NATIONWIDE LIFE INSURANCE CO
POS AM, 1996-04-15
Previous: BUSINESS RECORDS CORPORATION HOLDING CO, DEF 14A, 1996-04-15
Next: PRICE T ROWE NEW ERA FUND INC, 485BPOS, 1996-04-15



<PAGE>   1

             As filed with the Securities and Exchange Commission.


                                                       '33 Act File No. 33-58997
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM S-1

                  REGISTRATION STATEMENT UNDER THE SECURITIES
                                  ACT OF 1933

   
                         POST-EFFECTIVE AMENDMENT NO. 1
    

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

                                      OHIO
         (State or other jurisdiction of incorporation or organization)

                                       63
            (Primary Standard Industrial Classification Code Number)

                                   31-4156830
                      (IRS Employer Identification Number)

                ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43216-6609
             (Principal Executive Offices of Registrant) (Zip Code)

 GORDON E. MCCUTCHAN, SECRETARY, ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43216-6609
                           TELEPHONE:  (614) 249-7111
        (Name, address, zip code, telephone number of agent for service)

   
        Approximate date of proposed sale to the public:  May 1, 1996

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

                        CALCULATION OF REGISTRATION FEE

A maximum aggregate offering price of $100,000,000 was estimated for the
purpose of determining the registration fee in connection with the original
registration of the securities (effective date:  August 28, 1995) described in
this registration statement; a registration fee in the amount of $34,482.76
was paid at that time.
    

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





<PAGE>   2
                       NATIONWIDE LIFE INSURANCE COMPANY

                             Cross Reference Sheet

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

<TABLE>
<CAPTION>
                                                                                                   Caption in
         Form S-1 Item No. and Caption                                                             Prospectus
         -----------------------------                                                             ----------
<S>     <C>                                                                     <C>

 1.      Forepart of the Registration Statement and
         Outside Front Cover of Prospectus      . . . . . . . . . . . . . . . . . . . . . . .   Outside Front Cover

 2.      Inside Front and Outside Back Cover
         Pages of Prospectus  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   Table of Contents
                                                                                             (Inside Front Cover)

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

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

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

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

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

 8.      Plan of Distribution . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   Variable Annuity Contracts
                                                                                              and the Distribution of GTOs

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

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

11.      Information with Respect to Registrant   . . . . . . . . . . . . . . . . . . . . . .   The Company

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





<PAGE>   3
                            GUARANTEED TERM OPTIONS
                   Under Variable Annuity Contracts Issued by
                       NATIONWIDE LIFE INSURANCE COMPANY
                              One Nationwide Plaza
                           Columbus, Ohio 43216-6609
                           Telephone:  1-800-238-3035
   
                   The Date of this Prospectus is May 1, 1996
    

This prospectus describes investment options referred to as Guaranteed Term
Options ("GTOs"), offered by Nationwide Life Insurance Company ("Company")
under certain variable annuity contracts issued by the Company.  Generally, the
variable annuity contracts offered by the Company provide an array of
underlying mutual fund investment options, to which the Contract Owner
allocates his or her purchase payments.  The GTOs are separate, guaranteed
interest investment options available under the variable annuity Contracts.

THIS PROSPECTUS MUST BE READ ALONG WITH THE APPROPRIATE VARIABLE ANNUITY
PROSPECTUS AND THE PROSPECTUSES DESCRIBING THE UNDERLYING MUTUAL FUND
INVESTMENT OPTIONS.  ALL OF THESE PROSPECTUSES SHOULD BE READ CAREFULLY AND
MAINTAINED FOR FUTURE REFERENCE.

GTOs provide for guaranteed interest to be credited over specified maturity
durations (referred to as "Guaranteed Terms").  Three (3), five (5), seven (7)
and ten (10) year GTOs are available.  Unless a withdrawal or distribution from
the GTO occurs for any reason prior to the expiration of the Guaranteed Term,
the interest rate (the "Specified Interest Rate") is guaranteed to be credited
for the duration of the Guaranteed Term on a daily basis, resulting in a
guaranteed annual effective yield.  Different rates apply to each GTO and are
determined by the Company from time to time in its sole discretion.
   
GTOs elected under a variable annuity Contract issued by the Company will
produce a guaranteed annual effective yield (at the Specified Interest Rate) SO
LONG AS AMOUNTS INVESTED ARE NEITHER WITHDRAWN NOR TRANSFERRED PRIOR TO THE END
OF THE GUARANTEED TERM CORRESPONDING WITH THE ELECTED GTO.  IN THE EVENT OF A
TRANSFER FROM A GTO TO ANOTHER GTO OR ANOTHER INVESTMENT OPTION UNDER THE
VARIABLE ANNUITY CONTRACT PRIOR TO THE EXPIRATION OF THE GUARANTEED TERM, THE
AMOUNT TRANSFERRED WILL BE SUBJECT TO A MARKET VALUE ADJUSTMENT ("MVA").
LIKEWISE, IN THE EVENT OF A WITHDRAWAL FOR ANY OTHER REASON PRIOR TO THE
EXPIRATION OF THE GUARANTEED TERM, INCLUDING THE DEATH OF THE CONTRACT OWNER OR
ANNUITANT, THE AMOUNT WITHDRAWN MAY BE SUBJECT TO A MARKET VALUE ADJUSTMENT
("MVA").
    
The variable annuity prospectuses describe certain charges and deductions which
may apply to the GTOs.  A discussion of these charges is included in this
prospectus insofar as such charges and deductions relate to GTOs.  A more
detailed discussion of these charges and deductions, as they relate to
particular variable annuity contracts, is contained in the variable annuity
prospectuses.

   
Certain minimum purchase payments may be required in connection with the
purchase of variable annuity contracts issued by the Company.  As investment
options under the variable annuity contracts, the GTOs are subject to these
minimum contractual amounts.  In addition, the minimum amount that may be
allocated to a GTO, regardless of whether the source of the allocation is a new
purchase payment or transfer from some other investment option under the
variable annuity contract, is $1,000.
    

The Company has established the Nationwide Multiple Maturity Separate Account,
a separate account created under Ohio law, to aid in reserving and accounting
for GTO obligations.  Notwithstanding the separate account, all of the general
assets of the Company are available for the purpose of meeting the guarantees
of the GTOs. Amounts allocated to the GTOs will generally be invested in fixed
income investments purchased by the Company.  Variable annuity Contract Owners
having allocated amounts to a GTO, however, shall have no claim against any
particular assets of the Company, including assets held in the Nationwide
Multiple Maturity Separate Account.

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




                                      1
<PAGE>   4
THE GTOS DESCRIBED IN THIS PROSPECTUS MAY NOT BE AVAILABLE IN ALL STATE
JURISDICTIONS AND, ACCORDINGLY, REPRESENTATIONS MADE IN THIS PROSPECTUS DO NOT
CONSTITUTE AN OFFERING IN SUCH JURISDICTIONS.




                                      2
<PAGE>   5
                                               TABLE OF CONTENTS
<TABLE>
<S>                                                                                                     <C>
GLOSSARY  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  4
SUMMARY INFORMATION . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  6
DESCRIPTION OF THE GUARANTEED TERM OPTIONS ("GTOs") . . . . . . . . . . . . . . . . . . . . . . . . . .  7
 1. General . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  7
 2. Allocations to the GTOs . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  7
 3. The Specified Interest Rate and Guaranteed Terms  . . . . . . . . . . . . . . . . . . . . . . . . .  8
    A.   Specified Interest Rates . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  8
    B.   Guaranteed Terms . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  8
 4. GTOs at Maturity  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  9
 5. The Market Value Adjustment ("MVA")   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  9
    A.   General Information Regarding the MVA  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  9
    B.   Constant Maturity Treasury Rates ("CMT Rates") . . . . . . . . . . . . . . . . . . . . . . . . 10
    C.   The MVA Formula  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10
 6. Variable Annuity Contract Charges   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10
 7. GTOs at Annuitization   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11
INVESTMENTS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11
VARIABLE ANNUITY CONTRACTS AND THE DISTRIBUTION (MARKETING) OF THE GTOS . . . . . . . . . . . . . . . . 11
THE COMPANY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11
 1. Business  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11
 2. Properties  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13
 3. Legal Proceedings   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13
 4. Market for Nationwide Life Insurance Company's Common Equity
    and Related Shareholder Matters   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13
 5. Consolidated Financial Statements and Supplementary Data  . . . . . . . . . . . . . . . . . . . . . 13
   
 6. Selected Financial Data   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14
 7. Management's Discussion and Analysis of Financial Condition
    and Consolidated Results of Operations  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14
    A.   Consolidated Results of Operations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14
    B.   Long-Term Savings  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15
    C.   Life Insurance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15
    D.   Accident and Health Insurance  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16
    E.   Corporate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17
    F.   Effects of Accounting Standards to be Adopted  . . . . . . . . . . . . . . . . . . . . . . . . 17
    G.   Investment Portfolio . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17
    H.   Capital Resources and Liquidity  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18
    
         (i)   Capital Resources  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18
         (ii)  Liquidity  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18
 8. Directors and Executive Officers  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19
    A.   Directors  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19
    B.   Executive Officers . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 20
 9. Executive Compensation  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 22
10. Security Ownership of Certain Beneficial
    Owners and Management   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 24
   
11. Certain Relationships and Related Transactions  . . . . . . . . . . . . . . . . . . . . . . . . . . 24
12. Exhibits, Financial Statements, Schedules and Reports   . . . . . . . . . . . . . . . . . . . . . . 25
13. Appendix  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 55

</TABLE>
    




                                      3
<PAGE>   6
                                    GLOSSARY

COMPANY- The Company is Nationwide Life Insurance Company.

CONSTANT MATURITY TREASURY RATE(S) OR CMT RATE(S)- The CMT Rate(s) is/are the
rate(s) of interest used in the Market Value Formula.  CMT Rates for maturity
durations of 1, 2, 3, 5, 7 and 10 years are declared regularly by the Federal
Reserve Board.

CONTRACT(S)- A variable annuity Contract issued by the Company, the terms of
which include provision for Guaranteed Term Options (GTOs) as separate
investment options.

CONTRACT OWNER(S)- The owner(s) of variable annuity Contracts (which offer
GTOs) issued by the Company.

CONTRACT VALUE- The Contract Value is the sum of the value of all underlying
mutual fund investment options within the Contract, plus any amount held in a
Fixed Account under the Contract, plus any amount held in the Contract under a
Guaranteed Term Option (GTO) which may be subject to a Market Value Adjustment
(MVA).

GUARANTEED TERM- A Guaranteed Term is the 3, 5, 7 or 10 year period
corresponding respectively to a 3, 5, 7 or 10 year Guaranteed Term Option
(GTO).  Amounts allocated to a GTO shall be credited with a Specified Interest
Rate over the corresponding Guaranteed Term, so long as such amounts are not
distributed from the GTO prior to the Maturity Date.  Because every Guaranteed
Term will end on the final day of a calendar quarter, the Guaranteed Term may
last for up to 3 months beyond the 3, 5, 7 or 10 year anniversary of the
allocation to the GTO.

GUARANTEED TERM OPTION ("GTO")- A GTO is an investment option offered under the
Contracts which provides a guaranteed interest rate (the Specified Interest
Rate), paid over certain maturity durations (the Guaranteed Terms), so long as
certain conditions are met.  Three (3), five (5), seven (7) and ten (10) year
GTOs are offered.  If amounts allocated to a GTO are not distributed from the
GTO for the duration of its Guaranteed Term, the value of the amounts allocated
under the GTO will reflect the amount of the allocation plus interest accrued
at the Specified Interest Rate, and will be available for distribution with no
Market Value Adjustment during the Maturity Period.  Prior to the Maturity
Period for the GTO selected, amounts allocated to a GTO will be subject, upon
distribution, to fluctuations in value in accordance with a Market Value
Adjustment.

INVESTMENT PERIOD- The period of time beginning with a declaration by the
Company of new GTO interest rates (the different Specified Interest Rates for
each of the GTOs) and ending with the subsequent declaration of new Specified
Interest Rates by the Company.  The interest rates in effect during any
particular Investment Period will be guaranteed for GTO allocations (made
during the Investment Period) for the duration of the Guaranteed Term
associated with the GTO.

MARKET VALUE ADJUSTMENT (OR MVA)- A Market Value Adjustment is the upward or
downward adjustment in value of amounts allocated to a GTO which prior to the
Maturity Period for the GTO are:  1) distributed pursuant to a surrender; 2)
reallocated to another investment option available under the Contract; or 3)
distributed pursuant to the death of the Owner or Annuitant.  A Market Value
Adjustment generally reflects the relationship between the prevailing interest
rates at the time of investment, prevailing interest rates at the time of
distribution, and the amount of time remaining in the Guaranteed Term of the
GTO selected.  Generally, if the Specified Interest Rate is lower than
prevailing interest rates, application of the Market Value Adjustment will
result in a downward adjustment of amounts allocated to a GTO.  If the
Specified Interest Rate is higher than prevailing interest rates, application
of the Market Value Adjustment will result in an upward adjustment of amounts
allocated to a GTO.  The Market Value Adjustment is applied only when amounts
allocated to a GTO are distributed from the GTO prior to a Maturity Period.

MVA FACTOR- The MVA Factor is the value multiplied by the Specified Value, or
that portion of the Specified Value being distributed from a GTO in order to
effect a Market Value Adjustment.  The MVA Factor will either be less than 1
(in which case the amount distributed will be decreased) or greater than 1 (in
which case the amount distributed will be increased).  If the MVA Factor is
exactly 1, the amount distributed will neither be increased nor decreased.  The
MVA Factor is derived from the MVA Formula.

MVA FORMULA- The MVA Formula is utilized when a distribution is made from a GTO
during the Guaranteed Term which is subject to a Market Value Adjustment.  The
MVA Formula is a calculation expressing the relationship between three factors:
(1) the CMT Rate for the period of time coinciding with the Guaranteed Term of
the GTO; (2) the CMT Rate for a period coinciding with the time remaining in
the Guaranteed Term of a GTO when a distribution giving rise to a Market Value
Adjustment occurs; and (3) the number of days remaining in the Guaranteed Term
of the GTO.  The result of the MVA Formula is the MVA Factor.




                                      4
<PAGE>   7
MATURITY DATE- The Maturity Date is the date on which a particular GTO matures.
Such date will be the last day of the calendar quarter during which the third,
fifth, seventh or tenth anniversary of the date on which amounts are allocated
to a 3, 5, 7 or 10 year GTO, respectively.

MATURITY PERIOD- The Maturity Period is the period of time during which the
value of amounts allocated under a GTO may be distributed without any Market
Value Adjustment.  The Maturity Period shall begin on the day following the
Maturity Date and will end on the thirtieth day after the Maturity Date.

MULTIPLE MATURITY ACCOUNT- The Multiple Maturity Account is a separate account
of the Company established for the exclusive purpose of facilitating accounting
and investment processes associated with the offering of GTOs under the
Contracts.  The Company, not the Multiple Maturity Account, is responsible for
the issuance of, and the guarantees associated with, the GTOs under the
Contracts.

SPECIFIED INTEREST RATE- The Specified Interest Rate is the interest rate
guaranteed to be credited to amounts allocated under a selected GTO so long as
such allocations are not distributed from the GTO prior to the GTO Maturity
Period or Maturity Date for any reason.  Each GTO in the same Investment Period
has its own Specified Interest Rate for the Guaranteed Term relating to the
selected GTO.  The Company, however, reserves the right to change the Specified
Interest Rate at any time for prospective allocations to GTOs.

SPECIFIED VALUE- The Specified Value is the amount of a GTO allocation, plus
interest accrued at the Specified Interest Rate minus surrenders, transfers and
any other amounts distributed.  The Specified Value is subject to a MVA at all
times other than during the Maturity Period.




                                      5
<PAGE>   8
                              SUMMARY INFORMATION

The GTOs are guaranteed investment options available under variable annuity
Contracts issued by the Company.  This prospectus describes the GTOs, and must
be read along with the appropriate variable annuity prospectus in the same
manner that prospectuses for other variable annuity funding options (underlying
mutual funds) must be read with the variable annuity prospectus.  Variable
annuity prospectuses, underlying mutual fund prospectuses and this prospectus
may be obtained without charge from the Company by calling 1-800-238-3035 or
writing P.O. Box 16609, Columbus, Ohio 43216-6609.

   
There are 4 different GTOs available continuously: a 3 year GTO, a 5 year GTO,
a 7 year GTO and a 10 year GTO.  A GTO may be purchased through allocations
made as initial or additional purchase payments made under variable annuity
Contracts issued by the Company which offer GTOs, or through transfers from
other investment options under the variable annuity Contract.  The minimum
allocation to a GTO, whether by transfer from other investment options in the
contract or through new purchase payments, is $1,000. (See "Allocations to the
GTOs.")
    

Each GTO has a Guaranteed Term.  The Guaranteed Term for any particular GTO
will end on the last day of a calendar quarter (the "Maturity Date") during
which the third, fifth, seventh or tenth anniversary of the allocation to the
GTO (as applicable) occurs.  This means that the Guaranteed Term for a 3, 5, 7
or 10 year GTO may be up to 3 months longer than 3, 5, 7 or 10 years,
respectively.  For amounts which are allocated to GTOs on the first day of a
calendar quarter, however, the Guaranteed Term will be exactly 3, 5, 7 or 10
years, depending on the GTO selected.  (See "Specified Interest Rates and
Guaranteed Terms.")

Amounts allocated to a GTO will be credited with the Specified Interest Rate
for the duration of the Guaranteed Term associated with the GTO, unless an
intervening withdrawal, transfer or other distribution occurs prior to the end
of the Guaranteed Term.  Specified Interest Rates for each GTO are declared
periodically in the sole discretion of the Company.  The Investment Period is
the period of time during which declared Specified Interest Rates will be
effective for new allocations.  Investment Periods will typically last for one
month, but may be longer or shorter depending on interest rate fluctuations in
financial markets.  During any particular Investment Period, any transfer
allocation or new purchase payment allocation to a GTO will earn the Specified
Interest Rate effective for that Investment Period for the duration of the
Guaranteed Term of the GTO.  (See "Specified Interest Rates and Guaranteed
Terms.")

The Specified Interest Rate will be credited to amounts allocated to a GTO, so
long as such allocations are neither withdrawn nor transferred prior to the
Maturity Date for the GTO.  The Specified Interest Rate is credited daily,
providing an annual effective yield.  (See "Specified Interest Rates and
Guaranteed Terms.")

Amounts that are surrendered, transferred or otherwise distributed from a GTO
prior to the Maturity Date for the GTO, will be subject to a Market Value
Adjustment ("MVA").  The MVA is accomplished through the use of a factor (the
MVA Factor), derived by formula (the MVA Formula), which is multiplied by that
part of the Specified Value being withdrawn or transferred, resulting in either
an increase or a decrease in the amount of the withdrawal or transfer.  The MVA
formula reflects the relationship between three factors:  (1) the Constant
Maturity Treasury ("CMT") Rate for the period coinciding with the Guaranteed
Term of the GTO at investment, (2) the CMT Rate for the number of years
remaining in a Guaranteed Term when the surrender, transfer or other withdrawal
from the GTO occurs, and (3) the number of days remaining in the Guaranteed
Term of the GTO.  Generally, the MVA formula approximates the relationship
between prevailing interest rates at the time of the GTO allocation, prevailing
interest rates at time of transfer or surrender and the amount of time
remaining in a Guaranteed Term.  (See "The Market Value Adjustment.")

At least 15 days and at most 30 days prior to the end of each calendar quarter,
variable annuity Contract Owners having GTOs with Maturity Dates coinciding
with the end of the calendar quarter will be notified of the impending
expiration of the GTO.  Contract Owners will then have the option of directing
the withdrawal or transfer of the GTO (during the Maturity Period) without
application of any MVA.  Withdrawals or transfers during the Maturity Period,
beginning the day after the Maturity Date and ending thirty days after the
Maturity Date, will not be subject to an MVA.  Direction can be made to (1)
transfer the maturing GTO to another GTO of the same or different duration, or
(2) transfer the maturing GTO to another investment option under the variable
annuity Contract.  GTOs surrendered during the Maturity Period are not subject
to an MVA, but may be subject to contingent deferred sales charges under the
variable annuity Contract.  (See "GTOs at Maturity.")

If no direction is received by the thirtieth day following the Maturity Date,
amounts in the GTO will be automatically transferred (with no MVA) to the Money
Market sub-account of the variable annuity.  For the




                                      6
<PAGE>   9
period commencing with the first day after the Maturity Date and ending on the
thirtieth day following the Maturity Date, the GTO will be credited with the
same Specified Interest Rate in effect before the Maturity Date. (See "GTOs at
Maturity.")

              DESCRIPTION OF THE GUARANTEED TERM OPTIONS ("GTOS")

1.  GENERAL

   
The GTOs are guaranteed interest investment options available under certain
variable annuity Contracts issued by the Company.  Not all of the variable
annuity Contracts issued by the Company offer GTOs, nor are GTOs available in
every state jurisdiction.  The variable annuity prospectuses describing
variable annuity Contracts which offer GTOs clearly disclose whether GTOs are
offered as investment options.  If GTOs are available under a variable annuity
issued by the Company, the prospectus for the variable annuity and this
prospectus must be read carefully together in the same manner that prospectuses
for underlying mutual funds must be read with the variable annuity prospectus.
    

The guarantees associated with the GTOs are borne exclusively by the Company.
A non-unitized separate account, authorized and created in accordance with
applicable provisions of Ohio law, has been established for the sole purpose of
aiding the Company in reserving and accounting for assets associated with the
GTOs.  The assets of the separate account are owned by the Company.  Contract
Owners with GTOs have no claim against the assets of the separate account,
maintain no interest in the separate account and do not participate in the
investment experience of the separate account.  The guarantees associated with
GTOs are legal obligations of the Company.

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

Although the Specified Interest Rate will continue to be credited as long as
allocations remain in the GTO prior to the Maturity Date, surrenders, transfers
or withdrawals for any other reason will be subject to a Market Value
Adjustment, as described below.

2.  ALLOCATIONS TO THE GTOS

There are three sources from which allocations to a GTO may be made:

1.  an initial purchase payment made under a variable annuity Contract offering
    GTOs may be wholly or partially allocated to one or more GTOs;

2.  a subsequent or additional purchase payment made under a variable annuity
    Contract offering GTOs may be partially or wholly allocated to one or more
    GTOs; and

3.  amounts transferred from other investment options available under the
    variable annuity Contract offering GTOs may be wholly or partially 
    allocated to one or more GTOs.

   
The minimum amount of any allocation to a GTO  is $1,000.  Although the minimum
amount that may be allocated to a GTO is $1,000 (whether by transfer from other
investment options in the Contract or through new purchase payments), certain
variable annuity Contract minimums for initial purchase payments may preclude
purchase amounts allocated to a GTO which are greater than $1,000.  In this
regard, the variable annuity prospectus should be consulted.
    

Under certain rare circumstances, when volatility in financial markets
compromises the ability of the Company to process allocations to or from the
GTOs in an orderly manner, the Company may temporarily suspend the right to
make additional allocations to the GTOs and/or to effect transfers or
withdrawals from the GTOs.  The Company anticipates invoking this suspension
only when acceptance of additional allocations or the processing of withdrawals
or transfers from GTOs may not be executed by the Company in a manner
consistent with its obligations to variable annuity contract holders with
existing or prospective interests in one or more GTOs.  Under no circumstances,
however, will the Company limit a Contract Owner's right to make at least one
allocation to a GTO, and one transfer or withdrawal from a GTO, in any calendar
year.  All Contract Owners will be promptly notified of the Company's
determination to invoke any suspension in the right to make allocations to, or
to effect withdrawals or transfers from, the GTOs.




                                      7
<PAGE>   10
   
In addition, the variable annuity contracts under which GTOs are offered may
impose certain restrictions on the transferability of invested assets within
the contract.  In the variable annuity contracts and prospectuses, such
restrictions refer to limitations affecting transfers between the "Variable
Account" (underlying mutual funds) and the "Fixed Account" (a one year
guaranteed investment option under the Contracts, separate and distinct from
the GTOs).  Although the specific transfer restrictions may vary slightly from
contract to contract, the Company generally imposes, or reserves the right to
impose, limitations on the percentage of assets that may be transferred to the
Variable Account from the Fixed Account, and from the Variable Account to the
Fixed Account.  For the sole purpose of these transfer restrictions, and
calculating these percentage limitations, the term "Variable Account" will be
defined to include GTO allocations.  The variable annuity prospectus should be
consulted with regard to specific transfer limitation provisions.
    

3.  THE SPECIFIED INTEREST RATE AND GUARANTEED TERMS

A.  SPECIFIED INTEREST RATES

The Specified Interest Rate, at any given time, is the rate of interest
guaranteed by the Company to be credited to allocations made to the GTOs for
the corresponding Guaranteed Term, so long as no portion of the allocation is
distributed for any reason prior to the Maturity Date.  Different Specified
Interest Rates may be established for the 4 different GTOs which are
continuously available:  3, 5, 7 and 10 year GTOs.

The Company declares Specified Interest Rates for each of the GTOs from time to
time.  Normally, new Specified Interest Rates will be declared monthly;
however, depending on interest rate fluctuations, declarations of new Specified
Interest Rates may occur more or less frequently.  The Company observes no
specific method in the establishment of the Specified Interest Rates, but
generally will attempt to declare Specified Interest Rates which are related to
interest rates associated with fixed-income investments available at the time
and having durations and cash flow attributes compatible with the Guaranteed
Terms of the GTOs.  In addition, the establishment of Specified Interest Rates
may be influenced by other factors, including competitive considerations,
administrative costs and general economic trends.  The Company has no way of
predicting what future Specified Interest Rates may be declared and there is no
minimum Specified Interest Rate for any of the GTOs.

The period of time during which a particular Specified Interest Rate is in
effect for new allocations to the various GTOs is referred to as the Investment
Period.  All allocations made to a GTO during an Investment Period are credited
with the Specified Interest Rate in effect.  An Investment Period ends only
when a new Specified Interest Rate relative to the GTO in question is declared.
Subsequent declarations of new Specified Interest Rates have no effect on
allocations made to GTOs during prior Investment Periods.  All such prior
allocations will be credited with the Specified Interest Rate in effect when
the allocation was made for the duration of the Guaranteed Term associated with
the GTO selected.

Information concerning the Specified Interest Rates in effect for the various
GTOs can be obtained by calling the following toll free phone number:
1-800-238-3035.

The Specified Interest Rate is credited to allocations made to GTOs on a daily
basis, resulting in an annual effective yield which is guaranteed by the
Company unless amounts are withdrawn or transferred from the GTO for any reason
prior to the Maturity Date.  The Specified Interest Rate will be credited for
the entire Guaranteed Term associated with the GTO.  If amounts are withdrawn
or transferred from the GTO for any reason prior to the Maturity Date, an MVA
will be applied to the amount withdrawn or transferred.

B.  GUARANTEED TERMS

For each GTO, there is a Guaranteed Term during which the Specified Interest
Rate in effect at the time of the allocation to the GTO is guaranteed.  A
Guaranteed Term always expires on a Maturity Date which will be the last day of
a calendar quarter; therefore, the Specified Interest Rate may be credited for
up to 3 months past the anniversary date of the allocation to the GTO.

For example, if an allocation is made to a 10 year GTO on August 1, 1996, the
Specified Interest Rate for that GTO will be credited until September 30, 2006;
the Guaranteed Term will begin on August 1, 1996 and end on September 30, 2006.




                                      8
<PAGE>   11
All Guaranteed Terms for the 3, 5, 7 and 10 year GTOs, respectively, will be
determined in a manner consistent with the foregoing example.  Guaranteed Terms
will be exactly 3, 5, 7 or 10 years only when an allocation to a GTO occurs on
the first day of a calendar quarter.

4.  GTOS AT MATURITY

At least fifteen days and at most thirty days prior to the end of a Guaranteed
Term, the Company will send notice to the Contract Owner of the impending
Maturity Date (always the last day of a calendar quarter).  The notice will
include the projected value of the GTO on the Maturity Date and specify the
various options Contract Owners may exercise with respect to the maturing GTO:
   
1.  During the thirty day period following the Maturity Date, the Contract
Owner may wholly or partially surrender the GTO without an MVA; however,
surrender charges under the variable annuity Contract, if applicable, will be
assessed. 
    
2.  During the thirty day period following the Maturity Date, the Contract
Owner may wholly or partially transfer the GTO, without an MVA, to any other
investment option under the variable annuity contract, including any of the
mutual fund sub-accounts, or another GTO of the same or different duration.  A
confirmation of any such transfer will be sent immediately after the transfer
is processed.

3.  The Contract Owner may elect not to transfer or surrender all or a portion
of the GTO, in which case, the GTO will be automatically transferred to the
Money Market sub-account of the variable annuity Contract at the end of the
thirty day period following the Maturity Date.  A confirmation will be sent
immediately after the automatic transfer is executed.

During the thirty day period following the Maturity Date, and prior to any of
the transactions set forth in (1), (2), or (3) above, the GTO will continue to
be credited with the Specified Interest Rate in effect before the Maturity
Date.

5.  THE MARKET VALUE ADJUSTMENT ("MVA")

A.  GENERAL INFORMATION REGARDING THE MVA

GTOs which are surrendered, transferred or distributed for any reason prior to
the Maturity Date for the GTO, will be subject to an MVA.  The MVA is
determined by the multiplication of an MVA Factor (arrived at by calculation of
the MVA Formula) by the Specified Value, or the portion of the Specified Value
being surrendered, transferred or distributed.  The Specified Value is the
amount of the allocation to the GTO, plus interest accrued at the Specified
Interest Rate minus prior distributions.  The MVA may either increase or
decrease the amount of the distribution.

The MVA is intended to approximate, without duplicating, the experience of the
Company when it liquidates assets in order to satisfy contractual obligations.
Such obligations arise when Contract Owners make withdrawals or transfers, or
when the operation of the variable annuity Contract requires a distribution,
such as a death benefit.  When liquidating assets, the Company may realize
either a gain or a loss.

If prevailing interest rates are higher than the Specified Interest Rate in
effect at the time of the GTO allocation, the Company will realize a loss when
it liquidates assets in order to process a surrender, death benefit or
transfer; therefore, application of the MVA under such circumstances will
decrease the amount of the distribution.

Conversely, if prevailing interest rates are lower than the Specified Interest
Rate in effect at the time of the GTO allocation, the Company will realize a
gain when it liquidates assets in order to process a surrender, death benefit
or transfer; therefore, application of the MVA under such circumstances will
increase the amount of the distribution.

The Company measures the relationship between prevailing interest rates and the
Specified Interest Rates it declares through the MVA Formula, and relies upon
Constant Maturity Treasury Rates to represent both prevailing interest rates
and Specified Interest Rates.  The MVA Formula and the Constant Maturity
Treasury Rates are described more fully below.


                                      9
<PAGE>   12
B.  CONSTANT MATURITY TREASURY RATES ("CMT RATES")

The formula (the "MVA Formula") for deriving the MVA Factor is based on
Constant Maturity Treasury ("CMT") Rates which are declared by the Federal
Reserve Board on a regular basis. The Company utilizes CMT Rates in its MVA
Formula because they represent a readily available and consistently reliable
interest rate benchmark in financial markets which can be relied upon to
reflect the relationship between Specified Interest Rates declared by the
Company and the prospective interest rate fluctuations.  CMT Rates for 1, 2, 3,
5, 7 and 10 years are published by the Federal Reserve Board on a regular
basis.  To the extent that the MVA formula shown below requires a rate
associated with a maturity not published (a 4, 6, 8 or 9 year maturity), the
Company will calculate such rates based on the relationship of the published
rates.  For example, if the published 3 year rate is 6% and the published 5
year rate is 6.50%, the 4 year rate will be 6.25%.

C.  THE MVA FORMULA

The formula for determining the MVA Factor is
                            __                   __
                           |                       |  t
                           |       [ (1 + a) ]     |
                           |   ------------------- |
                           |   [ (1 + b + .0025) ] |
Where:                     |__                   __|
                            

a = the CMT Rate for a period equivalent to the Guaranteed Term at the time of
    deposit in the GTO;
b = the CMT Rate at the time of distribution for a period of time equivalent to
    the time remaining in the Guaranteed Term;
t = the number of days until the Maturity Date, divided by 365.25.

    In the case of a above, the CMT Rate utilized will be the Friday CMT Rate
    declared by the Federal Reserve Board, and placed in effect by the Company
    on the Wednesday immediately preceding the Investment Period during which
    the allocation to the GTO was made.          
        
    In the case of b above, the CMT Rate utilized will be the Friday CMT Rate,
    declared by the Federal Reserve Board, and placed in effect by the Company
    on the Wednesday immediately preceding the withdrawal, transfer or other
    distribution giving rise to the MVA.
                
The MVA Factor will be equal to 1 during the Investment Period.  That is, for
the period of time following a GTO allocation during which the Specified
Interest Rate for GTOs of the same duration is not changed, the MVA Factor will
be equal to 1.

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

The result of the MVA Formula shown above is the MVA Factor.  The MVA Factor
will either be greater, less than or equal to 1 and will be multiplied by the
Specified Value or that portion of the Specified Value being withdrawn,
transferred or distributed for any other reason.  If the result is greater than
1, a gain will be realized by the Contract Owner; if less than 1, a loss will
be realized.  If the MVA Factor is exactly 1, no gain or loss will be realized.

If the Federal Reserve Board halts publication of CMT Rates, or if, for any
other reason, CMT Rates are not available to be relied upon, the Company will
use appropriate rates based on treasury bond yields.

Examples of how to calculate MVAs are provided in the Appendix of this
prospectus.

6.  VARIABLE ANNUITY CONTRACT CHARGES.

The variable annuity Contracts under which GTOs are made available have various
fees and charges, some of which may be assessed against allocations made to
GTOs.

Contingent deferred sales charges, if applicable, will be assessed against full
or partial surrenders from the GTOs.  If any such surrender occurs prior to the
Maturity Date for any particular GTO, the amount surrendered will be subject to
an MVA in addition to contingent deferred sales charges.  The variable




                                      10
<PAGE>   13
annuity prospectus fully describes the contingent deferred sales charges.
Please refer to the variable annuity prospectus for complete details regarding
the contingent deferred sales charges under the Contracts.

Mortality and expense risk charges, administrative charges and Contract
Maintenance Charges which may be assessed under variable annuity Contracts will
not be assessed against any allocation to a GTO.  Such charges apply only to
the variable account investment (underlying mutual fund) options.

7.  GTOS AT ANNUITIZATION

GTOs are not available as investment options if the Contract is annuitized.  If
a variable annuity Contract is annuitized while a GTO is in effect, and prior
to the Maturity Date of the GTO, an MVA will apply to amounts transferred to
other investment options under the Contract which may be used during
annuitization.

                                  INVESTMENTS

Amounts allocated to GTOs under the variable annuity contracts will be
deposited, and accounted for, in a nonunitized separate account established in
accordance with Ohio law and designated the Nationwide Multiple Maturity
Separate Account.  Contract Owners have no participatory right in the
investment experience of the separate account, nor do Contract Owners have any
claim against the assets of the separate account.  The assets of the separate
account are owned exclusively by the Company and gains or losses experienced by
the Company in maintaining the separate account are borne exclusively by the
Company.
   
The Company intends to invest assets received pursuant to GTO allocations in
high quality, fixed interest investments (investment grade bonds, mortgages,
and collateralized mortgage obligations) in substantially the same manner as
the Company invests its general account assets, taking into account the various
maturity durations of the GTOs (3, 5, 7 and 10 years) and anticipated cash-flow
requirements.  The Company is not obligated to invest assets attributable to
GTO allocations in accordance with any particular investment objective or in
any other particular manner, but will generally adhere to the overall investing
philosophy of the Company (please see section 7.E., under "The Company" for a
more detailed discussion of the investment portfolio and philosophy of the
Company).  The Specified Interest Rates declared by the Company for the various
GTOs will not necessarily correspond to the performance of the nonunitized
separate account.
    

    VARIABLE ANNUITY CONTRACTS AND THE DISTRIBUTION (MARKETING) OF THE GTOS

The GTOs are available only as investment options under certain variable
annuity contracts issued by the Company.  The appropriate variable annuity
prospectus and statement of additional information should be consulted for
information regarding the distribution of the variable annuity contracts.

                                  THE COMPANY

1. BUSINESS

Nationwide Life Insurance Company (the "Company") was incorporated in 1929 and
is an Ohio stock legal reserve life insurance company.  The Company offers a
variety of forms of ordinary life, universal life, variable universal life,
term and endowment, group life, individual and group annuities, and individual
and group accident and health coverage on a participating and a
non-participating basis.  On December 30, 1993, the Company became a wholly
owned subsidiary of Nationwide Corporation when Nationwide Mutual Insurance
Company and Nationwide Mutual Fire Insurance Company sold their shares of the
Company to Nationwide Corporation for newly issued shares of Nationwide
Corporation.  Nationwide Corporation is owned by Nationwide Mutual Insurance
Company and Nationwide Mutual Fire Insurance Company.
   
On April 7, 1988, the Company obtained ownership of the stock of Nationwide
Life and Annuity Insurance Company (formerly Financial Horizons Life Insurance
Company) from Nationwide Mutual Insurance Company as part of a capital
contribution. Nationwide Life and Annuity Insurance Company currently offers 
universal life, variable universal life and individual annuity contracts
on a non-participating basis.  On December 31, 1993, Nationwide Corporation
contributed all of the outstanding capital shares of West Coast Life Insurance
Company, National Casualty Company and Nationwide Financial Services, Inc. to
the Company.  West Coast Life Insurance Company currently offers individual
life, group life, individual annuity and group accident and health coverage on
a participating and a non-participating basis.  National Casualty Company
underwrites individual and group accident and health insurance as well as
various property and
    




                                      11
<PAGE>   14
   
casualty coverages.  Nationwide Financial Services, Inc., a non-insurance
industry subsidiary, is a registered broker-dealer providing investment
management and administration services.  On December 31, 1994, the Company
purchased all of the outstanding shares of Employers Life Insurance Company of
Wausau.  Employers Life Insurance Company of Wausau primarily offers group
annuity contracts and, through its wholly owned subsidiary Wausau Preferred
Health Insurance Company, group accident and health insurance and group life
insurance coverages.  On March 1, 1995, Nationwide Corporation contributed all
of the outstanding shares of Farmland Life Insurance Company to the Company.
Effective June 30, 1995, the Company merged the operations of Farmland Life
Insurance Company into West Coast Life Insurance Company.

The Company and its subsidiaries operate in the long-term savings, life
insurance and accident and health insurance lines of business in the life
insurance and property and casualty insurance industries.  Long-term savings
operations include both qualified and non-qualified annuity contracts issued to
both individuals and groups.  Life Insurance operations include whole life,
universal life, variable universal life, endowment and term life insurance and
annuity contracts issued to individuals and groups.  Accident and health
operations also provide coverage to individuals and groups.  Corporate
primarily includes investments, and the related investment income, which are
not specifically allocated to one of the three operating segments.

During 1995, the Company and its subsidiaries changed their reporting segments
to better reflect the way the businesses are managed.

The following table summarizes the revenues and income (loss) before federal
income tax expense and cumulative effect of changes in accounting principles
for the years ended December 31, 1995, 1994 and 1993 and assets as of December
31, 1995, 1994 and 1993, by business segment.

<TABLE>
<CAPTION>
                                                                        1995                   1994                   1993
                                                                        ----                   ----                   ----
              Revenues:
              <S>                                               <C>                       <C>                    <C>
                Long-term savings                                 $ 1,406,241,000          1,125,013,000          1,048,045,000
                Life insurance                                        502,885,000            452,795,000            432,343,000
                Accident and health insurance                         532,383,000            345,545,000            339,764,000
                Corporate                                             134,598,000            122,847,000            214,374,000
                     Total                                         $2,576,107,000          2,046,200,000          2,034,526,000
                                                                   ==============          =============          =============

              Income  (loss)  before  Federal  income  tax
              expense and cumulative effect of
              changes in accounting principles:
                Long-term savings                                     129,475,000             95,530,000             47,966,000
                Life insurance                                         63,169,000             46,119,000             36,383,000
                Accident and health insurance                            (12,521)             13,221,000             15,041,000
                Corporate                                             139,609,000            118,360,000            213,511,000
                     Total                                           $319,732,000            273,230,000            312,901,000
                                                                     ============            ===========            ===========
              Assets:
                Long-term savings                                  34,634,892,000         25,815,273,000         20,695,598,000
                Life insurance                                      3,675,581,000          3,231,651,000          2,897,574,000
                Accident and health insurance                         307,643,000            291,296,000            297,200,000
                Corporate                                           1,995,995,000          1,773,913,000          1,515,989,000
                     Total                                        $40,614,111,000         31,112,133,000         25,406,361,000
                                                                  ===============         ==============         ==============
</TABLE>


Nationwide Life Insurance Company is licensed to do business in all 50 states
as well as the District of Columbia, Puerto Rico and the Virgin Islands.

The Company distributes its long-term savings products through Nationwide
Insurance Enterprise career agents, brokers, financial institutions, pension
plan administrators and the following affiliated sales companies; Public
Employees Benefit Services Corporation, Nationwide Financial Institution
Distributors Agency, Inc. (formerly Financial Horizons Distributors Agency,
Inc.) and NEA Valuebuilder Investor Services, Inc.  Life insurance policies are
sold through Nationwide Insurance Enterprise career agents, brokers and
financial institutions.  Accident and health insurance policies are sold
through Nationwide Insurance Enterprise career agents, brokers and third party
administrators.
    

The Company, in common with other insurance companies, is subject to regulation
and supervision by the regulatory authorities of the states in which it is
licensed to do business.  A license from the state insurance


                                      12
<PAGE>   15
department is a prerequisite to the issuance of insurance contracts in that
state.  In general, all states have statutory administrative powers.  Such
regulation relates to, among other things, licensing of insurers and their
agents, the approval of policy forms, the methods of computing reserves, the
form and content of financial statements, the amount of policyholders' and
stockholders' dividends, and the type and distribution of investments
permitted.

   
The Company operates in the highly competitive life insurance industry.  There
are approximately 2,000 stock, mutual and other types of insurers in the life
insurance business in the United States, and a large number of them compete
with the Company in the sale of insurance policies.  In addition to competition
from other life insurers, the Company faces competition from other financial
services providers such as banks, mutual fund houses and brokerage firms.

According to A.M. Best Company's statistical study released in the December 19,
1995 edition of BestWeek (an insurance industry trade publication), Nationwide
Life Insurance Company ranked 14th among all life insurance companies in the
United States and Canada based on reported statutory admitted assets as of
September 30, 1995.

As is customary in insurance company groups, employees are shared with other
insurance companies in the group.  The Company shares approximately 835
employees with Nationwide Mutual Insurance Company and Nationwide Mutual Fire
Insurance Company.  The Company does have 2,831 direct salaried employees.

Substantially all of the Company's premiums, operating profits and assets are
attributable to the United States of America, its territories and possessions.
Approximately .004% of premiums are attributable to non-domestic geographic
areas.
    

2.  PROPERTIES

The Company leases all space used in conducting its operations.  The Company
shares home office space and other facilities with affiliates in a building
owned by Nationwide Mutual Insurance Company.  The Company also leases various
other branch offices.  The terms of these leases are not material to the
consolidated financial statements.

3.  LEGAL PROCEEDINGS

There are no material pending legal proceedings, other than ordinary routine
litigation incidental to the business, to which the Company and its
subsidiaries are a party, or of which any of its property is the subject.

4.  MARKET FOR NATIONWIDE LIFE INSURANCE COMPANY'S COMMON EQUITY AND RELATED
    SHAREHOLDER MATTERS

There is no established public trading market for the Company's capital shares.

   
As of December 31, 1995, none of the 3,814,779 shares issued and outstanding
were held by public shareholders.  Nationwide Corporation is the sole
shareholder of the Company.

The Company paid dividends of $7,450,000 to Nationwide Corporation during 1995.
The Company made no dividend payments during 1994.  

Reference is made to Item 7 and note 12 of the consolidated financial statements
herein for information  regarding dividend restrictions.
    

5.  CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

Consolidated Financial Statements.

The consolidated financial statements of Nationwide Life Insurance Company and
subsidiaries appear in a separate section of this prospectus.  

Semi-annual and annual reports are sent to contract owners of the variable
annuity contracts issued through registered separate accounts of the
Company registered under the Investment Company Act of 1940. 

   
The financial statements and schedules have been included herein in reliance
upon the report 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.  The report dated February
26, 1996 of KPMG Peat Marwick LLP included herein refers to several changes in
accounting principles.  In 1994, the Company changed its accounting for
investments in debt and equity securities. In 1993, the Company changed its
accounting for income taxes and postretirement benefits other than pensions. 
The report also refers to certain matters regarding participating
insurance and the related surplus.  The Company and its counsel are of the
opinion that the ultimate ownership of the participating
    




                                      13
<PAGE>   16
surplus in excess of the contemplated equitable policyholder dividends belongs 
to the shareholder.  The consolidated financial statements are presented on
such basis.

6.  SELECTED FINANCIAL DATA

                           SELECTED FINANCIAL DATA
                               (000's omitted)
   
<TABLE>
<CAPTION>
                            1995               1994              1993              1992               1991
                            ----               ----              ----              ----               ----
<S>                    <C>                  <C>               <C>               <C>                <C>
Total revenues         $  2,576,107          2,046,200         2,034,526         1,933,318          1,799,042
Benefits and
  claims                  1,656,287          1,279,763         1,236,906         1,319,735          1,262,317
Income tax
  expense                   107,254             89,504           106,758            33,742             36,595
Cumulative effect
  of changes in
  accounting
  principles                    -0-                -0-             5,365               -0-                -0-
Net income                  212,478            183,726           211,508            96,817             73,732
Total assets            $40,614,111         31,112,133        25,406,361        20,954,338         17,426,046
</TABLE>

7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
    CONSOLIDATED RESULTS OF OPERATIONS

A.  CONSOLIDATED RESULTS OF OPERATIONS

For purposes of this discussion, Nationwide Life Insurance Company and its
wholly owned insurance subsidiaries, Nationwide Life and Annuity Insurance
Company, West Coast Life Insurance Company, Employers Life Insurance Company of
Wausau and National Casualty Company, are referred to as "the Company."

<TABLE>
<CAPTION>
                                                                 Years Ended December 31,
                                                                 ------------------------

<S>                                                 <C>                      <C>                 <C>
(000's Omitted)                                            1995                1994                 1993
                                                           ----                ----                 ----
Revenues                                             $   2,576,107           2,046,200            2,034,526
Benefits, claims and policyholder dividends              1,704,361           1,325,824            1,290,095
Operating costs and expenses                               552,014             447,146              431,530
Operating earnings                                   $     319,732             273,230              312,901
Net Income                                           $     212,478             183,726              211,508
</TABLE>

For purposes of this discussion, operating earnings refers to income before
federal income tax expense and cumulative effect of changes in accounting
principles.  During 1993, the Company adopted Statements of Financial
Accounting Standards (SFAS) No. 106 - Employers' Accounting for Post-retirement
Benefits Other Than Pensions, and SFAS No. 109 - Accounting for Income Taxes.
The impact of adopting these accounting standards was a $5.4 million after-tax
benefit in 1993.

Also during 1993, the Company sold substantially all of its equity securities
to Nationwide Mutual Insurance Company, the majority owner of Nationwide Life
Insurance Company's parent, Nationwide Corporation.  The Company realized a
$123 million gain ($80 million after tax) on the transaction.

For a discussion of a Federal income tax expense, see note 7 to the
consolidated financial statements.

During 1995, the Company's reportable segments have been changed to better
reflect the way the businesses are managed.  Prior year segment results have
been restated to reflect these changes. The following is a discussion of each
segment's operating performance.
    


                                      14
<PAGE>   17
B.  LONG-TERM SAVINGS
   
<TABLE>
<CAPTION>
                                                                 Years Ended December 31,
                                                                 ------------------------
(000's Omitted)                                          1995                1994                1993
                                                         ----                ----                ----
<S>                                                 <C>                     <C>                  <C>
Revenues                                             $   1,406,241           1,125,013            1,048,045
Benefits, claims and policyholder dividends              1,009,858             806,768              800,694
Operating costs and expenses                               266,908             222,715              199,385
Operating earnings                                   $     129,475              95,530               47,966
                                                     =============       =============        =============
Total premiums and deposits (1)                      $   6,644,791          $5,280,795            3,921,919
                                                     =============       =============        =============
Assets under management (2)                          $  33,325,510          25,299,930           20,221,388
                                                     =============       =============        =============
<FN>
         (1)  Under SFAS No. 97 - Accounting and Reporting by
              Insurance Enterprises for Certain Long-Duration Contracts and for
              Realized Gains and Losses from the Sales of Investments, certain
              deposits are not recorded as revenues.

         (2)  Excluded unrealized gains and losses under SFAS No.
              115 - Accounting for Certain Investments in Debt and Equity
              Securities.
</TABLE>

The long-term savings segment includes both qualified and non-qualified annuity
contracts issued to individuals and groups.  Products are sold through
Nationwide Insurance Enterprise career agents, brokers, financial institutions,
pension plan administrators and three affiliated sales companies as described
in note 13 of the consolidated financial statements.

Operating earnings in 1995 increased 36% to $129 million, primarily due to a
32% increase in assets under management.  Growth in assets under management is
attributable to the continued growth in premiums and deposits received by the
Company.  In addition, the strong performance of both the stock and bond
markets during 1995 had a significant impact on the growth of assets held in
separate accounts, which are reported at fair value.  Asset fees assessed
against policyholders account balances increased 44% over 1994.  During 1995,
interest margins, the difference between what the Company earns on its general
account investments and what policyholders are credited, remained comparable to
1994.  Total operating expenses increased 20% in 1995 due to the increased
volume of business.

Operating earnings for 1994 were up 99% over 1993.  The increase is primarily
attributable to growth in assets under management.  During 1994, asset fees and
interest margins increased 42% and 18%, respectively, from 1993.  Management's
efforts to control expenses resulted in operating costs and expenses increasing
12% despite greater growth in assets under management and premiums and
deposits.

Outlook:  Management anticipates continued growth in the long-term savings
segment, although growth may be at a slower pace than the past three years.
Increased competition from a variety of financial services providers could
impact the segment's growth and profitability. In addition, annuities are
interest sensitive and changes in interest rates could impact future sales as
well as the retention and profitability of in-force contracts.  Fluctuations in
the bond and stock markets can also impact future sales and profitability in
the long-term savings segment.

C.  LIFE INSURANCE

<TABLE>
<CAPTION>
                                                                 Years Ended December 31,
                                                                 ------------------------
(000's Omitted)                                          1995                1994                1993
                                                         ----                ----                ----
<S>                                                 <C>                     <C>                  <C>
Revenues                                            $      502,885             452,795              432,343
Benefits, claims and policyholder dividends                311,130             282,748              271,244
Operating costs and expenses                               128,586             123,928              124,716
Operating earnings                                  $       63,169              46,119               36,383
                                                    ==============      ==============       ==============
Total premiums and deposits (1)                     $      470,926             418,437              361,494
                                                    ==============      ==============       ==============
Life insurance in-force                             $   52,355,537          47,082,394           39,597,855
                                                    ==============      ==============       ==============
<FN>
        (1)  Under SFAS 97, certain premiums and deposits are not recorded as 
             returns.
</TABLE>

    




                                                                15
<PAGE>   18
   
The life insurance segment includes whole life, universal life, variable
universal life and endowment and term life insurance issued to individuals and
groups.  Life insurance is sold by Nationwide Insurance Enterprise career
agents, brokers and financial institutions.

Operating earnings in 1995 were $63 million, up 37% from 1994 due to an
increase in life insurance in-force and offset by minimal increases in
operating expenses.  At the end of 1995, life insurance in-force was $52.4
billion, an increase of $5.3 billion from 1994.  Total premiums and deposits in
1995 were $471 million, a $52 million increase over 1994.  A significant
portion of this increase is attributable to sales of variable universal life
policies.  The minimal increase in expenses (4%) during 1995 reflects the
Company's commitment to increasing operating efficiencies.

Operating expenses in 1994 were $46 million, an increase of 27% from 1993.  An
increase in life insurance in-force combined with a decrease in operating
expenses accounted for the increase.  Of the $7.4 billion increase in life
insurance in-force, $3.1 billion is attributable to Employers Life Insurance
Company of Wausau, which Nationwide Life Insurance Company acquired effective
December 31, 1994.

Outlook:  Although life insurance is a more mature business segment than
long-term savings, management anticipates growth in the life insurance segment,
particularly with the variable universal life products.  Increasing operating
efficiencies and controlling expenses will continue to be a focus.

D.  ACCIDENT AND HEALTH INSURANCE

<TABLE>
<CAPTION>
                                                                 Years Ended December 31,
                                                                 ------------------------
(000's Omitted)                                          1995                1994                1993
                                                         ----                ----                ----
<S>                                                 <C>                        <C>                  <C>
Revenues                                            $      532,383             345,545              339,764
Benefits, claims and policyholder dividends                383,376             236,308              218,157
Operating costs and expenses                               161,531              96,016              106,566
                                                    --------------      --------------       --------------
Operating (loss) earnings                           $      (12,521)             13,221               15,041
                                                    ==============      ==============       ==============
</TABLE>

The accident and health insurance segment sells policies to both individuals
and groups.  Individual policies include major medical, disability income and
Medicare supplement.  Group policies include major medical, dental and
disability income.  Accident and health insurance policies are sold by
Nationwide Insurance Enterprise career agents, brokers and third party
administrators.

The accident and health insurance segment reported an operating loss of $13
million in 1995 compared to operating earnings of $13 million in 1994.  The
loss is attributable to higher claims costs on group business and operating
expenses.  The 1995 results include Employers Life Insurance Company of Wausau.
Employer Life Insurance Company of Wausau reported 1995 accident and health
insurance revenues of $198 million, including $151 million of premiums assumed
from Employers Insurance of Wausau A Mutual Company, an affiliate.  

Operating earnings for 1994 of $13 million were down from $15 million in 1993,
primarily due to higher claims costs which were partially offset by a decrease
in operating expenses.
        
Outlook:  Management does not anticipate significant growth in group accident
and health insurance premiums and could potentially experience a decline.
Individual accident and health insurance premiums will likely decrease due to
declining sales of major medical policies.  Management is evaluating the
profitability of the group business and will increase premiums, when
appropriate, for cases with adverse claims experience.  In addition, management
is evaluating the policyholder service functions at Nationwide Life Insurance
Company and Employers Life Insurance Company of Wausau and will combine
functions where appropriate to increase efficiencies and reduce costs.
    




                                      16
<PAGE>   19
   
E.  CORPORATE

<TABLE>
<CAPTION>
                                                               Years Ended December 31,
                                                               ------------------------
(000's Omitted)                                     1995                 1994                 1993
                                                    ----                 ----                 ----
<S>                                            <C>                      <C>                    <C>
Revenues                                          $ 134,598              122,847               214,374
                                                  =========           ==========             =========
Operating earnings                                $ 139,609              118,360               213,511
                                                  =========           ==========             =========
Realized gains (losses) on investments
Included in revenues above                        $     836             (16,384)               113,673
                                                  =========           =========              =========
</TABLE>

Corporate primarily includes investments, and the related investment income,
which are not specifically allocated to one of the three operating segments.
In addition, realized gains and losses on all general account investments are
reported as a component of the Corporate segment.

Operating earnings for 1995 were $140 million, up from $118 million in 1994.
The increase is primarily due to realized losses on investments of $16 million
in 1994 compared to realized gains of $1 million in 1995.

Operating earnings in 1994 of $118 million were down from $214 million in 1993
primarily due to $114 million of realized gains on investments in 1993 compared
to $16 million of realized losses in 1994.

The realized gains in 1993 are principally related to the sale of substantially
all equity securities to Nationwide Mutual Insurance Company.  In 1994, the
corporate segment benefited from the earnings on a $200 million capital
contribution Nationwide Life Insurance Company received in February, 1994.

F.  EFFECTS OF ACCOUNTING STANDARDS TO BE ADOPTED

The FASB issued SFAS No. 121 - Accounting for the Impairment of Long-Lived
Assets and for Long-Lived Assets to be Disposed Of.  This statement requires
impairment losses be recorded on long-lived assets used in operations when
indicators of impairment are present and the undiscounted cash flows estimated
to be generated by these assets are less than the assets' carrying amount.  The
statement also addresses the accounting for long-lived assets that are expected
to be disposed of.  The Company will adopt this statement in 1996 and the
impact on the consolidated financial statements is not expected to be material.

G.  INVESTMENT PORTFOLIO

Fixed Maturity Securities:  The Company does not invest in lower quality,
higher-risk fixed maturity securities.  Non-investment grade securities, all of
which are the result of down grading since the time of purchase by the Company,
were 2.4% of total fixed maturity securities as of December 31, 1995.

Private placement fixed maturity securities provide certain advantages over
public issues and are purchased when possible.  As of December 31, 1995,
private placement fixed maturity securities were 30% of total fixed maturity
securities.  While private placement securities are less liquid than public
issues, private issues generally offer higher yields, better call provisions,
greater takeover protection, enhanced protective covenants and the potential of
specific collateral.

Collateralized mortgage obligations comprise 29% of fixed maturity securities
as of December 31, 1995.  Of the total collateralized mortgage obligation
portfolio as of December 31, 1995, 98.7% was invested in sequential pay,
planned amortization and targeted amortization classes.

Mortgage Loans on Real Estate:  The Company's mortgage loans on real estate
portfolio consists of first mortgages on existing income-producing properties.
The Company does not make second mortgages, construction loans, participating
or convertible mortgages and land development loans.

Realized losses on mortgage loans on real estate were $7.3 million, $20.5
million, and $28.2 million for 1995, 1994 and 1993, respectively.  As of
December 31, 1995, mortgage loans on real estate considered impaired under SFAS
No. 114 - Accounting by Creditors for Impairment of a Loan (as amended by SFAS
No. 118 - Accounting by Creditors for Impairment of a Loan - Income Recognition
and Disclosure) were $45 million.  Total valuation allowances on mortgage loans
on real estate were $50.7 million, or 1.0% of the portfolio as of December 31,
1995, compared to $47.9 million, or 1.1% of the portfolio, as of December 31,
1994.  See note 9 to the consolidated financial statements for disclosures of
concentrations of risk by geographic area and borrower.

    
The Company does not invest in swaps, forwards, futures, option contracts or
other financial instruments with similar characteristics.




                                      17
<PAGE>   20
H.  CAPITAL RESOURCES AND LIQUIDITY

(I) CAPITAL RESOURCES

   
Total consolidated shareholder's equity increased to $2,669 million as of
December 31, 1995 from $1,908 million as of December 31, 1994 ($1,651 million
as of December 31, 1993).

During 1994, the Company adopted SFAS No. 115 - Accounting for Certain
Investments in Debt and Equity Securities, which resulted in certain debt
securities being recorded at fair value with unrealized gains or losses, net of
certain adjustments to deferred policy acquisition costs and deferred Federal
income taxes, reported as a component of consolidated shareholder's equity.  As
permitted by the Financial Accounting Standards Board's (FASB) Special Report -
A Guide to Implementation of Statement 115 on Accounting for Certain
Investments in Debt and Equity Securities, issued in November 1995, the Company
transferred all of its fixed maturity securities previously classified as
held-to-maturity to available-for-sale.  The transfer resulted in a gross
unrealized gain of $172 million.  While classifying all fixed maturity
securities as available-for-sale will result in greater fluctuation in total
consolidated shareholder's equity, such classification does allow the Company
maximum flexibility for asset and liability management.  See notes 2(b), 3 and
5 to the consolidated financial statements for additional disclosure regarding
SFAS No. 115.

Excluding unrealized investment gains and losses, consolidated shareholder's
equity increased $256 million (13%) to $2,284 million as of December 31, 1995,
from $2,028 million as of December 31, 1994 ($1,644 million as of December 31,
1993).

The increases in consolidated shareholder's equity are attributable to the
Company's consolidated net income and capital contributions from Nationwide
Corporation.  On March 1, 1995, Nationwide Corporation contributed all of the
outstanding shares of Farmland Life Insurance Company to the Company, which
then merged Farmland Life Insurance Company to West Coast Life Insurance
Company effective June 30, 1995.  The contribution resulted into a direct
increase to consolidated shareholder's equity of $47 million.  In addition,
during 1994 and 1993, the Company received capital contributions of $200
million and $111 million, respectively, from Nationwide Corporation to support
the Company's growth in operations.

The Company does not currently have a formal dividend policy.  During 1995 and
1993, the Company paid dividends of $7.5 million and $17.8 million,
respectively, to Nationwide Corporation.  There were no dividend payments in
1994.  Management of the Company has not determined if there will be any
dividend payments in 1996.

Effective December 31, 1994, the Company purchased all of the outstanding
shares of Employers Life Insurance Company of Wausau from Wausau Service
Corporation for $155 million.  Wausau Service Corporation is a wholly-owned
subsidiary of Employers Insurance of Wausau A Mutual Company, which is
affiliated with Nationwide Mutual Insurance Company.  Nationwide Life Insurance
Company transferred fixed maturity securities and cash with a fair value of
$155 million to Wausau Service Corporation, which resulted in a realized loss
of $19.2 million on the disposition of the securities.  The purchase price
approximated both the historical cost basis and fair value of net assets of
Employers Life Insurance Company of Wausau.

With the contribution of Farmland Life Insurance Company and the purchase of
Employer's Life Insurance Company of Wausau, all life insurance companies of
the Nationwide Insurance Enterprise are subsidiaries of Nationwide Life
Insurance Company.  

Each insurance company's state of domicile imposes minimum risk-based capital
requirements that were developed by the National Association of Insurance
Commissioners (NAIC).  Risk-based capital evaluates the adequacy of an
insurer's statutory capital and surplus in relation to the risks inherent in
the insurer's business related to asset quality, asset and liability matching,
mortality and morbidity, and other business factors.  Regulatory compliance is
determined based on a ratio of a 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 with a ratio below 200% (or below 250% with
negative trends) are required to take corrective action steps.  As of December
31, 1995, Nationwide Life Insurance Company's risk-based capital ratio was
750%.  All insurance subsidiaries of Nationwide Life Insurance Company exceed
the minimum risk-based capital requirements.
        
 (II)    LIQUIDITY

The Company's operations have historically provided substantial positive cash
flow.  The significant growth in new business and the resulting increase in
investments have provided the Company with sufficient cash resources to meet
all current obligations for policyholder benefits, withdrawals, surrenders,
policy loans and operating expenses.
    




                                      18
<PAGE>   21
   
As a member of the Nationwide Insurance Enterprise, the Company also has access
to available capital infusions and borrowings from affiliates in the event of
extreme unexpected withdrawals.  The Company also participates in intercompany
repurchase agreements with affiliates to satisfy short-term cash needs.
Transactions under the agreements were not material in 1995 and 1994.

In addition, Nationwide Life Insurance Company has $120 million of confirmed
but unused bank lines of credits which support a $100 million commercial paper
borrowing authorization.  During 1993, the Company temporarily increased
available bank lines of credit to $365 million and borrowed $125 million.  In
addition, $175 million of short-term securities were issued as repurchase
agreements.  All amounts were repaid in 1993, with interest expense totaling
$1.6 million.

The Company purchases investments with durations to match the expected
durations of the liabilities they support.  To the extent liabilities become
due more quickly than anticipated, the Company may need to borrow funds or sell
investments prior to maturity and potentially recognize a gain or loss.

To mitigate the risks that actual withdrawals may exceed anticipated amounts or
that rising interest rates may cause a decline in the value of the Company's
fixed maturity investments, the Company imposes market value adjustments or
surrender charges on the majority of its products and offers products where the
investment risk is transferred to the contract holder.  As of December 31,
1995, 9% of the Company's annuity contracts were subject to withdrawal without
a surrender charge or market value adjustment.  In addition, liabilities
related to separate accounts, where the investment risk is transferred to the
policyholder, comprise 50% of policyholder-related liabilities as of December
31, 1995, compared to 42% as of December 31, 1994.

As described in Note 12 to the consolidated financial statements, Nationwide
Life Insurance Company's insurance subsidiaries are limited by law in the
amount of dividends they can pay.  That condition poses no liquidity concerns
due to Nationwide Life Insurance Company's significant cash flow from
operations and extensive holdings of liquid investments.

8.  DIRECTORS AND EXECUTIVE OFFICERS

A.  DIRECTORS
<TABLE>
<CAPTION>
                                                Term
                                               Expires
                                   Director    Annual
           Name              Age     Since     Meeting                  Business Experience
           ----              ---     -----     -------                  -------------------
<S>                           <C>    <C>        <C>      <C>
Lewis J. Alphin               47     1993       1997     Farm Owner and Operator (1)
Williard J. Engel             56     1994       1997     General Manager, Lyon County; Cooperative
                                                         Oil Company (1)
Fred C. Finney*               49     1992       1998     Farm Owner and Operator (1)
Peter F. Frenzer              61     1991       1996     Executive Vice President - Nationwide Insurance
                                                         Companies (1);
                                                         President and Chief Operating Officer,
                                                         Nationwide Life Insurance Company and Nationwide
                                                         Life and Annuity Insurance Company (2), (4)
Charles L. Fuellgraf, Jr.*    64     1969       1996     Chief Executive Officer, Fuellgraf Electric
                                                         Company, Electrical Construction and
                                                         Engineering Services (1)
Henry S. Holloway*            63     1986       1998     Farm Owner and Operator (1)
D. Richard McFerson           58     1988       1996     President and Chief Executive Officer,
                                                         Nationwide Mutual Insurance Company, Nationwide
                                                         Mutual Fire Insurance Company,
                                                         Nationwide General Insurance Company and
                                                         Nationwide Property and Casualty Insurance
                                                         Company (12/92 to present); President
                                                         and Chief Executive Officer - Nationwide
                                                         Insurance Enterprise, Nationwide Life Insurance
                                                         Company and Nationwide Life and Annuity Insurance
                                                         Company (12/93 to present) (3)
David O. Miller*              57     1985       1997     President, Owen Potato Farm, Inc.; Partner,
                                                         M&M Enterprises (1)
C. Ray Noecker                49     1994       1997     Farm Owner and Operator (1)
</TABLE>
    




                                      19
<PAGE>   22
   
<TABLE>                                        Term
<CAPTION>                                     Expires
                                   Director   Annual
    Name                     Age    Since     Meeting           Business Experience
    ----                     ---    -----     -------           -------------------
<S>                          <C>    <C>        <C>       <C>
James F. Patterson            53     1989       1998     President, Patterson Farms, Inc.; Vice-
                                                         President, Pattersons, Inc. (1)
Robert H. Rickel*             66     1984       1996     Rancher (1), (4)
Arden L Shisler               54     1984       1998     President and Chief Executive Officer,
                                                         K&B Transport, Inc. (1)
Robert L. Stewart             59     1989       1998     Farm Owner and Operator; Owner, Sunnydale
                                                         Mining (1)
Nancy C. Thomas*              61     1986       1998     Farm Owner and Operator (1)
Harold W. Weihl               63     1990       1996     Farm Owner and Operator (1)

</TABLE>


<TABLE>
<CAPTION>
                                                Term
                                               Expires
                                     Term      Annual
         Nominees            Age    Begins     Meeting                  Business Experience
         --------            ---    ------     -------                  -------------------
<S>                           <C>    <C>        <C>      <C>
Keith W. Eckel                49     1996       1999     Partner, Fred W. Eckel Sons (1), (5)
Joseph J. Gasper              52     1996       1997     Executive  Vice   President  -  Property/Casualty
                                                         Operations (5), (6)
<FN>
*   Served as a member of the Salary and Compensation Committee during 1995.

        1.   Principal occupation for the last five years.
        2.   Held this position since April, 1991.
        3.   President and Chief Operating Officer, Nationwide Mutual,
             Nationwide Mutual Fire, Nationwide General, Nationwide Property and
             Casualty Insurance Companies (04/91 to 12/92); President and
             General Manager (04/88 to 04/91); Chief Executive Officer,
             Nationwide Life and Nationwide Life and Annuity Insurance
             Companies (12/92 to 12/93).
        4.   The following directors will retire at the April 4, 1996 annual
             meeting:  Peter F. Frenzer and Robert H. Rickel.
        5.   Mr. Eckel and Mr. Gasper have been nominated to become directors
             at the 1996 annual meeting.
        6.   Executive Vice President - Property/Casualty Operations (04/95 to
             present); Senior Vice President - Property/Casualty Operations
             (09/93 to 04/95); Senior Vice President - Agency Operations (08/92
             to 09/93); Vice President - Agency Operations (02/89 to 08/92),
             Nationwide Insurance Companies.
        
</TABLE>

B.  EXECUTIVE OFFICERS
<TABLE>
<CAPTION>
                                      Held
                                    Position
           Name              Age      Since                              Position
           ----              ---      -----                              --------
<S>                           <C>     <C>      <C>                                                      <C>
Peter F. Frenzer              61      1991     President and Chief Operating Officer
Gordon E. McCutchan           60      1994     Executive Vice  President - Law  and Corporate Services  and
                                               Secretary
D. Richard McFerson           58      1993     President and Chief Executive Office - Nationwide
                                               Insurance Enterprise (12/93 to present); Chief
                                               Executive Officer prior to 12/93
Galen R. Barnes               48      1989     Senior Vice President
James E. Brock                48      1990     Senior Vice President - Investment Product Operations
Richard D. Crabtree           54      1993     Executive Vice President - Property/Casualty Operations
Thomas L. Crumrine            53      1995     Senior Vice President - Claims
W. Sidney Druen               53      1994     Senior Vice President and General Counsel and
                                               Assistant Secretary
Mark E. Fiebrink              44      1993     Senior Vice President - Chief Actuary - Property and
                                               Casualty
Harvey S. Galloway, Jr.       61      1993     Senior Vice President and Chief Actuary - Life, Health
                                               and Annuities
</TABLE>
    




                                      20
<PAGE>   23
   
<TABLE>
<CAPTION>
                                      Held
                                    Position
           Name              Age      Since                              Position
           ----              ---      -----                              --------
<S>                           <C>     <C>      <C>
Joseph J. Gasper              52      1995     Executive Vice President - Property/Casualty Operations
Richard A. Karas              53      1993     Senior Vice President
Robert A. Oakley              49      1995     Executive Vice President - Chief Financial Officer
Carl J. Santillo              46      1993     Senior Vice President - Life and Health Operations
Susan A. Wolken               45      1995     Senior Vice President - Human Resources
Robert J. Woodward, Jr.       54      1991     Executive Vice President - Chief Investment Officer
Mark A. Folk                  47      1993     Vice President and Treasurer
</TABLE>
    

The above listed officers hold office until the date of the next regular annual
meeting of the Board of Directors and until their respective successors are
elected or appointed and qualified; however, any officer may be removed from
office with or without cause by vote of two-thirds of the entire Board of
Directors.

   
Peter L. Frenzer, President and Chief Operating Officer, has elected early
retirement effective April 6, 1996. Joseph J. Gasper has been selected to
succeed Mr. Frenzer.
    

Each of the executive officers listed above serve in the capacities listed* for
the following Nationwide Insurance Enterprise companies:

Nationwide Mutual Insurance Company
Nationwide Mutual Fire Insurance Company
Nationwide General Insurance Company
Nationwide Property and Casualty Insurance Company
   
Nationwide Life Insurance Company 
Nationwide Life and Annuity Insurance Company
    
   
*   Mr. Frenzer serves as President of Nationwide Corporation and
    Nationwide Life and Annuity Insurance Company and as Executive
    Vice President of Nationwide Mutual Insurance Company, Nationwide
    Mutual Fire Insurance Company, Nationwide General Insurance Company and
    Nationwide Property and Casualty Insurance Company.
    
Each of the executive officers listed above also serve in various capacities as
executive officers in numerous other affiliated companies.

   
In addition to the business experience of each of the directors given in A.
above, Messrs. Frenzer, Fuellgraf, McFerson, Rickel, Weihl and Mrs.  Thomas are
trustees of Nationwide Investing Foundation, a registered investment company.
Mr. Frenzer and Mr. McFerson are also trustees of Financial Horizons Investment
Trust, Nationwide Investing Foundation II and Nationwide Separate Account
Trust, registered investment companies.

Each of the executive officers listed in B. above, with the exception of Mr.
Fiebrink, Mr. Santillo and Mr. Folk, has been associated with the Company for
the past five years.  Previous to their present assignments, the following
officers served the Company in this capacity: Mr.  Barnes, Vice President; Mr.
Brock, Vice President; Mr. Crabtree, Senior Vice President; Mr. Crumrine, Vice
President; Mr. Druen, Vice President - Deputy General Counsel and Assistant
Secretary; Mr. Fiebrink, Senior Vice President, Employers Insurance of Wausau A
Mutual Company and Wausau Service Corporation; Mr. Folk, Partner - KPMG Peat
Marwick LLP; Mr. Frenzer, Executive Vice President; Mr. Galloway, Senior Vice
President - Chief Actuary; Mr. Gasper, Senior Vice President; Mr. Karas, Vice
President; Mr. McCutchan, Executive Vice President and General Counsel and
Secretary; Mr. Oakley, Senior Vice President - Chief Financial Officer; Mr.
Santillo, Executive Vice President, Employers Insurance of Wausau A Mutual
Company and Wausau Service Corporation; Ms. Wolken, Vice President; and Mr.
Woodward, Senior Vice President - Fixed Income Investments.
    




                                      21
<PAGE>   24
9.  EXECUTIVE COMPENSATION

   
The following information is given with respect to the Chief Executive Officer,
each of the four most highly compensated executive officers of the Company as
of December 31, 1995.
    

                         SUMMARY COMPENSATION TABLE (1)

<TABLE>
<CAPTION>
                                                                                            Long-term
                                                      Annual compensation                compensation (2)
                                          ---------------------------------------------------------------
             (a)                  (b)          (c)           (d)            (e)                (h)
                                                                                                  
Name and                                                                Other annual          LTIP
principal position               Year        Salary         Bonus       compensation         payouts
- ------------------               ----        ------         -----       ------------         -------
<S>                              <C>        <C>            <C>               <C>              <C>
   
D. R. McFerson                   1995       $122,072        79,194            5,692            87,566
Chief Executive                  1994        127,568       111,671            5,575                 -
Officer                          1993        113,991        55,852            5,422            19,102

P. F. Frenzer                    1995        381,630       244,916           15,762           191,673
President and                    1994        370,726       237,575           17,733                 -
Chief Operating Officer          1993        381,571       165,419           10,820            62,386

R. J. Woodward, Jr.              1995        174,717        92,461            6,758            54,917
Senior Vice President            1994        172,172       101,540            9,146                 -
                                 1993        144,951        68,358            7,233                 -

R. A. Karas                      1995        121,625        62,798            7,839            19,224
Senior Vice President            1994        167,308        86,456            9,678                 -
                                 1993        146,538        79,122           11,407                 -

C. J. Santillo                   1995        127,601        11,981           17,347            68,547
Senior Vice President            1994        237,400        14,707           23,650                 -
                                 1993        160,731             -            4,638                 -
<FN>
    (1)  The listed executive officers and other executive officers of the
         Company not listed also serve as executive officers or otherwise serve
         one or more of Nationwide Mutual Insurance Company, Nationwide Mutual
         Fire Insurance Company, Nationwide General Insurance Company,
         Nationwide Property and Casualty Insurance Company, Nationwide
         Indemnity Company, Nationwide Corporation, Scottsdale Indemnity
         Company, and Nationwide Life and Annuity Insurance Company, which
         together with the Company make up the Nationwide Group of      
         Insurance Companies.  The amounts shown above relate only to the
         Company.
    
      
    (2)  Certain executive officers of the Company participate in a long term
         sustained performance incentive plan. The plan provides the opportunity
         for participants to earn an award for achieving predetermined goals
         during a four-year performance period.  The performance measures
         include:  profitability goals, growth in selected product lines and
         geographic areas and strategic goals in key competitive aspects of the
         business operations.  The performance periods overlap, such that awards
         are determined every two years, with the most recent performance period
         ending December 31, 1994.  Payout of awards occurs in the year
         immediately following the end of a performance period.  The award may
         range from 0% to 20% of the sum of the base salaries for the final two
         calendar years of the performance period.

</TABLE>

Included in the Summary Compensation Table shown above are contributions made
to the Company's Employee Incentive Savings Plan.  Pursuant to the Plan, the
Company contributes on behalf of all eligible employees.  Company contributions
are included in column (e).  Employee contributions are included in column (c).
Since contributions under the Plan may be invested in a fixed income security
fund, a common stock fund, a guaranteed interest fund, a short-term interest
fund or shares of Nationwide Investing Foundation (Nationwide Growth Fund), it
is not possible to estimate the annual benefits therefrom upon retirement.

The Company participates in the Nationwide Insurance Companies' management
incentive plans.  These plans provide for incentive compensation based upon
achieving or exceeding operating gain objectives and upon the achievement and
betterment of planned expense levels and/or ratios.  Additional incentive
compensation is paid, subject to achievement of the operating gain objective,
for achievement of premium and/or revenue objectives.  Incentive penalties are
assessed for exceeding planned expense levels and/or ratios.  Directors do




                                      22
<PAGE>   25
not participate in the plan.  Payments under the plan are included in the
Summary Compensation Table as LTIP payouts.

   
Nationwide Life Insurance Company, together with other affiliated companies,
participates in the Nationwide Insurance Enterprise Retirement Plan.  This
pension plan was formed, effective December 31, 1995, as the Nationwide
Insurance Companies' and Affiliates' 1976 Restated Retirement Plan was merged
with the Farmland Mutual Insurance Company Employees-Retirement Plan and the
Wausau Insurance Companies Pension Plan.  This pension plan is a defined
benefit plan designed to qualify under applicable provisions of the Internal
Revenue Code. Reference is made to note 10 to the consolidated financial
statements herein for additional information regarding the pension plan.  The
following table represents annual benefits payable in the event of retirement
on or after age 65.

                             PENSION PLAN TABLE (1)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                  
   Average of Last                                         Years of Service
    Three Years'          ----------------------------------------------------------------------------------
    Compensation             15                20                 25                30                 35
- ------------------------------------------------------------------------------------------------------------
        <S>               <C>                <C>                <C>               <C>               <C>
        $125,000           30,869             41,158             51,448            61,737            72,027
         150,000           42,084             56,112             70,140            84,168            98,196
         175,000           49,584             66,112             82,640            99,168           115,696
         200,000           57,084             76,112             95,140           114,168           133,196
         225,000           65,584             86,112            107,640           129,168           150,696
         250,000           72,084             96,112            120,140           144,268           168,196
         300,000           87,084            116,112            145,140           174,168           203,196
         400,000          117,084            156,112            195,140           234,168           273,196
         450,000          132,084            176,112            220,140           364,168           308,196
         500,000          147,084            196,112            245,140           294,168           343,196
<FN>
    
(1) The amounts shown are based on compensation amounts as reported on the
    W-2 form for that year adjusted to exclude severance pay, reimbursement of
    relocation expenses and the value of a company car and to include pre-tax
    employee contributions to any savings plan, any group insurance plan or any
    medical and dependent care reimbursement plans established by the employer
    and workers compensation or state disability income.  Such amount for named
    executive officers are included in columns (c), (d) and (e) of the Summary
    Compensation Table.

   
(2) As of December 31, 1995, the named individuals had the following
    respective years of service under the pension plan: D. R. McFerson, 15
    years; P. F. Frenzer, 22 years; C. J. Santillo, 2 years; R. J. Woodward,
    Jr., 31 years; R. A. Karas, 32 years.

(3) The amounts shown represent annual benefits upon retirement at age 65 for
    the years of service indicated for retirement in 1995.  Amounts for
    retirement after 1995 will differ due to changes in social security covered
    compensation, as well as changes in the plan's benefit formula for service
    earned after December 31, 1995.

</TABLE>

    Each director of the Company also serves as a director on the boards of
    various other Nationwide Insurance Enterprise Companies.  Compensation for
    services as a director consists of a base annual rate for each director plus
    varying amounts for fringe benefits and reimbursement of out-of-pocket
    expenses. Directors who are also officers are excluded from this
    arrangement. The following table represents total compensation payments made
    to the directors, who are not also officers, from the Company during
    1995.

<TABLE>
<CAPTION>
                           Director                  Compensation
                           --------                  ------------
                  <S>                                 <C>
                  Lewis J. Alphin                     $ 10,678
                  Willard J. Engel                      10,729
                  Fred C. Finney                        11,929
                  Charles L. Fuellgraf, Jr.             11,097
                  Henry S. Holloway                     12,969
                  David O. Miller                       15,296
</TABLE>
    




                                      23
<PAGE>   26
   
<TABLE>
<CAPTION>
                           Director                  Compensation
                           --------                  ------------
                  <S>                                 <C>
                  C. Ray Noecker                      11,730
                  James F. Patterson                   9,092
                  Robert H. Rickel                    13,691
                  Arden L. Shisler                    11,578
                  Robert L. Stewart                   14,224
                  Nancy C. Thomas                     10,975
                  Harold W. Weihl                     11,116
</TABLE>
    

10.SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

   
Security Ownership of Certain Beneficial Owners as of December 31, 1995.

<TABLE>
<CAPTION>
  Title of        Name and Address        Amount and Nature of              Percent
    Class        of Beneficial Owner      Beneficial Ownership              of Class
    -----        --------------------     ---------------------             --------
<S>           <C>                              <C>                            <C>

Common        Nationwide Corporation           3,814,779 shares               100%
Stock         One Nationwide Plaza              of record and
              Columbus, Ohio 43216              beneficially*
<FN>

    *Sole voting and investment power

</TABLE>

11. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS


    
   
In 1995, the Company and its subsidiaries paid to the law firm of Druen, Rath &
Dietrich approximately $1,860,000 for legal services rendered to the Company.
W. Sidney Druen, Senior Vice President and General Counsel and Assistant
Secretary; Joseph P. Rath, Vice President - Associate General Counsel; and
Thomas W. Dietrich, Vice President - Associate General Counsel, are all
partners in that firm, and all members of the firm are employees of Nationwide
Mutual Insurance Company.

The Company leases space in a building owned by Nationwide Mutual Insurance
Company.  Nationwide Mutual Insurance Company acts as disbursing agent for many
of the expenses incurred by the Company. Nationwide Mutual Insurance Company
also provides some operational and administrative functions at cost, such as
sales, advertising, personnel and general management services.  For the year
1995, reimbursements by the Company for its funds disbursed by Nationwide
Mutual Insurance Company and the costs of services provided approximated
$305,316,000.

For the year 1995, the Company received approximately $678,000 of expense
reimbursement from Nationwide Corporation for providing administrative
expenses.

The Company participates in a common employee benefit program with Nationwide
Mutual Insurance Company and its subsidiaries.  Included in this program are
accident and health, disability income and life insurance benefits and a
retirement plan.  The retirement plan is funded in the Company's Separate
Accounts and its general account, earning a guaranteed rate of return.
Contributions to the retirement plan by the participating companies
approximated $53,866,000 in 1995.

The Company also participates in a life and health care defined benefit plan
for qualifying retirees with Nationwide Mutual Insurance Company and its
subsidiaries.  The plan is funded in amounts determined at the discretion of
management.  Contributions to the plan by the participating companies are
invested in group annuity contracts of the Company and approximated $10,309,000
in 1995.
    




                                      24
<PAGE>   27
EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS

   
(1) Consolidated Financial Statements:

    Independent Auditors' Report
    Consolidated Balance Sheets, December 31, 1995 and 1994
    Consolidated Statements of Income, years ended December 31, 1995, 1994 and 
    1993
    Consolidated Statements of Shareholder's Equity, years ended December 31, 
    1995, 1994 and 1993
    Consolidated Statements of Cash Flows, years ended December 31, 1995, 1994 
    and 1993
    
    Notes to Consolidated Financial Statements

(3) Financial Statement Schedules:

   
    Schedule I       Summary of Investments - Other Than Investments in Related
                     Parties, December 31, 1995
    Schedule III     Supplementary Insurance Information, December 31, 1995, 
                     1994 and 1993
    Schedule IV      Reinsurance, years ended December 31, 1995, 1994 and 1993
    Schedule V       Valuation and Qualifying Accounts, years ended December 31,
                     1995, 1994 and 1993
    

All other schedules to the consolidated financial statements referenced by
Article 7 of Regulation S-X are not required under the related instructions or
are inapplicable and therefore have been omitted.




                                      25
<PAGE>   28



                         Independent Auditors' Report


The Board of Directors
Nationwide Life Insurance Company:


We have audited the accompanying consolidated balance sheets of Nationwide Life
Insurance Company (a wholly owned subsidiary of Nationwide Corporation) and
subsidiaries as of December 31, 1995 and 1994, 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, 1995.  These consolidated financial
statements are the responsibility of the Company's management.  Our
responsibility is to express an opinion on these consolidated financial
statements based on our audits.

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

Participating insurance and the related surplus are discussed in note 12.  The
Company and its counsel are of the opinion that the ultimate ownership of the
participating surplus in excess of the contemplated equitable policyholder
dividends belongs to the shareholder.  The accompanying consolidated financial
statements are presented on such basis.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Nationwide Life
Insurance Company and subsidiaries as of December 31, 1995 and 1994, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 1995, in conformity with generally
accepted accounting principles.

In 1994, the Company adopted the provisions of the Financial Accounting
Standards Board's Statement of Financial Accounting Standards (SFAS) No. 115,
Accounting for Certain Investments in Debt and Equity Securities.

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


                                                KPMG Peat Marwick LLP


Columbus, Ohio
February 26, 1996

                                      26


                                   28 of 64
                                        
<PAGE>   29
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                          Consolidated Balance Sheets
                           December 31, 1995 and 1994

                                (000's omitted)

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

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

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

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

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

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


See accompanying notes to consolidated financial statements.
</TABLE>
                                      27
<PAGE>   30

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

                       Consolidated Statements of Income

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

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

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

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

Federal income tax expense (note 7):

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

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

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

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




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

                                      28
<PAGE>   31

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

                Consolidated Statements of Shareholder's Equity

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

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

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

1994:

   Balance, beginning of year                         3,815      422,753    1,217,853           6,747       1,651,168
   Capital contribution                                  --      200,000           --              --         200,000
   Net income                                            --           --      183,726              --         183,726
   Adjustment for change in accounting for
      certain investments in debt and equity
      securities, net (note 3)                           --           --           --         216,915         216,915
   Unrealized losses on securities available-
      for-sale, net                                      --           --           --        (343,330)       (343,330)
                                                 ----------   ----------   ----------      ----------      ---------- 
   Balance, end of year                          $    3,815      622,753    1,401,579        (119,668)      1,908,479
                                                 ==========   ==========   ==========      ==========      ========== 
 
1995:

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


See accompanying notes to consolidated financial statements.
</TABLE>
                                      28
<PAGE>   32

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

                     Consolidated Statements of Cash Flows

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

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

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

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

Cash flows from investing activities:

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

Cash flows from financing activities:

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

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

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


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

                                      30
<PAGE>   33

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

                       December 31, 1995, 1994 and 1993

                               (000's omitted)


(1)   ORGANIZATION AND DESCRIPTION OF BUSINESS

      Nationwide Life Insurance Company (NLIC) is a wholly owned subsidiary of
      Nationwide Corporation (Corp.). Wholly-owned subsidiaries of NLIC include
      Nationwide Life and Annuity Insurance Company (NLAIC) (formerly known as
      Financial Horizons Life Insurance Company), West Coast Life Insurance
      Company (WCLIC), Employers Life Insurance Company of Wausau and
      subsidiaries (ELICW), National Casualty Company (NCC) and Nationwide
      Financial Services, Inc. (NFS).  NLIC and its subsidiaries are
      collectively referred to as "the Company."
                        
      NLIC, NLAIC, WCLIC and ELICW are life and accident and health insurers
      and NCC is a property and casualty insurer. The Company is licensed in
      all 50 states, the District of Columbia, the Virgin Islands and Puerto
      Rico. The Company offers a full range of life insurance, health insurance
      and annuity products through exclusive agents, brokers and other
      distribution channels and is subject to competition from other insurers
      throughout the United States. The Company is subject to regulation by the
      Insurance Departments of states in which it is licensed, and undergoes
      periodic examinations by those departments.
        
      The following is a description of the most significant risks  facing      
      life and health insurers and how the Company mitigates those risks:
        
         LEGAL/REGULATORY RISK is the risk that changes in the legal or
         regulatory environment in which an insurer operates will create
         additional expenses not anticipated by the insurer in pricing its
         products. That is, regulatory initiatives designed to reduce insurer
         profits, new legal theories or insurance company insolvencies through
         guaranty fund assessments may create costs for the insurer beyond
         those currently recorded in the consolidated financial statements. The
         Company mitigates this risk by offering a wide range of products and
         by operating throughout the United States, thus reducing its exposure
         to any single product or jurisdiction, and also by employing
         underwriting practices which identify and minimize the adverse impact
         of this risk.
        
         CREDIT RISK is the risk that issuers of securities owned by the
         Company or mortgagors on mortgage loans on real estate owned by the
         Company will default or that other parties, including reinsurers,
         which owe the Company money, will not pay. The Company minimizes this
         risk by adhering to a conservative investment strategy, by maintaining
         sound reinsurance and credit and collection policies and by
         providing for any amounts deemed uncollectible.
        
         INTEREST RATE RISK is the risk that interest rates will change and
         cause a decrease in the value of an insurer's investments. This change
         in rates may cause certain interest-sensitive products to become
         uncompetitive or may cause disintermediation. The Company mitigates
         this risk by charging fees for non-conformance with certain policy
         provisions, by offering products that transfer this risk to the
         purchaser, and/or by attempting to match the maturity schedule of its
         assets with the expected payouts of its liabilities. To the extent
         that liabilities come due more quickly than assets mature, an insurer
         would have to borrow funds or sell assets prior to maturity and
         potentially recognize a gain or loss.
        
(2)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      The significant accounting policies followed by the Company that
      materially affect financial reporting are summarized below. The
      accompanying consolidated financial statements have been prepared in
      accordance with generally accepted accounting principles (GAAP) which
      differ from statutory accounting practices prescribed or permitted by
      regulatory authorities. See note 4.


                                      31
<PAGE>   34

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

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

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

(a) CONSOLIDATION POLICY

    The December 31, 1995 consolidated financial statements include the
    accounts of NLIC and its wholly owned subsidiaries NLAIC, WCLIC, ELICW, NCC
    and NFS. The December 31, 1994 and 1993 consolidated financial statements
    include the accounts of NLIC, NLAIC, WCLIC, NCC and NFS. The December 31,
    1994 consolidated balance sheet also includes the accounts of ELICW, which
    was acquired by NLIC effective December 31, 1994. See Note 13. All
    significant intercompany balances and transactions have been eliminated.

(b) VALUATION OF INVESTMENTS AND RELATED GAINS AND LOSSES

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

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

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

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

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

                                      32
<PAGE>   35

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

(c) REVENUES AND BENEFITS

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

    UNIVERSAL LIFE AND INVESTMENT PRODUCTS: Universal life products include
    universal life, variable universal life and other interest-sensitive life
    insurance policies. Investment products consist primarily of individual and
    group deferred annuities, annuities without life contingencies and
    guaranteed investment contracts. Revenues for universal life and investment
    products consist of asset fees, cost of insurance, policy administration
    and surrender charges that have been earned and assessed against policy
    account balances during the period. Policy benefits and claims that are
    charged to expense include benefits and claims incurred in the period in
    excess of related policy account balances and interest credited to policy
    account balances.

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

(d) DEFERRED POLICY ACQUISITION COSTS

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

(e) SEPARATE ACCOUNTS

    Separate Account assets and liabilities represent contractholders'
    funds which have been segregated into accounts with specific investment
    objectives. The investment income and gains or losses of these accounts
    accrue directly to the contractholders. The activity of the Separate
    Accounts is not reflected in the consolidated statements of income and cash
    flows except for the fees the Company receives for administrative services
    and risks assumed.

(f) FUTURE POLICY BENEFITS

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

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

                                      33
<PAGE>   36
                                      
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

    Future policy benefits and claims for collectively renewable long-term
    disability policies (primarily discounted at 5.2%) and group long-term
    disability policies (primarily discounted at 5.5%) are the present value of
    amounts not yet due on reported claims and an estimate of amounts to be
    paid on incurred but unreported claims. The impact of reserve discounting
    is not material. Future policy benefits and claims on other                 
    group health insurance policies are not discounted.
        
(g) PARTICIPATING BUSINESS

    Participating business represents approximately 45% (45% in 1994 and
    48% in 1993) of the Company's ordinary life insurance in force, 72% (72% in
    1994 and 1993) of the number of policies in force, and 39% (41% in 1994 and
    45% in 1993) of life insurance premiums. The provision for policyholder
    dividends is based on current dividend scales. Future dividends are
    provided for ratably in future policy benefits based on dividend scales in
    effect at the time the policies were issued. Dividend scales are approved
    by the Board of Directors.

    Income attributable to participating policies in excess of policyholder
    dividends is accounted for as belonging to the shareholder. See note 12.

(h) FEDERAL INCOME TAX

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

    In 1993, the Company adopted STATEMENT OF FINANCIAL ACCOUNTING
    STANDARDS NO. 109 - ACCOUNTING FOR INCOME TAXES, which required a change
    from the deferred method of accounting for income tax of APB Opinion 11 to
    the asset and liability method of accounting for income tax. Under the
    asset and liability method, deferred tax assets and liabilities are
    recognized for the future tax consequences attributable to differences
    between the financial statement carrying amounts of existing assets and
    liabilities and their respective tax bases and operating loss and tax
    credit carryforwards. Deferred tax assets and liabilities are measured
    using enacted tax rates expected to apply to taxable income in the years in
    which those temporary differences are expected to be recovered or settled.
    Under this method, the effect on deferred tax assets and liabilities of a
    change in tax rates is recognized in income in the period that includes the
    enactment date. Valuation allowances are established when necessary to
    reduce the deferred tax assets to the amounts expected to be realized.

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

(i) REINSURANCE CEDED

    Reinsurance premiums ceded and reinsurance recoveries on benefits and
    claims incurred are deducted from the respective income and expense
    accounts. Assets and liabilities related to reinsurance ceded are reported
    on a gross basis.

(j) CASH EQUIVALENTS

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

                                      34
<PAGE>   37
                                      
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

         (k) RECLASSIFICATION

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

(3)      CHANGES IN ACCOUNTING PRINCIPLES

         Effective January 1, 1994, the Company changed its method of
         accounting for certain investments in debt and equity securities in
         connection with the issuance of STATEMENT OF FINANCIAL ACCOUNTING
         STANDARDS NO. 115 - ACCOUNTING FOR CERTAIN INVESTMENTS IN DEBT AND
         EQUITY SECURITIES. As of January 1, 1994, the Company classified fixed
         maturity securities with amortized cost and fair value of $6,593,844
         and $7,024,736, respectively, as available-for-sale and recorded the
         securities at fair value. Previously, these securities were recorded
         at amortized cost. The effect as of January 1, 1994 has been recorded  
         as a direct credit to shareholder's equity as follows:

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

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

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

(4)      BASIS OF PRESENTATION

         The consolidated financial statements have been prepared in accordance
         with GAAP. Annual Statements for NLIC and NLAIC, WCLIC, ELICW and NCC,
         filed with the Department of Insurance of the State of Ohio (the
         Department), California Department of Insurance, Wisconsin Insurance
         Department and Michigan Bureau of Insurance, respectively, are prepared
         on the basis of accounting practices prescribed or permitted by such
         regulatory authorities. Prescribed statutory accounting practices
         include a variety of publications of the National Association of
         Insurance Commissioners (NAIC), as well as state laws, regulations and
         general administrative rules. Permitted statutory accounting practices
         encompass all accounting practices not so prescribed. The Company has  
         no material permitted statutory accounting practices.

         The statutory capital shares and surplus of NLIC as reported to
         regulatory authorities as of December 31, 1995, 1994 and 1993 was
         $1,363,031, $1,262,861 and $992,631, respectively. The statutory net
         income of NLIC as reported to regulatory authorities for the years
         ended December 31, 1995, 1994 and 1993 was $86,529, $76,532 and
         $185,943, respectively.                  

                                      35
<PAGE>   38

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

             Notes to Consolidated Financial Statements, Continued

(5)      INVESTMENTS

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

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

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

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


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

<TABLE>
<CAPTION>
                                                                                1995             1994     
                                                                            ---------------   -------------
<S>                                                                           <C>              <C>
    Gross unrealized gains (losses)                                           $ 735,103         (266,618)
    Adjustment to deferred policy acquisition costs                            (143,851)          82,525
    Deferred Federal income tax                                                (206,944)          64,425
                                                                              ---------        ---------
                                                                              $ 384,308         (119,668)
                                                                              =========        ========= 
</TABLE>

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

<TABLE>
<CAPTION>
                                                                 1995             1994            1993     
                                                            ---------------   -------------   -------------
<S>                                                           <C>            <C>            <C>
    Securities available-for-sale:
     Fixed maturities                                         $ 1,001,706       (703,851)           --
     Equity securities                                                 15         (1,990)      (128,837)
    Fixed maturities held-to-maturity                              86,477       (421,427)       223,392
                                                              -----------    -----------    -----------
                                                              $ 1,088,198     (1,127,268)        94,555
                                                              ===========    ===========    ===========
</TABLE>
                                      36
<PAGE>   39
                                                                 
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                                                 
            Notes to Consolidated Financial Statements, Continued

The amortized cost and estimated fair value of securities available-for-sale 
were as follows as of December 31, 1995:

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

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


The amortized cost and estimated fair value of securities available-for-sale 
and fixed maturities held-to-maturity were as follows as of December 31, 1994:

<TABLE>
<CAPTION>
                                                                            Gross         Gross
                                                           Amortized     unrealized     unrealized     Estimated
                                                              cost          gains         losses       fair value
                                                         -------------  ------------- ------------- ---------------
<S>                                                           <C>            <C>           <C>         <C>
SECURITIES AVAILABLE-FOR-SALE 
 Fixed maturities:
  U.S. Treasury securities and obligations of U.S.
      government corporations and agencies                    $  393,156        1,794       (18,941)      376,009
  Obligations of states and political subdivisions                 2,202           55           (21)        2,236
  Debt securities issued by foreign governments                  177,910          872        (9,205)      169,577
  Corporate securities                                         4,201,738       50,405      (128,698)    4,123,445
  Mortgage-backed securities                                   3,543,859       18,125      (187,345)    3,374,639
                                                              ----------    ----------    ----------    ---------
        Total fixed maturities                                 8,318,865       71,251      (344,210)    8,045,906
 Equity securities                                                18,372        6,637          (296)       24,713
                                                              ----------    ----------    ----------    ---------
                                                              $8,337,237       77,888      (344,506)    8,070,619
                                                              ==========    =========     ==========    =========

FIXED MATURITY SECURITIES HELD-TO-MATURITY
  Obligations of states and political subdivisions           $   11,613           92           (255)       11,450
  Debt securities issued by foreign governments                  16,131          111            (39)       16,203
  Corporate securities                                        3,661,043       34,180       (120,566)    3,574,657
                                                              ----------    ----------    ----------    ---------
                                                             $3,688,787       34,383       (120,860)    3,602,310
                                                              ==========    ==========    ==========    =========
</TABLE>




                                      37
<PAGE>   40
                                       
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)
                                       
             Notes to Consolidated Financial Statements, Continued

The amortized cost and estimated fair value of fixed maturity securities
available-for-sale as of December 31, 1995, by contractual maturity, are shown
below. Expected maturities will differ from contractual maturities because
borrowers may have the right to call or prepay obligations with or without call
or prepayment penalties.

<TABLE>
<CAPTION>
                                                    Amortized          Estimated
                                                      cost            fair value
                                                    -----------       ------------
                                                       
<S>                                                 <C>             <C>
FIXED MATURITY SECURITIES AVAILABLE-FOR-SALE
- --------------------------------------------
Due in one year or less                             $   641,490         647,639
Due after one year through five years                 5,365,703       5,623,126
Due after five years through ten years                2,477,457       2,609,262
Due after ten years                                   1,028,137       1,174,482
                                                    -----------     -----------
                                                      9,512,787      10,054,509
Mortgage-backed securities                            3,925,843       4,112,868
                                                    -----------     -----------
                                                    $13,438,630      14,167,377
                                                    ===========     ===========
</TABLE>

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

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

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

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

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

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

As of December 31, 1995, the recorded investment of mortgage loans on real
estate considered to be impaired (under STATEMENT OF FINANCIAL ACCOUNTING
STANDARDS NO. 114, ACCOUNTING BY CREDITORS FOR IMPAIRMENT OF A LOAN as amended
by STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO. 118, ACCOUNTING BY CREDITORS
FOR IMPAIRMENT OF A LOAN - INCOME RECOGNITION AND DISCLOSURE) was $44,995,
which includes $23,975 of impaired mortgage loans on real estate for which the
related valuation allowance was $5,276 and $21,020 of impaired mortgage loans
on real estate for which there was no valuation allowance. During 1995, the
average recorded investment in impaired mortgage loans on real estate was
approximately $22,621 and interest income recognized on those loans was $416,
which is equal to interest income recognized using a cash-basis method of
income recognition.
                                      38
<PAGE>   41
                                      
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

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

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

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

    Fixed maturity securities with an amortized cost of $13,982 and $11,137 as
    of December 31, 1995 and 1994, respectively, were on deposit with various
    regulatory agencies as required by law.



(6) FUTURE POLICY BENEFITS AND CLAIMS

    The liability for future policy benefits for investment contracts represents
    approximately 82% and 81% of the total liability for future policy benefits 
    as of December 31, 1995 and 1994, respectively. The average interest rate 
    credited on investment product policies was approximately 6.5%, 6.5% and 
    7.0% for the years ended December 31, 1995, 1994 and 1993, respectively.

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

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

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



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

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



                                      39
<PAGE>   42

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

             Notes to Consolidated Financial Statements, Continued

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

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

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

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


(7) FEDERAL INCOME TAX

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

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


                                      40

<PAGE>   43
                                      
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

     The Company has determined that valuation allowances are not necessary as
     of December 31, 1995, 1994 and 1993 based on its analysis of future 
     deductible amounts. In assessing the realizability of deferred tax assets, 
     management considers whether it is more likely than not that some portion
     of the total gross deferred tax assets will not be realized. All future 
     deductible amounts can be offset by future taxable amounts or recovery of
     Federal income tax paid within the statutory carryback period. In 
     addition, for future deductible amounts for securities available-for-sale, 
     affiliates of the Company which are included in the same consolidated 
     Federal income tax return hold investments that could be sold for capital 
     gains that could offset capital losses realized by the Company should 
     securities available-for-sale be sold at a loss.

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

</TABLE>




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

     Prior to 1984, the Life Insurance Company Income Tax Act of 1959 as 
     amended by the Deficit Reduction Act of 1984 (DRA), permitted the deferral 
     from taxation of a portion of statutory income under certain       
     circumstances. In these situations, the deferred income was accumulated in
     the  Policyholders' Surplus Account (PSA).  Management considers the
     likelihood  of distributions from the PSA to be remote; therefore, no
     Federal income  tax has been provided for such distributions in the
     consolidated financial  statements. The DRA eliminated any additional
     deferrals to the PSA. Any  distributions from the PSA, however, will
     continue to be taxable at the  then current tax rate. The balance of the
     PSA was approximately $35,344 as  of December 31, 1995.

(8)  DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

     STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO. 107 - DISCLOSURES ABOUT 
     FAIR VALUE OF FINANCIAL INSTRUMENTS (SFAS 107) requires disclosure of fair 
     value information about existing on and off-balance sheet financial 
     instruments. SFAS 107 defines the fair value of a financial instrument as 
     the amount at which the financial instrument could be exchanged in a 
     current transaction between willing parties. In cases where quoted market 
     prices are not available, fair value is based on estimates using present 
     value or other valuation techniques.

     These techniques are significantly affected by the assumptions used, 
     including the discount rate and estimates of future cash flows. Although 
     fair value estimates are calculated using assumptions that management 
     believes are appropriate, changes in assumptions could cause these         
     estimates to vary materially. In that regard, the derived fair value 
     estimates cannot be substantiated by comparison to independent markets 
     and,in many cases, could not be realized in the immediate settlement of
     the instruments. SFAS 107 excludes certain assets and liabilities from its 
     disclosure requirements. Accordingly, the aggregate fair value amounts 
     presented do not represent the underlying value of the Company.
                                    


                                      41
<PAGE>   44
                                      
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

       Although insurance contracts, other than policies such as annuities
       that are classified as investment contracts, are specifically exempted
       from SFAS 107 disclosures, estimated fair value of policy reserves on
       life insurance contracts are provided to make the fair value disclosures
       more meaningful.

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

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

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

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


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

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

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

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

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

                                      42
<PAGE>   45

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

             Notes to Consolidated Financial Statements, Continued

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

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

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



(9) ADDITIONAL FINANCIAL INSTRUMENTS DISCLOSURES
    -------------------------------------------- 

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

    Commitments to fund fixed rate mortgage loans on real estate are agreements
    to lend to a borrower, and are subject to conditions established in the
    contract.   Commitments generally have fixed expiration dates or other
    termination clauses and may require payment of a deposit. Commitments
    extended by the Company are based on management's case-by-case credit
    evaluation of the borrower and the borrower's loan collateral. The
    underlying mortgage property represents the collateral if the commitment is
    funded. The Company's policy for new mortgage loans on real estate is to
    lend no more than 80% of collateral value. Should the commitment be funded,
    the Company's exposure to credit loss in the event of nonperformance by the
    borrower is represented by the contractual amounts of these commitments less
    the net realizable value of the collateral. The contractual amounts also
    represent the cash requirements for all unfunded commitments. Commitments on
    mortgage loans on real estate of $361,974 extending into 1996 were
    outstanding as of December 31, 1995.

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


                                      43
<PAGE>   46

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

             Notes to Consolidated Financial Statements, Continued

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

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



<TABLE>
<CAPTION>
                                                                                              Apartment
                                                            Office    Warehouse     Retail     & other      Total
                                                          ---------   ---------   ---------   ---------   ---------
<S>                                                       <C>         <C>         <C>         <C>         <C>
1994:
 East North Central                                      $ 109,233     103,499     540,686     191,489     944,907
 East South Central                                         24,298      10,803     127,845      76,897     239,843
 Mountain                                                    3,150      13,770     140,358      39,682     196,960
 Middle Atlantic                                            61,299      53,285     140,847      30,111     285,542
 New England                                                10,536      43,282     139,131           4     192,953
 Pacific                                                   195,393     210,930     397,911      68,768     873,002
 South Atlantic                                             87,150      81,576     424,150     210,354     803,230
 West North Central                                        127,760      11,766      80,854       4,738     225,118
 West South Central                                         51,013      84,796     184,923     194,788     515,520
                                                          ---------   ---------   ---------   ---------   ---------
                                                          $ 669,832     613,707   2,176,705     816,831   4,277,075
                                                          =========   =========   =========   =========            
   Less valuation allowances and unamortized discount                                                        54,791
                                                                                                          ---------
        Total mortgage loans on real estate, net                                                         $4,222,284     
                                                                                                          =========
</TABLE>


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

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

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


                                      44
<PAGE>   47

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

             Notes to Consolidated Financial Statements, Continued

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

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

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

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

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

<TABLE>
<CAPTION>

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

                                      45

<PAGE>   48

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

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

     Effective January 1, 1993, the Company adopted the provisions of STATEMENT
     OF FINANCIAL ACCOUNTING STANDARDS NO. 106 - EMPLOYERS' ACCOUNTING FOR 
     POSTRETIREMENT BENEFITS OTHER THAN PENSIONS (SFAS 106), which requires the
     accrual method of accounting for postretirement life and health care 
     insurance benefits based on actuarially determined costs to be recognized 
     over the period from the date of hire to the full eligibility date of 
     employees who are expected to qualify for such benefits.            
                                                                      
     The Company elected to immediately recognize its estimated accumulated
     postretirement benefit obligation as of January 1, 1993. Accordingly, a 
     noncash charge of $32,275 ($20,979 net of related income tax benefit) was
     recorded in the 1993 consolidated statement of income as a cumulative 
     effect of a change in accounting principle. See note 3. The adoption of    
     SFAS 106, including the cumulative effect of the change in accounting
     principle, increased the expense for postretirement benefits by $35,277 
     to $36,544 in 1993. Certain affiliated companies elected to amortize their
     initial transition obligation over periods ranging from 10 to 20 years.    
                                                                      
     The Company's accrued postretirement benefit expense as of 
     December 31, 1995 and 1994 was $51,490 and $36,001, respectively, and the
     net periodic postretirement benefit cost (NPPBC) for 1995 and 1994 was 
     $8,269 and $4,627, respectively.                                           
                                                                                
     The amount of NPPBC for the plan as a whole for the years ended 
     December 31, 1995, 1994 and 1993 was as follows:                     
                                                                      
     <TABLE>                                                          
     <CAPTION>                                                          
                                                                                   1995            1994          1993
                                                                                 --------        --------      --------
     <S>                                                                         <C>             <C>           <C>       
     Service cost - benefits attributed to employee service during the year      $  6,235           8,586         7,090  
     Interest cost on accumulated postretirement benefit obligation                14,151          14,011        13,928  
     Actual return on plan assets                                                  (2,657)         (1,622)         --    
     Amortization of unrecognized transition obligation of affiliates               2,966             568           568  
     Net amortization and deferral                                                 (1,619)          1,622          --    
                                                                                 --------        --------      --------  
                                                                                 $ 19,076          23,165        21,586  
                                                                                 ========        ========      ========  
     </TABLE>                                                                  
                                      46



<PAGE>   49

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

             Notes to Consolidated Financial Statements, Continued

       Information regarding the funded status of the plan as a whole as of
       December 31, 1995 and 1994 follows:                         
                                                                      
       <TABLE>                                                  
       <CAPTION>                                          
                                                                                     1995          1994                            
                                                                                   ---------    ---------                          
       <S>                                                                         <C>          <C>                                
       Accrued postretirement benefit expense:                                                                                     
          Retirees                                                                 $  88,680       76,677                          
          Fully eligible, active plan participants                                    28,793       22,013                          
          Other active plan participants                                              90,375       59,089                          
                                                                                   ---------    ---------                          
             Accumulated postretirement benefit obligation (APBO)                    207,848      157,779                          
          Plan assets at fair value                                                   54,325       49,012                          
                                                                                   ---------    ---------                          
             Plan assets less than accumulated postretirement benefit obligation    (153,523)    (108,767)                         
          Unrecognized transition obligation of affiliates                             1,827        6,577                          
          Unrecognized net gains                                                      (1,038)     (41,497)                         
                                                                                   ---------    ---------                          
                                                                                   $(152,734)    (143,687)                         
                                                                                   =========    =========                          
       </TABLE>                                                     
                                                                   
                                                                      
       Actuarial assumptions used for the measurement of the APBO as of    
       December 31, 1995 and 1994 and the NPPBC for 1995, 1994 and 1993 were 
       as follows:                                                    
                                                                       
       <TABLE>                                                     
       <CAPTION>                                                     
                                                          1995          1995          1994          1994          1993             
                                                          APBO         NPPBC          APBO          NPPBC         NPPBC            
                                                       -----------   -----------   ------------  ------------  ------------        
           <S>                                           <C>           <C>           <C>           <C>           <C>               
           Discount rate                                 6.75%            8%            8%            7%            8%             
           Assumed health care cost trend rate:                                                                                    
               Initial rate                                11%           10%           11%           12%           14%             
               Ultimate rate                                6%            6%            6%            6%            6%             
               Uniform declining period                  12 Years      12 Years      12 Years      12 Years      12 Years          
       </TABLE>                                               
                                                                   
       The health care cost trend rate assumption has an effect on the amounts 
       reported. For the plan as a whole, a one percentage point increase in 
       the assumed health care cost trend rate would increase the APBO as of 
       December 31, 1995 by $641 and the NPPBC for the year ended December 31,
       1995 by $107.                                                    
                                                                      
(12)   REGULATORY RISK-BASED CAPITAL, RETAINED EARNINGS AND DIVIDEND 
       RESTRICTIONS                                             
       -------------------------------------------------------------
                                                                          
       Each insurance company's state of domicile imposes minimum risk-based 
       capital requirements that were developed by the NAIC. The formulas for 
       determining the amount of risk-based capital specify various weighting 
       factors that are applied to financial balances or various levels of 
       activity based on the perceived degree of risk. Regulatory compliance 
       is determined by a ratio of the company's regulatory total adjusted 
       capital, as defined by the NAIC, to its authorized control level 
       risk-based capital, as defined by the NAIC. Companies below specific 
       trigger points or ratios are classified within certain levels, each of
       which requires specified corrective action. NLIC and each of its 
       insurance subsidiaries exceed the minimum risk-based capital 
       requirements.                                                            
                                                                    
       In accordance with the requirements of the New York statutes, the 
       Company has agreed with the Superintendent of Insurance of that state 
       that so long as participating policies and contracts are held by 
       residents of New York, no profits on participating policies and 
       contracts in excess of the larger of (a) ten percent of such profits or
       (b) fifty cents per year per thousand dollars of participating life 
       insurance in force, exclusive of group term, as of the year-end shall 
       inure to the benefit of the shareholder. Such New York statutes
       further provide that so long as such agreement is in effect, such 
       excess of profits shall be exhibited as "participating policyholders' 
       surplus" in annual statements filed with the Superintendent and shall 
       be used only for the payment or apportionment of dividends to 
       participating policyholders at least to the extent required by statute 
       or for the purpose of making up any loss on  participating policies.
                                                                       
                                      47
<PAGE>   50

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

             Notes to Consolidated Financial Statements, Continued

      In the opinion of counsel for the Company, the ultimate ownership of the
      entire surplus, however classified, of the Company resides with the
      shareholder, subject to the usual requirements under state laws and
      regulations that certain deposits, reserves and minimum surplus be
      maintained for the protection of the policyholders until all policy
      contracts are discharged.
                
      Based on the opinion of counsel with respect to the ownership of its
      surplus, the Company is of the opinion that the earnings attributable to
      participating policies in excess of the amounts paid as dividends to
      policyholders belong to the shareholder rather than the policyholders,
      and such earnings are so treated by the Company.
                
      The amount of shareholder's equity other than capital shares was
      $2,664,697, $1,904,664 and $1,647,353 as of December 31, 1995, 1994 and
      1993, respectively. The amount thereof not presently available for
      dividends to the shareholder due to the New York restrictions was
      $1,503,241, $929,934 and $954,037 as of December 31, 1995, 1994 and 1993,
      respectively.
                
      Ohio law limits the payment of dividends to shareholders. The maximum
      dividend that may be paid by the Company without prior approval of the
      Director of the Department is limited to the greater of statutory gain
      from operations of the preceding calendar year or 10% of statutory
      shareholder's surplus as of the prior December 31. Therefore, $2,468,687
      of shareholder's equity, as presented in the accompanying consolidated
      financial statements, is so restricted as to dividend payments in 1996.
                
      Each of NLIC's insurance company subsidiaries are limited in their
      payment of dividends by the state insurance department of their
      respective state of domicile. As of December 31, 1995, the maximum amount
      of shareholder's equity available for dividend payment to NLIC in 1996 by
      its insurance company subsidiaries without prior approval are:
                
      <TABLE>
      <S>                                             <C>
      Nationwide Life and Annuity Insurance Company   $10,143
      West Coast Life Insurance Company                13,153
      Employers Life Insurance Company of Wausau       10,132
      National Casualty Company                            --  
                                                      -------
                                                      $33,428
                                                      ======= 
</TABLE>
        

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

      On March 1, 1995, Corp. contributed all of the outstanding shares of
      Farmland Life Insurance Company (Farmland) to NLIC, which then merged
      Farmland into WCLIC effective June 30, 1995. The contribution resulted in
      a direct increase to consolidated shareholder's equity of $46,918. The
      contribution of Farmland has been accounted for in a manner similar to a
      pooling of interests and accordingly, Farmland's results are included in
      the consolidated statements of income beginning January 1, 1995. However,
      prior period consolidated financial statements have not been restated due
      to the impact of Farmland being immaterial.
                
      Effective December 31, 1994, NLIC purchased all of the outstanding shares
      of ELICW from Wausau Service Corporation (WSC) for $155,000. NLIC
      transferred fixed maturity securities and cash with a fair value of
      $155,000 to WSC on December 28, 1994, which resulted in a realized loss
      of $19,239 on the disposition of the securities. The purchase price
      approximated both the historical cost basis and fair value of net assets
      of ELICW. ELICW has and will continue to share home office, other
      facilities, equipment and common management and administrative services
      with WSC.
        
      Certain annuity products are sold through three affiliated companies
      which are also subsidiaries of Corp. Total commissions and fees paid to
      these affiliates for the three years ended December 31, 1995 were
      $57,969, $50,470 and $44,577, respectively.
        


                                      48
<PAGE>   51

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

             Notes to Consolidated Financial Statements, Continued

      The Company shares home office, other facilities, equipment and common
      management and administrative services with affiliates.
        
      The Company participates in intercompany repurchase agreements with
      affiliates whereby the seller will transfer securities to the buyer at a
      stated value. Upon demand or a stated period, the securities will be
      repurchased by the seller at the original sales price plus a price
      differential. Transactions under the agreements during 1995 and
      1994 were not material. 

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

      Intercompany reinsurance contracts exist between NLIC and NMIC, NLIC and
      WCLIC, NLIC and NCC, WCLIC and NMIC and WCLIC and ELICW as of December
      31, 1995. These contracts are immaterial to the consolidated financial
      statements.    

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

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

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

      The Company and various affiliates entered into agreements with
      Nationwide Cash Management Company (NCMC) and California Cash Management
      Company (CCMC), both affiliates, under which NCMC and CCMC act as common
      agents in handling the purchase and sale of short-term securities for the
      respective accounts of the participants. Amounts on deposit with NCMC and
      CCMC were $21,644 and $92,531 as of December 31, 1995 and 1994,
      respectively, and are included in short-term investments on the
      accompanying consolidated balance sheets.

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

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

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


                                      49
<PAGE>   52

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

             Notes to Consolidated Financial Statements, Continued

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

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

</TABLE>

                                      50
<PAGE>   53



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

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

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

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


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

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





See accompanying independent auditors' report.

                                      51

<PAGE>   54
                                      
                                      
                                                                   Schedule III
                                                                   ------------
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                      Supplementary Insurance Information
                        December 31, 1995, 1994 and 1993
                                (000's omitted)

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

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

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

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

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

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

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

See accompanying independent auditors' report.

                                      52
<PAGE>   55


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


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

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

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





See accompanying independent auditors' report.

                                      53
<PAGE>   56


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


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


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


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

<FN>

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

</TABLE>




See accompanying independent auditors' report.

                                      54
<PAGE>   57
                                    APPENDIX

Example A

Assume that a Contract Owner made a $10,000 allocation on the first day of a
calendar quarter into a 5 year Guaranteed Term Option.  The Specified Interest
Rate at the time is 8% and the 5-year CMT Rate in effect for the Specified
Interest Rate is 8%.  The Contract Owner decides to surrender the GTO 985 days
from maturity.  The Specified Value of the GTO is $11,937.69.  At this time,
the 3 year CMT Rate is 7%.  (985/365.25 is 2.69 which rounds up to 3.)
   
                          __                      __     __       __   
                         |                          |   |     d     |  
                         |                          |   |  ------   |
                         |           1 + a          |   |  365.25   |
                         |     -----------------    |   |__       __|
        MVA FACTOR =     |       1 + b + 0.0025     |                   
                         |__                      __|                   
                                                     
                          __                      __     __       __ 
                         |                          |   |   985     |
                         |         1 + 0.08         |   |  ------   | 
                         |    -----------------     |   |  365.25   |
        MVA FACTOR =     |    1 + 0.07 + 0.0025     |   |__       __|
                         |                          |               
                         |__                      __|

                 MVA FACTOR =                1.01897   
    

  SURRENDER VALUE =         SPECIFIED VALUE X            MVA FACTOR

  SURRENDER VALUE =            11,937.69 X                1.01897

              *SURRENDER VALUE =            $12,164.15

*Assumes no variable annuity Contract contingent deferred sales charges are
applicable.

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

a =  the Friday CMT Rate declared by the Federal Reserve Board, and placed in
     effect by the Company on the Wednesday immediately preceding the Investment
     Period during which the allocation to the GTO was made.

b =  The Friday CMT Rate declared by the Federal Reserve Board, and placed in
     effect by the Company on the Wednesday immediately preceding the 
     withdrawal, transfer or other distribution giving rise to the MVA.

d =  the number of days remaining in the Guaranteed Term

Example B

Assume Contract Owner made a $10,000 allocation on the first day of a calendar
quarter into a 5-year Guaranteed Term Option.  The Specified Interest Rate at
the time is 8% and the 5-year CMT Rate in effect for the Specified Interest
Rate is 8%.  The Contract Owner decides to surrender his money 985 days from
maturity.  The Specified Value of the GTO is $11,937.69.  At this time, the 3
year CMT Rate is 9%.  (985/365.25 is 2.69 which rounds up to 3.)
   

                          __                      __     __      __   
                         |                          |   |    d     |  
                         |                          |   |  -----   |
                         |           1 + a          |   |  365.25  |
                         |     -----------------    |   |__      __|
        MVA FACTOR =     |       1 + b + 0.0025     |                   
                         |__                      __|                   
                                                     
                          __                      __     __      __ 
                         |                          |   |   985    |
                         |         1 + 0.08         |   |  -----   | 
                         |    -----------------     |   |  365.25  |
        MVA FACTOR =     |    1 + 0.07 + 0.0025     |   |__      __|
                         |                          |               
                         |__                      __|

    

                                                       

                                      55
<PAGE>   58

                   MVA FACTOR =                0.96944


    SURRENDER VALUE =         SPECIFIED VALUE X            MVA FACTOR


    SURRENDER VALUE =            11,937.69 X                0.96944

                *SURRENDER VALUE =            $11,572.87

*Assumes no variable annuity Contract contingent deferred sales charges are
applicable.

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

a =  the Friday CMT Rate declared by the Federal Reserve Board, and placed in
     effect by the Company on the Wednesday immediately preceding the Investment
     Period during which the allocation to the GTO was made.

b =  The Friday CMT Rate declared by the Federal Reserve Board, and placed in
     effect by the Company on the Wednesday immediately preceding the 
     withdrawal, transfer or other distribution giving rise to the MVA.

d =  the number of days remaining in the Guaranteed Term




                                      56
<PAGE>   59
The table set forth below illustrates the impact of a MVA applied upon a full
surrender of a 10 year GTO allocation, at various stages of the corresponding
Guaranteed Term.  These figures are based on CMT Rate of 8% (a in the MVA
Formula) and varying current yield CMT Rates shown in the first column (b in
the MVA Formula).
<TABLE>
<CAPTION>
     ----------------------------------------------------------------------------------------------      
     |               |  TIME REMAINING TO THE |                 |                |                |      
     |               |  END OF THE GUARANTEED | SPECIFIED VALUE |  MARKET VALUE  |    MARKET      |      
     | CURRENT YIELD |          TERM          |                 |   ADJUSTMENT   |     VALUE      |      
     |---------------|------------------------|-----------------|----------------|----------------|      
     |    <S>        |        <C>             |     <C>         |    <C>         |    <C>         |      
     |    12.00%     |         9 Years        |     $10,800     |    -29.35%     |     $7,630     |      
     |---------------|------------------------|-----------------|----------------|----------------|      
     |               |         7 Years        |     $12,597     |    -23.68%     |     $9,614     |      
     |---------------|------------------------|-----------------|----------------|----------------|      
     |               |         5 Years        |     $14,693     |    -17.55%     |    $12,114     |      
     |---------------|------------------------|-----------------|----------------|----------------|      
     |               |         2 Years        |     $18,509     |     -7.43%     |    $17,134     |      
     |---------------|------------------------|-----------------|----------------|----------------|      
     |               |        180 Days        |     $20,785     |     -1.88%     |    $20,394     |      
     |===============|========================|=================|================|================|      
     |    10.00%     |         9 Years        |     $10,800     |    -16.94%     |     $8,970     |      
     |---------------|------------------------|-----------------|----------------|----------------|      
     |               |         7 Years        |     $12,597     |    -13.44%     |    $10,904     |      
     |---------------|------------------------|-----------------|----------------|----------------|      
     |               |         5 Years        |     $14,693     |     -9.80%     |    $13,253     |      
     |---------------|------------------------|-----------------|----------------|----------------|      
     |               |         2 Years        |     $18,509     |     -4.04%     |    $17,761     |      
     |---------------|------------------------|-----------------|----------------|----------------|      
     |               |        180 Days        |     $20,785     |     -1.01%     |    $20,575     |      
     |===============|========================|=================|================|================|      
     |     9.00%     |         9 Years        |     $10,800     |     -9.84%     |     $9,731     |      
     |---------------|------------------------|-----------------|----------------|----------------|      
     |               |         7 Years        |     $12,597     |     -7.74%     |    $11,622     |      
     |---------------|------------------------|-----------------|----------------|----------------|      
     |               |         5 Years        |     $14,693     |     -5.59%     |    $13,872     |      
     |---------------|------------------------|-----------------|----------------|----------------|      
     |               |         2 Years        |     $18,509     |     -2.28%     |    $18,067     |      
     |---------------|------------------------|-----------------|----------------|----------------|      
     |               |        180 Days        |     $20,785     |     -0.57%     |    $20,667     |      
     |===============|========================|=================|================|================|      
     |     8.00%     |         9 Years        |     $10,800     |     -2.06%     |    $10,578     |      
     |---------------|------------------------|-----------------|----------------|----------------|      
     |               |         7 Years        |     $12,597     |     -1.61%     |    $12,394     |      
     |---------------|------------------------|-----------------|----------------|----------------|      
     |               |         5 Years        |     $14,693     |     -1.15%     |    $14,524     |      
     |---------------|------------------------|-----------------|----------------|----------------|      
     |               |         2 Years        |     $18,509     |     -0.46%     |    $18,424     |      
     |---------------|------------------------|-----------------|----------------|----------------|      
     |               |        180 Days        |     $20,785     |     -0.11%     |    $20,762     |      
     |===============|========================|=================|================|================|      
     |     7.00%     |         9 Years        |     $10,800     |      6.47%     |    $11,499     |      
     |---------------|------------------------|-----------------|----------------|----------------|      
     |               |         7 Years        |     $12,597     |      5.00%     |    $13,227     |      
     |---------------|------------------------|-----------------|----------------|----------------|      
     |               |         5 Years        |     $14,693     |      3.55%     |    $15,215     |      
     |---------------|------------------------|-----------------|----------------|----------------|      
     |               |         2 Years        |     $18,509     |      1.40%     |    $18,768     |      
     |---------------|------------------------|-----------------|----------------|----------------|      
     |               |        180 Days        |     $20,785     |      0.34%     |    $20,856     |      
     |===============|========================|=================|================|================|      
     |     6.00%     |         9 Years        |     $10,800     |     15.84%     |    $12,511     |      
     |---------------|------------------------|-----------------|----------------|----------------|      
     |               |         7 Years        |     $12,597     |     12.11%     |    $14,122     |      
     |---------------|------------------------|-----------------|----------------|----------------|      
     |               |         5 Years        |     $14,693     |      8.51%     |    $15,943     |      
     |---------------|------------------------|-----------------|----------------|----------------|      
     |               |         2 Years        |     $18,509     |      3.32%     |    $19,123     |      
     |---------------|------------------------|-----------------|----------------|----------------|      
     |               |        180 Days        |     $20,785     |      0.81%     |    $20,953     |      
     |===============|========================|=================|================|================|      
     |     4.00%     |         9 Years        |     $10,800     |     37.45%     |    $14,845     |      
     |---------------|------------------------|-----------------|----------------|----------------|      
     |               |         7 Years        |     $12,597     |     28.07%     |    $16,133     |      
     |---------------|------------------------|-----------------|----------------|----------------|      
     |               |         5 Years        |     $14,693     |     19.33%     |    $17,533     |      
     |---------------|------------------------|-----------------|----------------|----------------|      
     |               |         2 Years        |     $18,509     |      7.32%     |    $19,864     |      
     |---------------|------------------------|-----------------|----------------|----------------|      
     |               |        180 Days        |     $20,785     |      1.76%     |    $21,151     |      
     |---------------|------------------------|-----------------|----------------|----------------|      
</TABLE>




                                      57
<PAGE>   60
                                    PART II

                    INFORMATION NOT REQUIRED IN A PROSPECTUS

Item 13.     OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

             Not Applicable

Item 14.     INDEMNIFICATION OF DIRECTORS AND OFFICERS

             Article VII of the Amended Code of Regulations of Nationwide Life
             Insurance Company provides as follows:

             Section 1.   INDEMNIFICATION OF DIRECTORS, OFFICERS AND EMPLOYEES. 
             The Company shall indemnify any person who was or is a party or is
             threatened to be made a party to any threatened, pending or
             completed action, suit or proceeding, whether civil, criminal,
             administrative or investigative by reason of the fact that he is or
             was a director, officer or employee of the Company, or is or was
             serving at the request of the Company as a director, trustee,
             officer, member, or employee of another corporation, domestic or
             foreign, non-profit or for profit, partnership, joint venture,
             trust or other enterprise against expenses (including attorneys'
             fees), judgments, fines and amounts paid in settlement actually and
             reasonably incurred by him in connection with such action, suit or
             proceeding, to the extent and under the circumstances permitted by
             the General Corporation Law of the State of Ohio.

             Such indemnification (unless ordered by a court) shall be made as
             authorized in a specific case upon a determination that
             indemnification of the director, trustee, officer or employee is
             proper in the circumstances because he has met the applicable
             standards of conduct set forth in the General Corporation Law of
             the State of Ohio.  Such determination shall be made (1) by the
             Board of Directors by a majority vote of a quorum consisting of
             directors who were not, and are not, parties to or threatened with
             any such action, suit or proceeding, or (2) if such a quorum is not
             obtainable, or if a majority vote of a quorum of disinterested
             directors so directs, in a written opinion by independent legal
             counsel meeting the requirements of independence prescribed by the
             General Corporation Law of Ohio, or (3) by the shareholders, or (4)
             by the Court of Common Pleas or the court in which such action,
             suit or proceeding was brought.

             Section 2.   OTHER RIGHTS.  The foregoing right of indemnification
             shall not be deemed exclusive of any other rights to which those
             seeking indemnification may be entitled under the Articles of
             Incorporation, these Regulations, any agreement, vote of
             shareholders or disinterested directors or otherwise, and shall
             continue as to a person who has ceased to be a director, trustee,
             officer or employee and shall inure to the benefit of the heirs,
             executors and administrators of such a person.

             Section 3.   ADVANCE PAYMENT OF EXPENSES.  The Company may pay
             expenses, including attorneys' fees, incurred in defending any
             action, suit or proceeding referred to in Section 1 of this Article
             VII, in advance of the final disposition of such action, suit or
             proceeding as authorized by the directors in the specific case,
             upon receipt of an undertaking by or on behalf of the director,
             trustee, officer or employee to repay such amount, unless it shall
             ultimately be determined that he is entitled to be indemnified by
             the Company as authorized in this Article VII.

             Section 4.   INSURANCE.  The Company may purchase and maintain
             insurance on behalf of any person who is or was a director,
             officer, member, or employee of the Company, or is or was serving
             at the request of the Company as a director, trustee, officer or
             employee of another corporation, domestic or foreign, non-profit or
             for profit, partnership, joint venture, trust, or other enterprise
             against any liability asserted against him and incurred by him in
             any such capacity, or arising out of his status as such, whether or
             not the Company would have the power to indemnify him against such
             liability under this Article VII.





<PAGE>   61
Item 15.     RECENT SALES OF UNREGISTERED SECURITIES

   
The Company, through various separate accounts -- the Nationwide Government
Plans Variable Account ("GPVA"), Nationwide Qualified Plans Variable Account
("QPVA"), Nationwide Ohio DC Variable Account ("Ohio DC Account") and
Nationwide Life Insurance Company Separate Account-1 ("Separate Account-1") --
offers contracts to qualified pension plans and certain government plans in
reliance on Section 3(a)(2) of the Securities Act of 1933 and in certain cases,
Rule 144A thereunder.  Data relating to the amount of securities sold are:
<TABLE>
<CAPTION>
                                 1995                    1994                 1993
                                 ----                    ----                 ----
<S>                         <C>                     <C>                     <C>
GPVA                         $114,207,169             $192,556,822           $59,378,261
QPVA                       $7,692,919,506           $1,302,851,894          $577,994,906
Ohio DC Account               $39,456,176             $107,878,099              *
Separate Account-1             $1,330,463               $8,465,423           $10,599,636
<FN>
    
*No contracts were sold by the Company in connection with the Nationwide Ohio
DC Variable Account in 1993 or 1992.
</TABLE>

Item 16.     EXHIBITS AND FINANCIAL SCHEDULES

(a)
<TABLE>
<CAPTION>
   
                                      Exhibit Index                             Page
                                      -------------                             ----
<S>            <C>                                                                <C>
(3)(i)         Certificate of Incorporation (Exhibit A)*
(3)(ii)        Code of Regulations (Exhibit B)*
(4)            Annuity Endorsement to Contracts (Exhibit C)*                      E
(5)            Opinion Regarding Legality (Exhibit D)                             E
(21)           Subsidiaries of the Registrant (Exhibit D)*
(23)           Consent of Experts and Counsel (Exhibit E)                         E
(24)           Power of Attorney (Exhibit F)* - Copy attached hereto
    

</TABLE>
(b)(1)       Consolidated Financial Statements:
             Independent Auditors' Report
   
             Consolidated Balance Sheets, December 31, 1995 and 1994
             Consolidated Statements of Income, years ended December 31, 1995, 
             1994 and 1993
             Consolidated Statements of Shareholder's Equity, years ended 
             December 31, 1995, 1994 and 1993
             Consolidated Statements of Cash Flows, years ended December 31, 
             1995, 1994 and 1993
             Notes to Consolidated Financial Statements
    

(2)          Financial Statement Schedules:
   
Schedule I   Summary of Investments - Other than Investments in Related
             Parties, December 31, 1995
Schedule III Supplementary Insurance Information, December 31, 1995, 1994 and 
             1993
Schedule IV  Reinsurance, years ended December 31, 1995, 1994 and 1993
Schedule V   Valuation and Qualifying Accounts, years ended December 31, 1995,
             1994 and 1993
    

All other schedules to the consolidated financial statements referenced by
Article 7 of Regulation S-X are not required under the related instructions or
are inapplicable and have therefore been omitted.

   
*  Filed with the original submission of this registration statement (SEC File
No. 33-58997) on May 2, 1995.
    





<PAGE>   62
Item 17.     UNDERTAKINGS

             (a)   The undersigned registrant hereby undertakes:

                   (1)    To file, during any period in which offers or sales 
                          are being made, a post-effective amendment to this 
                          registration statement:

                          (i)   To include any prospectus required by section
                                10(a)(3) of the Securities Act of 1933;

                          (ii)  To reflect in the Prospectus any facts or 
                                events arising after the effective date of the
                                registration statement (or the most recent
                                post-effective amendment thereof) which,
                                individually or in the aggregate, represent a
                                fundamental change in the information set forth
                                in the  registration statement;

                          (iii) To include any material information with 
                                respect to the plan of distribution not
                                previously disclosed in the registration
                                statement or any material change to such
                                information in the registration statement;

                   (2)    That, for the determining of any liability under the
                          Securities Act of 1933, each such post-effective
                          amendment shall be deemed to be a new registration
                          statement relating to the securities offered therein,
                          and the offering of such securities at that time shall
                          be deemed to be the initial   bona fide offering
                          thereof.

                   (3)    To remove from registration by means of a 
                          post-effective amendment any of the securities being
                          registered which remain unsold at the termination of
                          the offering.

 
<PAGE>   63
                                   SIGNATURES
   
    Pursuant to the requirements of the Securities Act of 1933, the Registrant
has duly caused this Post-Effective Amendment No. 1 to the Registration
Statement to be signed on its behalf by the undersigned, thereunto duly
authorized, in the City of Columbus, State of Ohio, on the 15th of April, 1996.
    

                                        NATIONWIDE LIFE INSURANCE COMPANY
                                        ---------------------------------
                                                  (Registrant)

                                              By/s/JOSEPH P. RATH 
                                        ---------------------------------
                                                 Joseph P. Rath
                                               Vice President and
                                           Associate General Counsel
   
Pursuant to the requirements of the Securities Act of 1933, this Post-Effective
Amendment No. 1 to the Registration Statement has been signed by the following
persons on the 15th of April, 1996 in the capacities indicated.
    

<TABLE>
<CAPTION>
             SIGNATURE                                  TITLE
<S>                                       <C>
LEWIS J. ALPHIN                                        Director
- -----------------------------
Lewis J. Alphin
   
KEITH W. ECKEL                                         Director
- -----------------------------
Keith W. Eckel
    
WILLARD J. ENGEL                                       Director
- -----------------------------
Willard J. Engel
FRED C. FINNEY                                         Director
- -----------------------------
Fred C. Finney
CHARLES L. FUELLGRAF, JR.                              Director
- -----------------------------
Charles L. Fuellgraf, Jr.
   
JOSEPH J. GASPER                              President/Chief Operating
- -----------------------------                    Officer and Director
Joseph J. Gasper             
    
HENRY S. HOLLOWAY                               Chairman of the Board
- -----------------------------
Henry S. Holloway
   
D. RICHARD MCFERSON                       Chairman and Chief Executive Officer--Nationwide
- -----------------------------                     Insurance Enterprise and Director
D. Richard McFerson          
    
DAVID O. MILLER                                        Director
- -----------------------------
David O. Miller
C. RAY NOECKER                                         Director
- -----------------------------
C. Ray Noecker
ROBERT A. OAKLEY                              Executive Vice President-
- -----------------------------                  Chief Financial Officer
Robert A. Oakley             

JAMES F. PATTERSON                                     Director                         By/s/JOSEPH P. RATH
- -----------------------------                                                     -----------------------------
James F. Patterson                                                                       Joseph P. Rath
                                                                                        Attorney-in-Fact
ARDEN L. SHISLER                                       Director                         
- -----------------------------
Arden L. Shisler

ROBERT L. STEWART                                      Director
- -----------------------------
Robert L. Stewart

NANCY C. THOMAS                                        Director
- -----------------------------
Nancy C. Thomas

HAROLD W. WEIHL                                        Director
- -----------------------------
Harold W. Weihl
</TABLE>






<PAGE>   1
                                                                      Exhibit 23
   
                             ACCOUNTANTS' CONSENT
                             --------------------
 
 The Board of Directors of Nationwide Life Insurance Company:
 
 
 
 
We consent to the use of our report included herein and to the reference to our
firm under the heading "Consolidated Financial Statements and Supplementary
Data" in the Prospectus.  Our report dated February 26, 1996 included herein
refers to several changes in accounting principles.  In 1994, the Company
changed its accounting for investments in debt and equity securities.  In 1993,
the Company changed its accounting for income taxes and postretirement benefits
other than pensions.  Our report also refers to certain matters regarding
participating insurance and the related surplus.  The Company and its counsel
are of the opinion that the ultimate ownership of the participating surplus in
excess of the contemplated equitable policyholder dividends belongs to the
shareholder.  The consolidated financial statements are presented on such
basis.
 
 
 
 Columbus, Ohio                                          KPMG Peat Marwick LLP
 April 15, 1996
     
 
 
 



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