------------------------------------------------
                                                    ---------------------------                      |
                                                   |    NATIONWIDE FINANCIAL   |                     |
                                                   |    SERVICES, INC. (NFS)   |                     | 
                                                   |                           |                     |
                                                   | Common Stock: Control     |                     |
                                                   | ------------  -------     |                     |
                                                   |                           |                     |
                                                   |                           |                     |
                                                   | Class A     Public--100%  |                     |
                                                   | Class B     NW Corp--100% |                     |
                                                    ---------------------------                      |
                                                                  |                                  |     
              ----------------------------------------------------------------------                 | 
              |                               |                                    |                 |
 ---------------------------    ---------------------------         ---------------------------      |   ------------------------- 
|    IRVIN L. SCHWARTZ      |  | PUBLIC EMPLOYEES BENEFIT  |       |      NEA VALUEBUILDER     |     |  |    NATIONWIDE GLOBAL    |
|       & ASSOCIATES        |  |   SERVICES CORPORATION    |       |   INVESTOR SERVICES, INC. |     |  |      HOLDINGS, INC.     |
|                           |  |         (PEBSCO)          |       |             (NEA)         |     |  |                         | 
| Common Stock: Control     |  | Common Stock: 236,494     |==||   | Common Stock: 500         |= || |  | Common Stock: 1 Share   | 
| ------------  -------     |  | ------------  Shares      |  ||   | ------------  Shares      |  || |--| ------------            | 
|                           |  |                           |  ||   |                           |  || |  |                         | 
|                           |  |                           |  ||   |                           |  || |  |             Cost        | 
| Class A     Other -100%   |  |                           |  ||   |                           |  || |  |             ----        | 
| Class B     NFS -100%     |  | NFS -100%                 |  ||   | NFS -100%                 |  || |  | NW Corp-100%  $7,000,00 | 
- ----------------------------   ----------------------------   ||   ----------------------------   || |  --------------------------  
                                ---------------------------   ||    ---------------------------   || |                              
                               |         PEBSCO OF         |  ||   |     NEA VALUEBUILDER      |  || |  --------------------------  
                               |          ALABAMA          |  ||   |     INVESTOR SERVICES     |  || |  |   MRM INVESTMENT, INC.  | 
                               |                           |  ||   |     OF ALABAMA, INC.      |  || |  |                         | 
                               | Common Stock: 100,000     |  ||   | Common Stock: 500         |  || |  |                         | 
                               | ------------  Shares      |--||   | ------------  Shares      |--|| __ | Common Stock: 1 Share   | 
                               |                           |  ||   |                           |  ||    | -----------             | 
                               |               Cost        |  ||   |               Cost        |  ||    |                         | 
                               |               ----        |  ||   |               ----        |  ||    |             Cost        | 
                               | PEBSCO -100%  $1,000      |  ||   | NEA -100%      $5,000     |  ||    |             ----        | 
                                ---------------------------   ||    ---------------------------   ||    | NW Corp.-100% $7,000,000| 
                                                              ||                                  ||    --------------------------  
                                ---------------------------   ||    ---------------------------   ||                                
                               |         PEBSCO OF         |  ||   |     NEA VALUEBUILDER      |  ||                                
                               |         ARKANSAS          |  ||   |     INVESTOR SERVICES     |  ||                                
                               |                           |  ||   |      OF ARIZONA, INC.     |  ||                                
                               | Common Stock: 50,000      |  ||   | Common Stock: 100         |  ||                                
                               | ------------  Shares      |--||   | ------------  Shares      |--||                                
                               |                           |  ||   |                           |  ||                                
                               |               Cost        |  ||   |               Cost        |  ||                                
                               |               ----        |  ||   |               ----        |  ||                                
                               | PEBSCO -100%  $500        |  ||   | NEA -100%     $1,000      |  ||                                
                                ---------------------------   ||    ---------------------------   ||                                
                                                              ||                                  ||                                
                                ---------------------------   ||    ---------------------------   ||                                
                               |  PEBSCO OF MASSACHUSETTS  |  ||   |     NEA VALUEBUILDER      |  ||                                
                               |  INSURANCE AGENCY, INC.   |  ||   |     INVESTOR SERVICES     |  ||                                
                               |                           |  ||   |      OF MONTANA, INC.     |  ||                                
                               | Common Stock: 1,000       |  ||   | Common Stock: 500         |  ||                                
                               | ------------  Shares      |--||   | ------------  Shares      |--||                                
                               |                           |  ||   |                           |  ||                                
                               |               Cost        |  ||   |               Cost        |  ||                                
                               |               ----        |  ||   |               ----        |  ||                                
                               | PEBSCO -100%  $1,000      |  ||   | NEA -100%     $500        |  ||                                
                                ---------------------------   ||    ---------------------------   ||                                
                                                              ||                                  ||                                
                                ---------------------------   ||    ---------------------------   ||     -------------------------  
                               |         PEBSCO OF         |  ||   |     NEA VALUEBUILDER      |  ||    |    NEA VALUEBUILDER     | 
                               |          MONTANA          |  ||   |     INVESTOR SERVICES     |  ||    |    INVESTOR SERVICES    | 
                               |                           |  ||   |      OF NEVADA, INC.      |  ||    |      OF OHIO, INC.      | 
                               | Common Stock: 500         |  ||   | Common Stock: 500         |  ||    |                         | 
                               | ------------  Shares      |--||   | ------------  Shares      |--||====|                         | 
                               |                           |  ||   |                           |  ||    |                         | 
                               |               Cost        |  ||   |               Cost        |  ||    |                         |
                               |               ----        |  ||   |               ----        |  ||    |                         | 
                               | PEBSCO -100%  $500        |  ||   | NEA -100%     $500        |  ||    |                         | 
                                ---------------------------   ||    ---------------------------   ||    --------------------------  
                                                              ||                                  ||                                
                                ---------------------------   ||    ---------------------------   ||     -------------------------  
                               |         PEBSCO OF         |  ||   |     NEA VALUEBUILDER      |  ||    |    NEA VALUEBUILDER     | 
                               |        NEW MEXICO         |  ||   |     INVESTOR SERVICES     |  ||    |    INVESTOR SERVICES    | 
                               |                           |  ||   |      OF WYOMING, INC.     |  ||    |    OF OKLAHOMA, INC.    | 
                               | Common Stock: 1,000       |  ||   | Common Stock: 500         |  ||    |                         | 
                               | ------------  Shares      |--||   | ------------  Shares      |--||====|                         | 
                               |                           |  ||   |                           |  ||    |                         | 
                               |               Cost        |  ||   |               Cost        |  ||    |                         | 
                               |               ----        |  ||   |               ----        |  ||    |                         | 
                               | PEBSCO -100%  $1,000      |  ||   | NEA -100%     $500        |  ||    |                         | 
                                ---------------------------   ||    ---------------------------   ||    --------------------------  
                                                              ||                                  ||                                
                                ---------------------------   ||    ---------------------------   ||    --------------------------  
                               |                           |  ||   |     NEA VALUEBUILDER      |  ||    |    NEA VALUEBUILDER     | 
                               |                           |  ||   |    SERVICES INSURANCE     |  ||    |   INVESTOR SERVICES     | 
                               |         PEBSCO OF         |  ||   |       AGENCY, INC.        |  ||    |     OF TEXAS, INC.      | 
                               |        TEXAS, INC.        |  ||   | Common Stock: 100         |  ||    |                         | 
                               |                           |==||   | ------------  Shares      |--||=== |                         |
                               |                           |       |                           |        |                         | 
                               |                           |       |               Cost        |        |                         | 
                               |                           |       |               ----        |        |                         | 
                               |                           |       | NEA -100%     $1,000      |        |                         | 
                                ---------------------------         ---------------------------         --------------------------  
</TABLE>
<PAGE>   70
<TABLE>
<CAPTION>
                                                                                                                            (Right)

<S>            <C>                <C>             <C>               <C>              <C>               <C>
                                         ------------------------------------------------
                                        |               NATIONWIDE MUTUAL                |
========================================|            FIRE INSURANCE COMPANY              |
                                        |                   (FIRE)                       |
                                         ------------------------------------------------
                                                                 |
- -----------------------------------------------------------------|   












- ----------------------------------------------------------------------------------------------
                              |                                |                              |
                ---------------------------         ------------------------------       ------------------------------
               |      GATES, MCDONALD        |     |   EMPLOYERS LIFE INSURANCE   |     |          NATIONWIDE          |
               |     & COMPANY (GATES)       |     |       OF WAUSAU (ELIOW)      |     |    HEALTH PLANS, INC. (NHP)  |
               |                             |     |                              |     |                              |
               | Common Stock:   254         |     | Common Stock:   250,000      |     | Common Stock:   100          |        
           |-- | ------------    Shares      |  |--| ------------    Shares       |  |--| ------------    Shares       |
           |   |                             |  |  |                              |  |  |                              |
           |   |                 Cost        |  |  |                 Cost         |  |  |                 Cost         | 
           |   |                 ----        |  |  |                 ----         |  |  |                 ----         |
           |   | NW CORP. -100%  $25,683,532 |  |  | NW CORP. -100%  $126,509,480 |  |  | NW CORP. -100%  $14,603,732  |
           |    -----------------------------   |   ------------------------------   |   ------------------------------
           |                                    |                                    |
           |    ---------------------------     |   ------------------------------   |   ------------------------------
           |   |  GATES, MCDONALD & COMPANY  |  |  |       WAUSAU PREFERRED       |  |  |    NATIONWIDE MANAGEMENT     |
           |   |      OF NEW YORK, INC.      |  |  |      HEALTH INSURANCE CO.    |  |  |         SYSTEMS, INC.        |
           |   |                             |  |  |                              |  |  |                              |
           |   | Common Stock:   3           |  |  | Common Stock:   200          |  |  | Common Stock:   100          |        
           |-- | ------------    Shares      |  |--| ------------    Shares       |  |--| ------------    Shares       |
           |   |                             |     |                              |  |  |                              |
           |   |                 Cost        |     |                 Cost         |  |  | NHP             Cost         | 
           |   |                 ----        |     |                 ----         |  |  |                 ----         |
           |   | GATES -100%     $106,947    |     | ELIOW -100%     $57,413,193  |  |  | Inc. -100%      $25,149      |
           |    -----------------------------       ------------------------------   |   ------------------------------
           |                                                                         |
           |    -----------------------------                                        |   ------------------------------
           |   |  GATES, MCDONALD & COMPANY  |                                       |  |            NATIONWIDE        |
           |   |         OF NEVADA           |                                       |  |          AGENCY, INC.        |
           |   |                             |                                       |  |                              |
           |   | Common Stock:   40          |                                       |  | Common Stock:   100          |        
           |-- | ------------    Shares      |                                       |--| ------------    Shares       |
           |   |                             |                                          |                              |
           |   |                 Cost        |                                          |                 Cost         | 
           |   |                 ----        |                                          | NHP             ----         |
           |   | Gates -100%     $93,750     |                                          | Inc. -99%       $116,077     |
           |    -----------------------------                                            ------------------------------
           |
           |    -----------------------------     
           |   |       GATESMCDONALD         |  
           |   |     HEALTH PLUS, INC.       |  
           |   |                             |  
           |   | Common Stock:   200         |       
           |-- | ------------    Shares      |  
               |                             |  
               |                 Cost        |  
               |                 ----        |  
               | Gates -100%     $2,000,000  |  
                -----------------------------   









                                                                                Subsidiary Companies    --   Solid Line

                                                                                Contractual Association  --  Double Line
                                                                                
                                                                                Limited Liability Company -- Dotted Line




     
                                                                                                         December 31, 1997

                                                                                                                    Page 2
</TABLE>
                                                
                                                                              
<PAGE>   71
Item 27.      NUMBER OF CONTRACT OWNERS

   
              The number of contract Owners of Qualified and Non-Qualified
              Contracts as of January 31, 1998 was 7,609 and 1,867,
              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.

   
              (b)        CLARENDON INSURANCE AGENCY, INC.
                                    DIRECTORS

<TABLE>
<CAPTION>
                                                                                       POSITIONS AND OFFICES
              NAME AND BUSINESS ADDRESS                                                  WITH UNDERWRITER

<S>                                                                                          <C>
              A. Keith Brodkin                                                               Director
              500 Boylston Street
              Boston, MA  02116
              Arnold D. Scott                                                                Director
              500 Boylston Street
              Boston, MA  02116
              Jeffrey L. Shames                                                              Director
              500 Boylston Street
              Boston, MA  02116





                        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
</TABLE>
    

                                Page 101 of 107
<PAGE>   72
   
<TABLE>
<CAPTION>
              (b)        CLARENDON INSURANCE AGENCY, INC.
                              OFFICERS (CONTINUED)
<S>                                                                                       <C>
              Stephen E. Cavan                                                               Secretary
              500 Boylston Street                                                            and Clerk
              Boston, MA  02116

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



<TABLE>
<CAPTION>
              (c)NAME OF        NET UNDERWRITING       COMPENSATION ON
                 PRINCIPAL         DISCOUNTS AND          REDEMPTION OR         BROKERAGE
                UNDERWRITER        COMMISSIONS            ANNUITIZATION        COMMISSIONS        COMPENSATION

<S>                                      <C>                  <C>                 <C>                 <C>
                  Clarendon              N/A                  N/A                  N/A                N/A
                  Insurance
                   Agency,
                    Inc.
</TABLE>

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 represents that any of the Contracts which are
              issued pursuant to Section 403(b) of the Code are issued by the
              Company through the Registrant in reliance upon, and in compliance
              with, a no-action letter issued by the Staff of the Securities and
              Exchange Commission to the American Council of Life Insurance
              (publicly available November 28, 1988) permitting withdrawal
              restrictions to the extent necessary to comply with Section
              403(b)(11) of the Code.

              The Company represents that the fees and the charges deducted
              under the Contract in the aggregate are reasonable in relation to
              the services rendered, the expenses expected to be incurred, and
              the risks assumed by the Company.
    

                                Page 103 of 107
<PAGE>   73



                                   Offered by

                                   NATIONWIDE
                             LIFE INSURANCE COMPANY


                                     and its


                              MFS VARIABLE ACCOUNT


                                    DEFERRED
                           VARIABLE ANNUITY CONTRACTS


   
                                   PROSPECTUS
                                   MAY 1, 1998
    



                                Page 105 of 107
<PAGE>   74

   
INDEPENDENT AUDITORS' CONSENT AND 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 January 30, 1998 included the related financial statement
schedules as of December 31, 1997, and for each of the years in the three-year
period ended December 31, 1997, 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    , 1998
    



                                Page 106 of 107
<PAGE>   75

<PAGE>   1



                                                                     SCHEDULE I

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                      CONSOLIDATED SUMMARY OF INVESTMENTS -
                    OTHER THAN INVESTMENTS IN RELATED PARTIES
                            (in millions of dollars)

                             As of December 31, 1997
<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------   -------------  --------------  ---------------
                                  Column A                                        Column B       Column C         Column D
- -----------------------------------------------------------------------------   -------------  --------------  ---------------
                                                                                                                 Amount at
                                                                                                                which shown
                                                                                                                   in the
                                                                                                  Market        consolidated
                             Type of Investment                                     Cost           value       balance sheet
- -----------------------------------------------------------------------------   -------------  --------------  ---------------
Fixed maturity securities available-for-sale:
   Bonds:
<S>                                                                              <C>            <C>             <C>       
      U.S. Government and government agencies and authorities                    $  3,859.7     $  3,981.7      $  3,981.7
      States, municipalities and political subdivisions                                 1.6            1.6             1.6
      Foreign governments                                                              93.3           95.8            95.8
      Public utilities                                                              1,555.3        1,609.8         1,609.8
      All other corporate                                                           7,223.0        7,515.2         7,515.2
                                                                                 ----------     ----------      ----------
          Total fixed maturity securities available-for-sale                       12,732.9       13,204.1        13,204.1
                                                                                 ----------     ----------      ----------

Equity securities available-for-sale:
   Common stocks:
      Industrial, miscellaneous and all other                                          67.8           78.0            78.0
   Non-redeemable preferred stock                                                       -              2.4             2.4
                                                                                 ----------     ----------      ----------
          Total equity securities available-for-sale                                   67.8           80.4            80.4
                                                                                 ----------     ----------      ----------

Mortgage loans on real estate, net                                                  5,228.1                        5,181.6   (1)
Real estate, net:
   Investment properties                                                              254.9                          235.7   (1)
   Acquired in satisfaction of debt                                                    82.6                           75.7   (1)
Policy loans                                                                          415.3                          415.3
Other long-term investments                                                            27.9                           25.2   (2)
Short-term investments                                                                358.4                          358.4
                                                                                 ----------                     ----------
          Total investments                                                       $19,167.9                      $19,576.4
                                                                                 ==========                     ==========
</TABLE>
- ----------
(1)  Difference from Column B is primarily due to valuation allowances due to
     impairments on mortgage loans on real estate and due to accumulated
     depreciation and valuation allowances due to impairments on real estate.
     See note 3 to the consolidated financial statements.
(2)  Difference from Column B is primarily due to operating gains (losses) of
     investments in limited partnerships.

See accompanying independent auditors' report.


<PAGE>   2


                                                                  SCHEDULE III

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                       SUPPLEMENTARY INSURANCE INFORMATION
                            (in millions of dollars)

   As of December 31, 1997, 1996 and 1995 and for each of the years then ended
<TABLE>
<CAPTION>
- --------------------------------   ----------------- -------------------- ------------------- ------------------ ---------------
              Column A                  Column B          Column C             Column D           Column E          Column F
- --------------------------------   ----------------- -------------------- ------------------- ------------------ ---------------
                                        Deferred        Future policy                           Other policy
                                         policy       benefits, losses,        Unearned          claims and
                                      acquisition        claims and            premiums       benefits payable      Premium
              Segment                    costs          loss expenses            (1)                 (1)            revenue
- -------------------------------   ------------------ -------------------- ------------------- ------------------ ---------------

1997: Variable Annuities                $1,018.4       $         -                                                 $     -
          Fixed Annuities                  277.9            14,103.1                                                    27.3
          Life Insurance                   472.9             2,683.4                                                   178.1
          Corporate and Other             (103.8)            1,916.3                                                     -
                                        --------       -------------                                               ---------
             Total                      $1,665.4           $18,702.8                                               $   205.4
                                        ========       =============                                               =========

1996: Variable Annuities                $  792.1       $         -                                                 $     -
          Fixed Annuities                  242.0            13,388.9                                                    24.0
          Life Insurance                   414.4             2,391.5                                                   174.6
          Corporate and Other              (82.0)            1,820.2                                                     -
                                        --------       -------------                                               ---------
             Total                      $1,366.5           $17,600.6                                               $   198.6
                                        ========       =============                                               =========

1995: Variable Annuities                $  569.8       $         -                                                 $     -
          Fixed Annuities                  220.7            12,759.3                                                    32.8
          Life Insurance                   366.9             2,282.6                                                   166.3
          Corporate and Other             (136.9)            1,730.0                                                     -
                                        --------       -------------                                               ---------
             Total                      $1,020.5       $    16,771.9                                               $   199.1
                                        ========       =============                                               =========


- ---------------------------------------------------- -------------------- ------------------- ------------------ ---------------
              Column A                  Column G          Column H             Column I           Column J          Column K
- ---------------------------------------------------- -------------------- ------------------- ------------------ ----------------
                                     Net investment   Benefits, claims,      Amortization           Other
                                         income          losses and       of deferred policy      operating         Premiums
              Segment                     (2)        settlement expenses  acquisition costs       expenses          written
                                                                                                     (2)
- ---------------------------------------------------- -------------------- ------------------- ------------------ ---------------

<C>                                    <C>             <C>                     <C>                  <C>   
1997: Variable Annuities                $  (26.8)         $      5.9           $  87.8             $ 159.4
          Fixed Annuities                1,098.2               846.7              39.8                85.4
          Life Insurance                   189.1               227.5              39.6                94.5
          Corporate and Other              148.7               114.7               -                  45.6
                                        --------          ----------           -------             -------
             Total                      $1,409.2          $  1,194.8           $ 167.2             $ 384.9
                                        ========          ==========           =======             =======

1996: Variable Annuities                $  (21.4)         $      4.6           $  57.4             $ 132.3
          Fixed Annuities                1,050.6               838.5              38.6                79.7
          Life Insurance                   174.0               211.4              37.4                79.0
          Corporate and Other              154.6               106.1               -                  51.4
                                        --------          ----------           -------             -------
             Total                      $1,357.8          $  1,160.6           $ 133.4             $ 342.4
                                        ========          ==========           =======             =======

1995: Variable Annuities                $  (17.6)         $      2.9           $  26.3             $ 109.1
          Fixed Annuities                1,002.7               805.0              29.5                80.3
          Life Insurance                   171.2               202.0              31.0                68.8
          Corporate and Other              137.7               105.6              (4.1)               14.8
                                        --------          ----------           -------             -------
             Total                      $1,294.0          $  1,115.5           $  82.7             $ 273.0
                                        ========          ==========           =======             =======
</TABLE>
- ----------
(1) Unearned premiums and other policy claims and benefits payable are included
    in Column C amounts.
(2) Allocations of net investment income and certain operating expenses are
    based on a number of assumptions and estimates, and reported operating
    results would change by segment if different methods were applied.


See accompanying independent auditors' report.




<PAGE>   3


                                                                    SCHEDULE IV

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                                   REINSURANCE
                            (in millions of dollars)

   As of December 31, 1997, 1996 and 1995 and for each of the years then ended

<TABLE>
<CAPTION>
- -----------------------------------------------   ---------------  --------------  -------------   -------------   ------------
                   Column A                          Column B        Column C        Column D        Column E       Column F
- -----------------------------------------------   ---------------  --------------  -------------   -------------   ------------
                                                                                                                   Percentage
                                                                     Ceded to        Assumed                        of amount
                                                      Gross            other        from other         Net           assumed
                                                      amount         companies      companies         amount         to net
                                                  ---------------  --------------  -------------   -------------   ------------

<S>                                                  <C>             <C>               <C>           <C>                 <C> 
1997:
  Life insurance in force                           $ 52,648.4       $13,678.7       $  289.7      $  39,259.4           0.7%
                                                   ===========       =========       ========      ===========        =======

  Premiums:
    Life insurance                                  $    235.9       $    32.7       $    2.2      $     205.4           1.1%
    Accident and health insurance                        261.2           272.6           11.4              -             N/A
                                                   -----------       ----------      ---------     -----------        -------
        Total                                       $    497.1       $   305.3       $   13.6      $     205.4            6.6%
                                                   ===========       =========       =========     ===========        =======


1996:
  Life insurance in force                            $47,150.6       $11,164.6       $  288.6      $  36,274.6            0.8%
                                                   ===========       =========       ========      ===========        =======

  Premiums:
    Life insurance                                  $    225.6       $    29.3       $    2.3      $     198.6            1.2%
    Accident and health insurance                        291.9           305.8           13.9              -            N/A
                                                   -----------       ---------       --------      -----------        -------
        Total                                       $    517.5       $   335.1       $   16.2      $     198.6            8.2%
                                                   ===========       =========       ========      ===========        =======


1995:
  Life Insurance in force                            $41,087.9       $ 8,935.7       $  391.2      $  32,543.4            1.2%
                                                   ===========       =========       ========      ===========        =======

  Premiums:
    Life insurance                                  $    221.3       $    24.4       $    2.2      $     199.1            1.1%
    Accident and health insurance                        298.0           313.0           15.0              -            N/A
                                                   -----------       ---------       --------      -----------        -------
        Total                                       $    519.3       $   337.4       $   17.2      $     199.1            8.6%
                                                   ===========       =========       ========      ===========        =======
</TABLE>
- ----------
Note:  The life insurance caption represents principally premiums from
       traditional life insurance and life-contingent immediate annuities and
       excludes deposits on investment products and universal life insurance
       products.

See accompanying independent auditors' report.




<PAGE>   4


                                                                    SCHEDULE V

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                        VALUATION AND QUALIFYING ACCOUNTS
                            (in millions of dollars)

                  Years ended December 31, 1997, 1996 and 1995

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------- ------------- -------------
                        Column A                            Column B             Column C              Column D      Column E
- ---------------------------------------------------  ----------------------------------------------- ------------- -------------
                                                           Balance at    Charged to     Charged to                  Balance at
                                                            beginning     costs and       other       Deductions      end of
Description                                                 of period     expenses       accounts        (1)          period
- ---------------------------------------------------   -------------------------------- ------------- ------------- -------------

<S>                                                          <C>            <C>            <C>            <C>         <C>  
1997:
  Valuation allowances - fixed maturity securities          $    -          $ 16.2         $  -          $ 16.2       $   -
  Valuation allowances - mortgage loans on real estate          51.0          (1.2)           -             7.3          42.5
  Valuation allowances - real estate                            15.2          (4.1)           -             -            11.1
                                                            --------        ------       -------        -------       -------
      Total                                                 $   66.2        $ 10.9         $  -          $ 23.5       $  53.6
                                                            ========        ======       =======        =======       =======


1996:
  Valuation allowances - mortgage loans on real estate      $   49.1        $  4.5         $  -          $  2.6       $  51.0
  Valuation allowances - real estate                            25.8         (10.6)           -             -            15.2
                                                            --------        ------       -------        -------       -------
      Total                                                 $   74.9        $ (6.1)        $  -          $  2.6       $  66.2
                                                            ========        ======       =======        =======       =======


1995:
  Valuation allowances - fixed maturity securities          $    -          $  8.9         $  -          $  8.9       $   -
  Valuation allowances - mortgage loans on real estate          46.4           7.4            -             4.7          49.1
  Valuation allowances - real estate                            27.3          (1.5)           -             -            25.8
                                                            --------        ------       -------        -------       -------
      Total                                                 $   73.7        $ 14.8         $  -          $ 13.6       $  74.9
                                                            ========        ======       =======        =======       =======
</TABLE>

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




See accompanying independent auditors' report.


<PAGE>   76

                                   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 29th
day of April, 1998.
    

                                              MFS VARIABLE ACCOUNT
                                ------------------------------------------------
                                                (Registrant)

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


   
                                              By/s/JOSEPH P. RATH
                                ------------------------------------------------
                                               Joseph P. Rath
                                Vice President- Product and Market Compliance
    

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 29th day
of April, 1998.

   
<TABLE>
<CAPTION>
              SIGNATURE                                               TITLE

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

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

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                                 

DIMON R. McFERSON                                        Chairman and Chief Executive Officer
- -------------------------------------------------    Nationwide Insurance Enterprise and Director
Dimon R. McFerson                                

DAVID O. MILLER                                       Chairman of the Board and Director
- -------------------------------------------------
David O. Miller

YVONNE L. MONTGOMERY                                               Director
- -------------------------------------------------
Yvonne L. Montgomery

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
</TABLE>
    


                                Page 107 of 107


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