NATIONWIDE LIFE INSURANCE CO
POS AM, 2000-04-27
Previous: FIRST VARIABLE RATE FUND FOR GOVERNMENT INCOME /MD/, 485BPOS, 2000-04-27
Next: NEW ENGLAND BUSINESS SERVICE INC, SC 13D/A, 2000-04-27



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


                                                       '33 Act File No. 33-58997

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

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

                                    FORM S-1

                   REGISTRATION STATEMENT UNDER THE SECURITIES
                                   ACT OF 1933


                         POST-EFFECTIVE AMENDMENT NO. 6


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

                                      OHIO
         (State or other jurisdiction of incorporation or organization)

                                       63
            (Primary Standard Industrial Classification Code Number)

                                   31-4156830
                      (IRS Employer Identification Number)

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

     DENNIS W. CLICK, SECRETARY, ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43215

                            TELEPHONE: (614) 249-7111
        (Name, address, zip code, telephone number of agent for service)


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


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

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



<PAGE>   2



                        NATIONWIDE LIFE INSURANCE COMPANY

                              Cross Reference Sheet

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

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

<S>                                                                                  <C>
1.       Forepart of the Registration Statement and
         Outside Front Cover of Prospectus..........................................................Outside Front Cover

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


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

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

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

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

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

8.       Plan of Distribution ..................................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..............................................................Nationwide

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 43215
                            Telephone: 1-800-238-3035

                   The date of this Prospectus is May 1, 2000.



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.

This prospectus describes investment options referred to as Guaranteed Term
Options ("GTOs"), offered by Nationwide Life Insurance Company ("Nationwide").
The GTOs are available under certain variable annuity contracts issued by
Nationwide. Generally, the variable annuity contracts offered by Nationwide
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 variable annuity
contracts.


GTOs provide for guaranteed interest rates to be credited over specified
durations (referred to as "Guaranteed Terms"). Three (3), five (5), seven (7)
and ten (10) year GTOs are available. 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 unless a withdrawal from the
GTO occurs for any reason prior to the expiration of the Guaranteed Term.
Different interest rates apply to each GTO and are determined and guaranteed by
Nationwide in its sole discretion.


GTOs 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. IN THE EVENT OF A TRANSFER FOR ANY REASON PRIOR
TO THE EXPIRATION OF THE GUARANTEED TERM, THE AMOUNT TRANSFERRED WILL BE SUBJECT
TO A MARKET VALUE ADJUSTMENT.

Variable annuity prospectuses in which the GTOs are offered describe certain
charges and deductions which may apply to the 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.

The minimum amount that may be allocated to a GTO is $1,000.

Nationwide established the Nationwide Multiple Maturity Separate Account,
pursuant to Ohio law, to aid in reserving and accounting for GTO obligations.
However, all of the general assets of Nationwide are available for the purpose
of meeting the guarantees of the GTOs. Amounts allocated to the GTOs are
generally invested in fixed income investments purchased by Nationwide. Variable
annuity Contract Owners allocating amounts to a GTO have no claim against any
assets of Nationwide, 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.

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.

                                       1
<PAGE>   4

TABLE OF CONTENTS

GLOSSARY.............................................
INFORMATION ABOUT THE GTOS...........................
     1.  General.....................................
     2.  The Specified Interest Rate.................
     3.  The Investment Period.......................
     4.  Guarantee Terms.............................
     5.  GTOs at Maturity............................
     6.  The Market Value Adjustment ................
         A.   General Information Regarding the
              Market Value Adjustment................
         B.   Constant Maturity Treasury Rates.......
         C.   The Market Value Adjustment
              Formula................................
     7.  Contract Charges............................
     8.  GTOs at Annuitization.......................
INVESTMENTS..........................................
CONTRACTS AND THE DISTRIBUTION (MARKETING) OF THE GTOS
NATIONWIDE LIFE INSURANCE
COMPANY..............................................
      1. Business....................................
         A.   Organization...........................
         B.   Description of the Business............
         C.   Product Segments.......................
         D.   Regulation.............................
         E.   Competition............................
         F.   Employees..............................
      2. Properties..................................
      3. Legal Proceedings...........................
      4. Market for Nationwide Life Insurance Company's
          Common Stock and Related Shareholder Matters
      5. Consolidated Financial Statements and
          Supplementary Data
      6. Selected Financial Data.....................
      7. Management's Discussion and Analysis of
          Financial Condition and Results of Operations
         Introduction................................
         A.  Results of Operations...................
            (i)      Revenues........................
            (ii)     Benefits and Expenses...........
            (iii)    Year 2000 Compliance Issues.....
            (iv)     Recently Issued Accounting
                     Standards.......................
            (v)      Statutory Premiums and
                     Deposits........................
         B.  Business Segments ......................
            (i)      Variable Annuities..............
            (ii)     Fixed Annuities.................
            (iii)    Life Insurance..................
            (iv)     Corporate and Other.............
         C.  Quantitative and Qualitative Disclosures
              About Market Risk......................
            (i)      Market Risk Sensitive Financial Instruments.
            (ii)     Interest Rate Risk.............
            (iii)    Asset/Liability Management Strategies to
                     Manage Interest Rate Risk......
            (iv)     Characteristics of Interest Rate Financial
                     Instruments.....................
            (v)      Equity Market Risk..............
     8.  Directors and Executive Officers............
     9.  Executive Compensation......................
         A.   Compensation...........................
         B.   Executive Incentive Plans..............
         C.   Management Incentive Plan..............
         D.   Performance Incentive Plan.............
         E.   Sustained Performance Incentive
              Plan...................................
         F.   Deferred Compensation Program..........
         G.   Savings Plan...........................
         H.   Supplemental Defined Contribution Plan.
         I.   Long-Term Equity Compensation
              Plan...................................
         J.   Stock Options and Stock Appreciation
               Rights................................
         K.   Options/SARs Exercises and
              Holdings ..............................
         L.   Pension Plans..........................
            (i)      Retirement Plan.................
            (ii)     Excess and Supplemental
                     Plans..........................
     10. Compensation Committee Joint Report on
          Executive Compensation.....................
         A.       Introduction.......................
         B.       Compensation Philosophy and
                  Objectives.........................
         C.       Elements of 1998 Executive
                  Compensation.......................
         D.       Base Salaries......................
         E.       Annual Incentive Compensation......
         F.       Long-Term Incentive
                  Compensation.......................
            (i)      Executive Incentive Plan........
            (ii)     Long-Term Equity Compensation
                     Plan............................
         G.       Compensation of the Chief Executive
                  Officer............................
         H.       Policy on Deductibility of
                  Compensation.......................


                                       2
<PAGE>   5

            (i)   Nationwide Life Insurance Company
                  Compensation Committee.............
     11. Exhibits, Financial Statements, Schedules
          and Reports................................


                                       3
<PAGE>   6

GLOSSARY

CONSTANT MATURITY TREASURY RATE- The rate of interest used in the Market Value
Formula. Constant Maturity Treasury Rates for maturity durations of 1, 2, 3, 5,
7 and 10 years are declared regularly by the Federal Reserve Board.

GUARANTEED TERM OPTION ("GTO")- An investment option offered under the Contracts
which provides a Specified Interest Rate over Guaranteed Terms, so long as
certain conditions are met.

GUARANTEED TERM- The period corresponding to a 3, 5, 7 or 10 year GTO. Amounts
allocated to a GTO will 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.

MARKET VALUE ADJUSTMENT- The upward or downward adjustment in value of amounts
allocated to a GTO which are withdrawn from the GTO for any reason prior to the
Maturity Period.

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

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

SPECIFIED INTEREST RATE- The Specified Interest Rate is the interest rate
guaranteed to be credited to amounts allocated to a GTO so long as the
allocations are not distributed for any reason prior to the Maturity Period.

SPECIFIED VALUE- 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 Market Value Adjustment at all
times other than during the Maturity Period.


                                       4
<PAGE>   7

INFORMATION ABOUT THE GTOS

1.   GENERAL

     GTOs are guaranteed interest rate investment options available under
     certain variable annuity contracts issued by Nationwide. There are four
     different GTOs available: a 3 year GTO; a 5 year GTO; a 7 year GTO; and a
     10 year GTO. A GTO may be purchased through purchase payments made under
     those variable annuity contracts which offer GTOs, or through transfers
     from other investment options also available under such contracts. Not all
     of the variable annuity contracts issued by Nationwide offer GTOs, nor are
     GTOs available in every state jurisdiction. If GTOs are available under a
     variable annuity, the prospectus for the variable annuity and this
     prospectus must be read together.

     The guarantees associated with the GTOs are borne exclusively by and are
     legal obligations of Nationwide. A separate account, authorized and created
     in accordance with of Ohio law, was established for the sole purpose of
     reserving and accounting for assets associated with the GTOs. The assets of
     the separate account are owned by Nationwide. 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.

     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. Each GTO
     has a Guarantee Term. 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.

     Amounts allocated to a GTO will be credited at the Specified Interest Rate
     for the duration of the Guaranteed Term associated with the GTO. Specified
     Interest Rates for each GTO are declared periodically at the sole
     discretion of Nationwide. The Investment Period is the period of time
     during which declared Specified Interest Rates will be effective for new
     allocations. Investment Periods will typically last for 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 daily to amounts allocated to
     a GTO, providing an annual effective yield. The Specified Interest Rate
     will continue to be credited as long as allocations remain in the GTO until
     the Maturity Date. However, any surrenders, transfers or withdrawals for
     any reason prior to the Maturity Date will be subject to a Market Value
     Adjustment.


     The Market Value Adjustment is accomplished through the use of the Market
     Value Adjustment Factor, derived by the Market Value Adjustment Formula,
     which is multiplied by the 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 Market Value Adjustment formula reflects
     the relationship between three factors:

     (1)  the Constant Maturity Treasury Rate for the period coinciding with the
          Guaranteed Term of the GTO at investment;

     (2)  the Constant Maturity Treasury 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 Market Value Adjustment 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").

     Variable annuity contract owners having GTOs with Maturity Dates coinciding
     with the end of the calendar quarter will be notified of the

                                       5
<PAGE>   8

     impending expiration of the GTO at least 15 days and at most 30 days prior
     to the end of each calendar quarter. Contract owners will then have the
     option of directing the withdrawal or transfer of the GTO, during the
     Maturity Period, without application of any Market Value Adjustment.
     However, any transfers from the GTO during this period may be subject to a
     contingent deferred sales charge, assessed by the variable annuity
     contract.

     If no direction is received by the thirtieth day following the Maturity
     Date, amounts in the GTO will be automatically transferred (with no Market
     Value Adjustment) to the available money market sub-account available in
     the variable annuity. For the 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").

     The minimum amount of any allocation to a GTO is $1,000.

     Under certain rare circumstances, when volatility in financial markets
     compromises the ability of Nationwide to process allocations to or from the
     GTOs in an orderly manner, Nationwide may temporarily suspend the right to
     make additional allocations to the GTOs and/or to effect transfers or
     withdrawals from the GTOs. Nationwide anticipates invoking this suspension
     only when acceptance of additional allocations or the processing of
     withdrawals or transfers from GTOs may not be executed by Nationwide 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 Nationwide limit a variable annuity 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 Nationwide's determination to invoke any suspension in
     the right to make allocations to, or to effect withdrawals or transfers
     from, the GTOs. In addition, the variable annuity contracts which offer
     GTOs may impose certain restrictions on the transferability of invested
     assets within the variable annuity contract. The variable annuity
     prospectus should be consulted with regard to specific transfer limitation
     provisions.

2.   THE SPECIFIED INTEREST RATE

     The Specified Interest Rate is the rate of interest guaranteed by
     Nationwide 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.


     Generally, Nationwide will declare new Specified Interest Rates monthly;
     however, depending on interest rate fluctuations, declarations of new
     Specified Interest Rates may occur more or less frequently. Nationwide
     observes no specific method in establishing the Specified Interest Rates.
     However, Nationwide will attempt to declare Specified Interest Rates which
     are related to interest rates associated with fixed-income investments
     available at the time 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. For contracts that have an Extra Value Option
     available, contract owners that elect the Extra Value Option, allocations
     made to the GTOs for the first seven contract years will be credited a
     guaranteed interest rate of 0.45% less than the guaranteed interest rate
     that applies to the GTOs if the Extra Value Option is not elected.
     Nationwide has no way of predicting what Specified Interest Rates may be
     declared in the future and there is no minimum Specified Interest Rate for
     any of the GTOs.


3.   THE INVESTMENT PERIOD

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

                                       6
<PAGE>   9

     Specified Interest Rate in effect when the allocation was made.

     The Specified Interest Rate is credited to allocations made to GTOs on a
     daily basis, resulting in an annual effective yield, guaranteed by
     Nationwide, 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, a Market Value Adjustment will be applied to the amount
     withdrawn or transferred.

     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.

4.       GUARANTEED TERMS

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

     For example, if an allocation is made to a 10 year GTO on August 1, 1999,
     the Specified Interest Rate for that GTO will be credited until September
     30, 2009; the Guaranteed Term will begin on August 1, 1999 and end on
     September 30, 2009.

     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.

5.       GTOS AT MATURITY

     Nationwide will send notice to variable annuity contract owners of
     impending Maturity Dates (always the last day of a calendar quarter) at
     least fifteen days and at most thirty days prior to the end of a Guaranteed
     Term. The notice will include the projected value of the GTO on the
     Maturity Date and will also specify options that variable annuity contract
     owners have with respect to the maturing GTO.

     Once the GTO matures, variable annuity contract owners may:
     (1)  surrender the GTO, in part or in whole, without a Market Value
          Adjustment during the thirty day period following the Maturity Date;
          however, surrender charges under the variable annuity contract, if
          applicable, will be assessed;
     (2)  wholly or partially transfer the GTO, without a Market Value
          Adjustment, 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 during the thirty day period
          following the Maturity Date. A confirmation of any such transfer will
          be sent immediately after the transfer is processed; or
     (3)  elect not to transfer or surrender all or a portion of the GTO, in
          which case, the GTO will be automatically transferred to the available
          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.

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

6.   THE MARKET VALUE ADJUSTMENT

     A.  GENERAL INFORMATION REGARDING THE MARKET VALUE ADJUSTMENT

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

                                       7
<PAGE>   10

         The Market Value Adjustment is intended to approximate, without
         duplicating, Nationwide's experience when it liquidates assets in order
         to satisfy contractual obligations. Such obligations arise when
         variable annuity 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, Nationwide may
         realize either a gain or a loss.

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

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

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

     B.  CONSTANT MATURITY TREASURY RATES

         The Market Value Adjustment Formula for deriving the Market Value
         Adjustment Factor is based on Constant Maturity Treasury Rates which
         are declared by the Federal Reserve Board on a regular basis.
         Nationwide utilizes Constant Maturity Treasury Rates in its Market
         Value Adjustment Formula because they represent a readily available and
         consistently reliable interest rate benchmark in financial markets,
         which can be relied upon to reflect the relationship between Specified
         Interest Rates declared by Nationwide and the prospective interest rate
         fluctuations.


         Constant Maturity Treasury 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 Market Value Adjustment formula shown below requires a
         rate associated with a maturity not published (such as a 4, 6, 8 or 9
         year maturity), Nationwide 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 calculated as 6.25%.


     C.  THE MARKET VALUE ADJUSTMENT FORMULA

         The Market Value Adjustment Formula is utilized when a distribution is
         made from a GTO during the Guaranteed Term. The Market Value Adjustment
         is a calculation expressing the relationship between three factors:

          (1)  the Constant Maturity Treasury Rate for the period of time
               coinciding with the Guaranteed Term of the GTO;

          (2)  the Constant Maturity Treasury 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.



                                       8
<PAGE>   11

         The formula for determining the Market Value Adjustment Factor is

                                          t
                       [ (1 + a) ]
                ------------------------
                   [ (1 + b + .0025) ]

         Where:

         a = the Constant Maturity Treasury Rate for a period equivalent to the
             Guaranteed Term at the time of deposit in the GTO;

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

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

            In the case of "a" above, the Constant Maturity Treasury Rate
            utilized will be the Constant Maturity Treasury Rate declared on
            Fridays by the Federal Reserve Board, and placed in effect by
            Nationwide on the Wednesday immediately preceding the Investment
            Period during which the allocation to the GTO was made.

            In the case of "b" above, the Constant Maturity Treasury Rate
            utilized will be the Constant Maturity Treasury Rate, declared on
            Fridays by the Federal Reserve Board, and placed in effect by
            Nationwide on the Wednesday immediately preceding the withdrawal,
            transfer or other distribution giving rise to the Market Value
            Adjustment.

     The Market Value Adjustment Factor will be equal to 1 during the Investment
     Period.

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

     The result of the Market Value Adjustment Formula shown above is the Market
     Value Adjustment Factor. The Market Value Adjustment Factor is the market
     value multiplied by the Specified Value, or that portion of the Specified
     Value being distributed from a GTO in order to effect a Market Value
     Adjustment. The Market Value Adjustment Factor will either be greater, less
     than or equal to 1 and will be multiplied by the Specified Value or that
     portion of the Specified Value being withdrawn, from the GTO for any
     reason. If the result is greater than 1, a gain will be realized by the
     variable annuity contract owner; if less than 1, a loss will be realized.
     If the Market Value Adjustment Factor is exactly 1, no gain or loss will be
     realized.

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

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

7.   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 a surrender occurs prior to
     the Maturity Date for a particular GTO, the amount surrendered is subject
     to a Market Value Adjustment in addition to the contingent deferred sales
     charges. The variable 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
     variable annuity contracts.

                                       9
<PAGE>   12

     Mortality and expense risk charges, administrative charges and contract
     maintenance charges which may be assessed under variable annuity contracts
     are not assessed against any allocation to a GTO. Such charges apply only
     to the underlying mutual fund options.

8.   GTOS AT ANNUITIZATION

     GTOs are not available as investment options if the variable annuity
     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, a Market
     Value Adjustment will apply to amounts transferred to other investment
     options under the variable annuity contract which may be used during
     annuitization.

INVESTMENTS

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

CONTRACTS AND THE DISTRIBUTION (MARKETING) OF THE GTOS

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

NATIONWIDE LIFE INSURANCE COMPANY

1.   BUSINESS

A.   ORGANIZATION

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

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

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

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

     Wholly-owned subsidiaries of Nationwide as of December 31, 1998 include
     Nationwide Life and

                                       10
<PAGE>   13


     Annuity Insurance Company, Nationwide Advisory Services, Inc. and
     Nationwide Investment Services Corporation.

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

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


B.   DESCRIPTION OF THE BUSINESS


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

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


     Nationwide has grown substantially in recent years as a result of its
     long-term investment in developing the distribution channels necessary to
     reach its target customers and the products required to meet the demands of
     these customers. Nationwide believes its growth has been further enhanced
     by favorable demographic trends, the growing tendency of Americans to
     supplement traditional sources of retirement income with self-directed
     investments, such as products offered by Nationwide, and the performance of
     the financial markets, particularly the U.S. stock markets, in recent
     years.

C.   BUSINESS SEGMENTS

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


     The Variable Annuities segment, which accounted for $290.3 million (or 47%)
     of Nationwide's operating income before federal income tax expense for
     1999, consists of annuity contracts that provide the customer with access
     to a wide range of investment options, tax-deferred accumulation of
     savings, asset protection in event of an untimely death, and flexible
     payouts including a lump sum, systematic withdrawal or a stream of payments
     for life.

     The Fixed Annuities segment, which accounted for $177.2 million (or 29%) of
     Nationwide's operating income before federal income tax expense for 1999,
     consists of annuity contracts that generate a return for the customer at a
     specified interest rate, fixed for a prescribed period, tax-deferred
     accumulation of savings and flexible pay out options including a lump sum,
     systematic withdrawal or a stream of payments for life. Such contracts
     consist of single premium deferred annuities, flexible premium deferred
     annuities and single premium immediate annuities. The Fixed Annuities
     segment also includes the fixed option under Nationwide's variable annuity
     contracts, which accounted for 72% of Nationwide's fixed annuity sales in
     1999 and 71% of Nationwide's fixed annuity policy reserves as of December
     31, 1999. During 1999, the average crediting rates on contracts (including
     the fixed option under


                                       11
<PAGE>   14


     Nationwide's variable annuity contracts) in the Fixed Annuities segment was
     5.59%. Approximately 87% of Nationwide's crediting rates on its fixed
     annuity contracts are guaranteed for a period not exceeding 15 months.

     The Life Insurance segment, which accounted for $120.8 million (or 20%) of
     Nationwide's operating income before federal income tax expense for 1999,
     is composed of a wide range of variable universal life insurance, whole
     life insurance, universal life insurance, term life insurance and
     corporate-owned life insurance products that provide a death benefit and
     may also allow the customer to build cash value on a tax-deferred basis.

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

D.   RATINGS

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

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

E.   COMPETITION

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

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


F.   REGULATION

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

     Insurance companies are required to file detailed annual and quarterly
     financial statements with state insurance regulators in each of the states
     in which they do business, and their business and accounts are subject to
     examination by such

                                       12
<PAGE>   15

     agencies at any time. In addition, insurance regulators periodically
     examine an insurer's financial condition, adherence to statutory accounting
     practices and compliance with insurance department rules and regulations.
     Applicable state insurance laws, rather than federal bankruptcy laws, apply
     to the liquidation or the restructuring of insurance companies.

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

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

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

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

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

     Earned surplus is defined under the Ohio insurance laws as the amount equal
     to Nationwide's unassigned funds as set forth in its most recent statutory
     financial statements, including net unrealized capital gains and losses or
     revaluation of assets. Additionally, following any dividend, an insurer's
     policyholder surplus must be reasonable in relation to the insurer's
     outstanding liabilities and adequate for its financial needs. The payment
     of dividends by Nationwide may also be subject to restrictions set forth in
     the insurance laws of New York that limit the amount of statutory profits
     on Nationwide's participating policies (measured before dividends to
     policyholders) that can inure to the benefit of Nationwide and its
     stockholders. Nationwide currently does not expect such regulatory
     requirements to impair its ability to pay operating expenses and dividends
     in the future.

G.   EMPLOYEES


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


2    PROPERTIES

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

3.   LEGAL PROCEEDINGS


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

     In recent years, life insurance companies have been named as defendants in
     lawsuits, including class action lawsuits relating to life insurance and
     annuity pricing and sales practices. A number of these lawsuits have
     resulted in substantial jury awards or settlements.

     In November 1997, two plaintiffs, one who was the owner of a variable life
     insurance contract and the other who was the owner of a variable annuity
     contract, commenced a lawsuit in a federal court in Texas against
     Nationwide and the American Century group of defendants (Robert Young and
     David D. Distad v.


                                       13
<PAGE>   16


     Nationwide Life Insurance Company et al.). In this lawsuit, plaintiffs
     sought to represent a class of variable life insurance contract owners and
     variable annuity contract owners whom they claim were allegedly misled when
     purchasing these variable contracts into believing that the performance of
     their underlying mutual fund option managed by American Century, whose
     shares may only be purchased by insurance companies, would track the
     performance of a mutual fund, also managed by American Century, whose
     shares are publicly traded. The amended complaint seeks unspecified
     compensatory and punitive damages. On April 27, 1998, the District Court
     denied, in part, and granted, in part, motions to dismiss the complaint
     filed by Nationwide and American Century. The remaining claims against
     Nationwide allege securities fraud, common law fraud, civil conspiracy, and
     breach of contract. The District Court, on December 2, 1998, issued an
     order denying plaintiffs' motion for class certification and the appeals
     court declined to review the order denying class certification upon
     interlocutory appeal. On June 11, 1999, the District Court denied the
     plaintiffs' motion to amend their complaint and reconsider class
     certification. In January 2000 Nationwide and American Century settled this
     lawsuit now limited to the claims of the two named plaintiffs. On February
     9, 2000 the court dismissed this lawsuit with prejudice.

     On October 29, 1998, Nationwide was named in a lawsuit filed in Ohio state
     court related to the sale of deferred annuity products for use as
     investments in tax-deferred contributory retirement plans (Mercedes
     Castillo v. Nationwide Financial Services, Inc., Nationwide Life Insurance
     Company and Nationwide Life and Annuity Insurance Company). On May 3, 1999,
     the complaint was amended to, among other things, add Marcus Shore as a
     second plaintiff. The amended complaint is brought as a class action on
     behalf of all persons who purchased individual deferred annuity contracts
     or participated in group annuity contracts sold by Nationwide and the other
     named Nationwide affiliates which were used to fund certain tax-deferred
     retirement plans. The amended complaint seeks unspecified compensatory and
     punitive damages. No class has been certified. On June 11, 1999, Nationwide
     and the other named defendants filed a motion to dismiss the amended
     complaint. On March 8, 2000, the court denied a motion to dismiss the
     amended complaint filed by Nationwide and other name defendants. Nationwide
     intends to defend this lawsuit vigorously.

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

4.   SUBMISSIONS OF MATTERS TO A VOTE OF SECURITY HOLDERS

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


5.   MARKET FOR NATIONWIDE'S COMMON STOCK AND RELATED SHAREHOLDER MATTERS

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

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

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

     Nationwide currently does not have a formal dividend policy.

6.   CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA


     The consolidated financial statements of Nationwide and its subsidiaries
     are included in a separate section of this report which is indexed


                                       14
<PAGE>   17

     in Item 11 - Exhibits, Financial Statement Schedules, and Reports.


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


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

7.   SELECTED FINANCIAL DATA

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


                                       15
<PAGE>   18

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

<TABLE>
<CAPTION>
                                                              As of and for the year ended December 31,
- --------------------------------------------------- ---------------- --------------- --------------- ---------------- --------------
                                                            1999             1998            1997            1996             1995
- --------------------------------------------------- ---------------- --------------- --------------- ---------------- --------------
<S>                                                       <C>            <C>             <C>               <C>             <C>
Total revenues                                            2,694,464      $2,475,703      $2,217,445        1,992,838       1,798,651
- --------------------------------------------------- ---------------- --------------- --------------- ---------------- --------------
Total benefits and expenses                               2,088,151       1,918,595       1,787,518        1,677,341       1,511,079
- --------------------------------------------------- ---------------- --------------- --------------- ---------------- --------------
Income from continuing  operations  before federal          606,493         557,108         429,927          315,497         287,572
  income  tax  expense  and  cumulative  effect of
  changes in accounting principles
- --------------------------------------------------- ---------------- --------------- --------------- ---------------- --------------
Federal income tax expense (benefit)                      (136,738)         190,381         150,195          110,889          99,808
- --------------------------------------------------- ---------------- --------------- --------------- ---------------- --------------
Income from  continuing  operations  before  other          405,117         336,727         279,732          204,608         187,764
  items
- --------------------------------------------------- ---------------- --------------- --------------- ---------------- --------------
Income from discontinued  operations (less federal               --              --              --           11,324          24,714
  income tax expense)
- --------------------------------------------------- ---------------- --------------- --------------- ---------------- --------------
Cumulative   effect  of  changes   in   accounting               --              --              --               --              --
  principles
- --------------------------------------------------- ---------------- --------------- --------------- ---------------- --------------
Net income                                                 $405,117        $366,727        $279,732          215,932         212,478
- --------------------------------------------------- ---------------- --------------- --------------- ---------------- --------------
Total assets                                            $92,672,867     $74,342,070     $59,790,656       47,766,246      38,507,633
- --------------------------------------------------- ---------------- --------------- --------------- ---------------- --------------
</TABLE>

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


                                       16
<PAGE>   19


7.   MANAGEMENT'S NARRATIVE ANALYSIS OF THE RESULTS OF OPERATIONS

     INTRODUCTION

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


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


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

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

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

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

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

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

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

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

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

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

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


A.   RESULTS OF OPERATIONS

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


                                       17
<PAGE>   20


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

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

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

(i)      Revenues

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


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

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

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

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

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

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


                                       18
<PAGE>   21


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

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


(ii) Benefits and Expenses


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

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

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

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

(iii) Year 2000

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

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

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

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

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

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


                                       19
<PAGE>   22


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

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

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

(iv)     Sales Information

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

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

- ---------------------------------------------------------------------------------------------
<S>                                                <C>             <C>          <C>
Independent broker/dealers                         $5,441.6        $5004.2      $4,976.6
- ---------------------------------------------------------------------------------------------
National or regional brokerage firms(1)               919.3          615.3             -
- ---------------------------------------------------------------------------------------------
Financial institutions                              2,436.7        2,108.3       1,681.9
- ---------------------------------------------------------------------------------------------
  Pension plan administrators                       1,169.7        1,015.8         916.7
- ---------------------------------------------------------------------------------------------
     Nationwide  Retirement  Solutions
- ---------------------------------------------------------------------------------------------
sales representatives                               2,549.0        2,470.1       1,937.0
- ---------------------------------------------------------------------------------------------
Nationwide agents                                     965.6          959.7         630.2
- ---------------------------------------------------------------------------------------------
Life insurance specialists                            420.0           91.1             -
- ---------------------------------------------------------------------------------------------
Total core premiums and deposits                   13,901.9       12,264.5      10,142.4
- ---------------------------------------------------------------------------------------------

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

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

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

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


                                       20
<PAGE>   23


achieved annual core sales growth of 13%, 21%, and 19% in 1999, 1998 and 1997,
respectively.

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

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

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


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


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




                                       21
<PAGE>   24

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

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

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


B.   BUSINESS SEGMENTS

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

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


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

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


(i)  Variable Annuities


The Variable Annuities segment consists of annuity contracts that provide the
customer with access to a wide range of investment options, tax-deferred
accumulation of savings, asset protection in the event of an untimely death, and
flexible payout options including a lump sum, systematic withdrawal or a stream
of payments for life. Nationwide's variable annuity products consist
almost entirely of flexible premium deferred variable annuity contracts.

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



                                       22
<PAGE>   25

<TABLE>

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

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


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


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

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

Sales in 1999 of $9.92 billion offset by withdrawals and surrenders totaling
$6.52 billion generated net cash flows of $3.40 billion. Although 1999 net cash
flows are down from the $5.28 billion and $4.85 billion achieved in 1998 and
1999, respectively, Nationwide has shown the ability to consistently generate
substantial positive cash flows and increase its base of asset fee generating
reserves in a very competitive environment. The increase in withdrawal and
surrender activity is attributable to an increase in competition in the
individual variable annuity market which has increased transfers to competitor's
products and the overall aging of Nationwide's book of individual annuity
business. Nationwide will introduce new products, new product features and new
retention strategies during 2000 in an effort to decrease the rate of
surrenders.

Although the equity markets have been more volatile in recent years, equity
market conditions over each of the past three years have contributed
significantly to the growth in variable annuity policy reserves. Variable
annuity policy reserves reflect market appreciation of $10.55 billion, $6.80
billion and $5.21 billion in 1999, 1998 and 1997, respectively.

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

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


(ii) Fixed Annuities


The Fixed Annuities segment consists of annuity contracts that generate a return
for the customer at a specified interest rate for a prescribed period,
tax-deferred accumulating of savings and flexible payout options including a
lump sum, systematic withdrawal or a stream of payments for life. Such contracts
consist of single premium deferred annuities, flexible premium deferred
annuities and single premium immediate annuities. The Fixed Annuities segment
includes the fixed option under Nationwide's variable annuity contracts.



                                       23
<PAGE>   26

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

<TABLE>

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

- ----------------------------------------------------------- --------------- -- ---------------- -- -----------------
<S>                                                            <C>                 <C>                  <C>
INCOME STATEMENT DATA:
- ----------------------------------------------------------- --------------- -- ---------------- -- -----------------
Revenues:
- ----------------------------------------------------------- --------------- -- ---------------- -- -----------------
    Net investment income                                      $1,134.5            $1,116.6             $1,098.2
- ----------------------------------------------------------- --------------- -- ---------------- -- -----------------
    Other                                                          43.4                35.7                 43.2
- ----------------------------------------------------------- --------------- -- ---------------- -- -----------------
                                                                1,117.9             1,152.3              1,141.4
- ----------------------------------------------------------- --------------- -- ---------------- -- -----------------
BENEFITS AND EXPENSES:
- ----------------------------------------------------------- --------------- -- ---------------- -- -----------------
    Interest credited to policyholder account                     837.5               828.6                823.4
     balances
- ----------------------------------------------------------- --------------- -- ---------------- -- -----------------
    Other benefits and expenses                                   163.2               148.4                148.5
- ----------------------------------------------------------- --------------- -- ---------------- -- -----------------
                                                                1,000.7               977.0                971.9
- ----------------------------------------------------------- --------------- -- ---------------- -- -----------------
Operating income before federal income tax expense               $177.2              $175.3               $169.5
- ----------------------------------------------------------- --------------- -- ---------------- -- -----------------

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


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


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

<TABLE>
<CAPTION>
- --------------------------------------------------------- --------------- --- -------------- --- ---------------
                                                               1999               1998                1997
- --------------------------------------------------------- --------------- --- -------------- --- ---------------

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

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

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


                                       24
<PAGE>   27


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

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

Fixed annuity sales during 1999 were $3.47 billion, compared to 1998 sales of
$2.07 billion. Sales in 1999 include $577.2 million of funding agreements issued
in conjunction with Nationwide's medium-term note program. Most of Nationwide's
fixed annuity sales are premiums allocated to the fixed option of variable
annuity contracts. Fixed annuity sales for 1999 include $2.49 billion in
premiums allocated to the fixed option under a variable annuity contract,
compared to $1.68 billion in 1998 and $1.67 billion in 1997. The increase in
1999 was driven by Nationwide's dollar cost averaging program that offers
customers a first year bonus interest rate and transfers the account balance
systematically to variable options over a six or twelve month period.

(iii)  Life Insurance

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


                                       25
<PAGE>   28

(iii) Life Insurance

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

<TABLE>

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

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


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


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

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

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

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

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


(iv) Corporate and Other

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


                                       26
<PAGE>   29

<TABLE>

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

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


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


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

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


C.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

(i)  Market Risk Sensitive Financial Instruments

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

(ii) Interest Rate Risk


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


     Conversely, a rising interest rate environment could result in a reduction
     of interest spread income or an increase in policyholder surrenders.
     Investments supporting annuity liabilities generally have a weighted
     average maturity of seven years when purchased and therefore, the change in
     yield of the portfolio will lag changes in market interest rates. This lag
     is increased if the rate of prepayments of mortgage-backed securities
     slows. To the extent Nationwide sets renewal rates based on current market
     value rates, this will result in reduced interest spreads. Alternatively,
     if Nationwide sets renewal crediting rates while attempting to maintain a
     desired spread from the portfolio yield, the rates offered by Nationwide
     may be less than new money rates offered by competitors. This difference
     could result in an increase in surrender activity by policyholders.

                                       27
<PAGE>   30

     If Nationwide could not fund the surrenders with its cash flow from
     operations, Nationwide may be required to sell investments, which likely
     would have declined in value due to the increase in interest rates.
     Nationwide mitigates this risk by offering products that assess surrender
     charges or market value adjustments at the time of surrender, by investing
     in assets with maturities and durations that match the expected
     characteristics of the liabilities, and by investing in mortgage-backed
     securities with limited prepayment exposure.

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

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


     For all business having future benefits which cannot be changed at the
     option of the policyholder, the underlying assets are managed in a separate
     pool. The duration of assets and liabilities in this pool are kept as close
     together as possible. For assets, the repayment cash flows, plus
     anticipated coupon payments, are used in calculating asset duration. Future
     benefits and expenses are used for liabilities. On December 31, 1999, the
     average duration of assets in this pool as 7.09 years and the average
     duration of the liabilities was 7.41 years. Policy reserves on this
     business were $1.5 billion as of December 31, 1999.

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


                                       28
<PAGE>   31

(iv) Characteristics of Interest Rate Sensitive Financial Instruments

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

<TABLE>

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

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



                                       29
<PAGE>   32

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


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

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

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

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

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


     Deferred Fixed Annuities: the maturity year is based on the expected date
     of policyholder withdrawal, taking into account actual experience, current
     interest rates, and contract terms. Included are group annuity contracts
     ($9.70 billion) which are generally subject to market value adjustment upon
     surrender and may also be subject to surrender charges. Of the total group
     annuity liabilities, $7.28 billion was in

     contracts where the crediting rate is reset quarterly. For the remaining
     $2.42 billion of group annuity reserves, the crediting rate is reset
     annually on January 1. Also included are $5.89 billion of individual
     annuity liabilities where the crediting rate is reset annually, with
     portions resetting in each calendar quarter. Such individual annuity
     contracts are also subject to surrender charges calculated as a percentage
     of the lesser of deposits made or the amount surrendered and assessed at
     declining rates during the first seven years after a deposit is made. The
     average crediting rate is calculated as the difference between the
     projected yield of the assets backing the liabilities and a targeted
     interest spread. However, for certain individual annuities the credited
     rate is also adjusted to partially reflect current new money rates.


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


                                       30
<PAGE>   33

     Equity Market Risk


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


8.   DIRECTORS AND EXECUTIVE OFFICERS

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



       NAME                  AGE       DIRECTOR SINCE     YEAR TERM WILL EXPIRE

Lewis J. Alphin               51            1993                  2015

A. I. Bell                    54            1998                  2013

Kenneth D. Davis              46            1999                  2002

Keith W. Eckel                53            1996                  2014

Willard J. Engel              60            1994                  2006

Fred C. Finney                53            1992                  2013

Joseph J. Gasper              56            1996                  2008

Dimon R. McFerson             63            1981                  2002

David O. Miller               61            1996                  2006

Yvonne L. Montgomery          45            1998                  2022

Ralph M. Paige                57            1999                  2002

James F. Patterson            58            1989                  2007

Arden L. Shisler              58            1984                  2008

Robert L. Stewart             63            1992                  2004

Nancy C. Thomas               65            1986                  2001




                                       31
<PAGE>   34

                               EXECUTIVE OFFICERS

<TABLE>
<CAPTION>

       NAME                               AGE                 POSITION WITH NATIONWIDE

<S>                                       <C>          <C>
Dimon R. McFerson                         63           Chairman and Chief Executive Officer

Joseph J. Gasper                          56           President and Chief Operating Officer

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

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

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

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

David A. Diamond                          44           Senior Vice President - Corporate Controller

Philip C. Gath                            52           Senior Vice President - Chief Actuary

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

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

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

Gregory S. Lashutka                       56           Senior Vice President - Corporate Relations

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

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

Rhodes B. Baker                           53           Vice President - Life Company Operations

Dennis W. Click                           61           Vice President - Secretary

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

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

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

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

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


                                       32
<PAGE>   35


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


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

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

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

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

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

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


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


JAMES F. PATTERSON has been a Director of Nationwide since April 1989. Mr.
Patterson is president of Patterson Farms, Inc. and has operated Patterson Fruit
Farm in Chesterland, OH since 1964. Mr. Patterson is on the boards of The Ohio
State


                                       33
<PAGE>   36

University Hospitals Health System in Cleveland, Geauga Hospital, Inc. and the
National Cooperative Business Association. He is past president of the Ohio Farm
Bureau Federation and former member of Cleveland Foundation's Lake and Geauga
Advisory Committees.

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

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

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

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

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

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

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

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

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

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

DONNA A. JAMES has been Senior Vice President - Chief Human Resources Officer
since May 1999. She was Senior Vice President - Human Resources from December
1997 to May 1999. Previously she


                                       34
<PAGE>   37

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

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

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

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

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

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

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

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



                                       35
<PAGE>   38


9.  EXECUTIVE COMPENSATION

    A. COMPENSATION

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


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

                           SUMMARY COMPENSATION TABLE

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

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

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

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

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

(1)  Figures in the table, other than Restricted Stock, Securities Underlying
     Options/Stock Appreciation Rights and All Other Compensation, represent
     compensation received by Mr. McFerson and Mr. Woodward for their service
     rendered to Nationwide Financial Services and its subsidiaries as allocated
     pursuant to the Cost Sharing Agreement.
(2)  Represents the amount received by the Named Executive Officers under the
     Performance Incentive Plan (hereinafter defined) in 2000 for the 1999 award
     year.
(3)  Represents the amount received by the Named Executive Officers under the
     Performance Incentive Plan in 1999 for the 1998 award year.
(4)  Represents the amount received by the Named Executive Officers under the
     Management Incentive Plan (hereinafter defined) in 1998 for the 1997 award
     year.

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

(6)  The following is the number of shares and value of restricted stock at the
     end of the last fiscal year for Ms. Wolken - 1,750 shares at a value of
     $48,891.
(7)  The following are the number of shares and value of the restricted stock at
     the end of the last fiscal year for: Mr. McFerson - 15,000 shares at a
     value of $419,063; Mr. Gasper - 10,000 shares at a value of $279,375; Mr.



                                       36
<PAGE>   39


     Karas - 4,000 shares at a value of $111,750; Mr. Woodward - 3,500 shares at
     a value of $97,781 and Ms. Wolken - 750 shares at a value of 20,953.
(8)  Mr. Gasper's options include 2,500 Villanova Capital, Inc. ("VCI") (a
     subsidiary of Nationwide Financial Services, Inc.) options; Mr. Karas'
     options include 2,000 VCI options; and Ms. Wolkens options include 1,500
     VCI options.
(9)  Represents the amount received by the Named Executive Officers under the
     Executive Incentive Plan (hereinafter defined) in 1999 for the award period
     1996 - 1998.
(10) Represents the amount received by the Named Executive Officers under the
     Executive Incentive Plan in 1998 for the award period 1995 to 1997.
(11) Represents contributions made or credited by Nationwide Financial Services
     for 1999 under the Savings Plan and the DC Supplemental Plan (hereinafter
     defined). The following are the amounts for the Savings Plan and the DC
     Supplemental Plan: McFerson - $2,241 for the Savings Plan and $20,544 for
     the DC Supplemental Plan; Mr. Gasper - $4,800 for the Savings Plan and
     $16,692 for the DC Supplemental Plan; Mr. Karas - $4,800 for the Savings
     Plan and $8,377 for the DC Supplemental Plan; Mr. Woodward - $3,665 for the
     Savings Plan and $7,741 for the DC Supplemental Plan; and Ms. Wolken -
     $4,800 for the Savings Plan and $5,543 for the DC Supplemental Plan.
(12) Represents contributions made or credited by Nationwide Financial Services,
     Inc. for 1998 under the Savings Plan and the DC Supplemental Plan. The
     following are the amounts for the Savings Plan and the DC Supplemental
     Plan, and in the case of Mr. McFerson, above-market interest on deferred
     compensation: Mr. McFerson - $2,206 for the Savings Plan and $20,224 for
     the DC Supplemental Plan and $848 for the above-market interest on deferred
     compensation; Mr. Gasper - $4,800 for the Savings Plan and $16,691 for the
     DC Supplemental Plan; Mr. Karas - $4,800 for the Savings Plan and $8,374
     for the DC Supplemental Plan; Mr. Woodward - $3,497 for the Savings Plan
     and $7,386 for the DC Supplemental Plan; and Ms. Wolken - $4,800 for the
     Savings Plan and $2,978 for the DC Supplemental Plan.
(13) Represents contributions made or credited by Nationwide Financial Services,
     Inc. for 1997 under the Savings Plan and the DC Supplemental Plan. The
     following are the amounts for the Savings Plan and the DC Supplemental
     Plan: Mr. McFerson - $2,142 for the Savings Plan and $19,609 for the DC
     Supplemental Plan; Mr. Gasper - $4,760 for the Savings Plan and $13,395 for
     the DC Supplemental Plan; Mr. Karas - $4,760 for the Savings Plan and
     $8,260 for the DC Supplemental Plan; Mr. Woodward - $3,468 for the Saving
     Plan and $7,985 for the DC Supplemental Plan; and Ms. Wolken - $4,760 for
     the Savings Plan and $3,556 for the DC Supplemental Plan.



B.   EXECUTIVE INCENTIVE PLAN

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


C.   MANAGEMENT INCENTIVE PLAN

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



                                       37
<PAGE>   40



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

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


D.   PERFORMANCE INCENTIVE PLAN

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


E.   DEFERRED COMPENSATION PROGRAM

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


F.   SAVINGS PLAN

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


                                       38
<PAGE>   41


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

H.   SUPPLEMENTAL DEFINED CONTRIBUTION PLAN

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

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

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

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


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

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

        (iii)  restricted stock; and

         (iv)  performance awards.


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

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

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


J.   STOCK OPTIONS AND STOCK APPRECIATION RIGHTS

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



                                       39
<PAGE>   42

           OPTION/STOCK APPRECIATION RIGHTS GRANTS IN LAST FISCAL YEAR

                                INDIVIDUAL GRANTS


<TABLE>
<CAPTION>
                                    NUMBER OF       % OF TOTAL OPTIONS
                                    SECURITIES          GRANTED TO          EXERCISE
                                    UNDERLYING         EMPLOYEES IN      PRICE OR BASE                        GRANT DATE
                                 OPTIONS GRANTED        FISCAL YEAR        PRICE $/SH                        PRESENT VALUE
             NAME                      (1)                                                EXPIRATION DATE         (2)
<S>                                   <C>                  <C>              <C>                   <C>         <C>
Dimon R. McFerson                     75,000               7.2%             $48.125      February 9, 2009     $1,508,250
                                      34,700               3.4%             $38.250      November 9, 2009        545,137

Joseph J. Gasper                      50,000               4.8%             $48.125      February 9, 2009      1,005,500
                                      25,500               2.5%             $38.250      November 9, 2009        400,605

Robert J. Woodward, Jr.               15,000               1.4%             $48.125      February 9, 2009        301,650
                                       6,800               0.7%             $38.250      November 9, 2009        106,828

Richard A. Karas                      25,000               2.4%             $48.125      February 9, 2009        502,750
                                       7,400               0.7%             $38.250      November 9, 2009        116,254

Susan A. Wolken                        9,215               0.9%             $48.125      February 9, 2009        185,314
                                       6,000               0.6%             $38.250      November 9, 2009         94,260
</TABLE>


(1)  One-third of the options granted become exercisable each year on the
     anniversary of the grant date. Options may be accelerated upon a change of
     control or certain other events of termination of employment.
(2)  The estimated grant date present value dollar amounts in this column are
     the result of calculations made using the Black-Scholes model, a
     theoretical method for estimating the present value of stock options based
     on a complex set of assumptions. The material assumptions and adjustments
     incorporated in the Black-Scholes model used to estimate the value of these
     options include the following:

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


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

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


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


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


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

K.   OPTIONS/STOCK APPRECIATION RIGHTS EXERCISES AND HOLDINGS

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

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

<TABLE>
<CAPTION>

NAME                        SHARES     VALUE REALIZED   NUMBER OF SECURITIES UNDERLYING    VALUE OF UNEXERCISED IN-THE MONEY
                         ACQUIRED ON                     UNEXERCISED OPTIONS AT FISCAL      OPTIONS AT FISCAL YEAR -END ($)
                           EXERCISE                    YEAR-END EXERCISABLE/UNEXERCISABLE      EXERCISABLE/UNEXERCISABLE

<S>                         <C>           <C>                    <C>                                 <C>
Dimon R. McFerson           2,500         $31,250                44,167/163,033                      107,241/59,165

Joseph J. Gasper            _____          _____                 33,333/112,167                      88,750/44,375

Richard A Karas             _____          _____                 10,667/33,133                       29,585/14,790

Robert J. Woodward, Jr      _____          _____                 13,333/49,067                       29,585/14,790

Susan A. Wolken             _____          _____                  5,333/23,792                        5,915/2,960
</TABLE>



                                       40
<PAGE>   43



L.   PENSION PLANS

(i)  Retirement Plan

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

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

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


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

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


(ii) Excess and Supplemental Plans


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



                                       41
<PAGE>   44


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


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

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


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

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



                                       42
<PAGE>   45



<TABLE>
<CAPTION>

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


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


10.  COMPENSATION COMMITTEE JOINT REPORT ON EXECUTIVE COMPENSATION

     A.   INTRODUCTION

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


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


                                       43
<PAGE>   46


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

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

B.   COMPENSATION PHILOSOPHY AND OBJECTIVES

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

          -    provide a direct link between pay and performance;

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

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

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

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

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

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


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

C.   ELEMENTS OF 1999 EXECUTIVE COMPENSATION

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

D.   BASE SALARIES

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


                                       44
<PAGE>   47

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

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


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


E.   ANNUAL INCENTIVE COMPENSATION


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

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


F.   LONG-TERM INCENTIVE COMPENSATION


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

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



                                       45
<PAGE>   48



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


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


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


G.   COMPENSATION OF THE CHIEF EXECUTIVE OFFICER


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

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

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

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

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


                                       46
<PAGE>   49



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


H.   POLICY ON DEDUCTIBILITY OF COMPENSATION

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


(i)  Nationwide Financial Services Compensation Committee

     David O. Miller, Chariman

     James G. Brocksmith, Jr.

     Charles L. Fuellgraf, Jr.

     Donald L. McWhorter(1)

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

(ii) Nationwide Life Insurance Company Compensation Committee

     Willard J. Engel, Chairman

     Fred C. Finney

     Robert L. Stewart

     Nancy C. Thomas



                                       47
<PAGE>   50




11.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS

     (1)  Consolidated Financial Statements:

          Independent Auditors' Report

          Consolidated Balance Sheets as of December 31, 1999 and 1998

          Consolidated Statements of Income for the years ended December 31,
          1999, 1998 and 1997

          Consolidated Statements of Shareholder's Equity for the years ended
          December 31, 1999, 1998 and 1997

          Consolidated Statements of Cash Flows for the years ended December 31,
          1999, 1998 and 1997


          Notes to Consolidated Financial Statements

     (2)  Financial Statement Schedules:

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

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

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

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


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



                                       48
<PAGE>   51



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


The Board of Directors
Nationwide Life Insurance Company:


We have audited the consolidated financial statements of Nationwide Life
Insurance Company and subsidiaries as listed in the accompanying index. In
connection with our audits of the consolidated financial statements, we also
have audited the financial statement schedules as listed in the accompanying
index. These consolidated financial statements and  financial statement
schedules are the responsibility of the Company's management. Our responsibility
is to express an opinion on these consolidated financial statements and
financial statement schedules based on our audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Nationwide Life
Insurance Company and subsidiaries as of December 31, 1999 and 1998, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 1999, in conformity with generally accepted
accounting principles. Also in our opinion, the related financials statement
schedules, when considered in relation to the basic consolidated financial
statements taken as a whole, present fairly, in all material respects, the
information set forth therein.



                                                                        KPMG LLP


Columbus, Ohio
January 28, 2000



<PAGE>   52
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                           Consolidated Balance Sheets

                     (in millions, except per share amounts)

<TABLE>
<CAPTION>

                                                                                  December 31,
                                                                         -----------------------------
                                     Assets                                1999                1998
                                     ------                              ---------           ---------
<S>                                                                      <C>                 <C>
Investments:
  Securities available-for-sale, at fair value:
    Fixed maturity securities                                            $15,294.0           $14,245.1
    Equity securities                                                         92.9               127.2
  Mortgage loans on real estate, net                                       5,786.3             5,328.4
  Real estate, net                                                           254.8               243.6
  Policy loans                                                               519.6               464.3
  Other long-term investments                                                 73.8                44.0
  Short-term investments                                                     416.0               289.1
                                                                         ---------           ---------
                                                                          22,437.4            20,741.7
                                                                         ---------           ---------

Cash                                                                           4.8                 3.4
Accrued investment income                                                    238.6               218.7
Deferred policy acquisition costs                                          2,554.1             2,022.2
Other assets                                                                 305.9               420.3
Assets held in separate accounts                                          67,135.1            50,935.8
                                                                         ---------           ---------
                                                                         $92,675.9           $74,342.1
                                                                         =========           =========

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

Future policy benefits and claims                                        $21,861.6           $19,767.1
Other liabilities                                                            914.2               866.1
Liabilities related to separate accounts                                  67,135.1            50,935.8
                                                                         ---------           ---------
                                                                          89,910.9            71,569.0
                                                                         ---------           ---------

Commitments and contingencies (notes 8 and 13)

Shareholder's equity:
  Common stock, $1 par value.  Authorized 5.0 million shares;
    3.8 million shares issued and outstanding                                  3.8                 3.8
  Additional paid-in capital                                                 766.1               914.7
  Retained earnings                                                        2,011.0             1,579.0
  Accumulated other comprehensive income                                     (15.9)              275.6
                                                                         ---------           ---------
                                                                           2,765.0             2,773.1
                                                                         ---------           ---------
                                                                         $92,675.9           $74,342.1
                                                                         =========           =========
</TABLE>

See accompanying notes to consolidated financial statements.
<PAGE>   53
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                        Consolidated Statements of Income

                                  (in millions)

<TABLE>
<CAPTION>

                                                                            Years ended December 31,
                                                                ---------------------------------------------
                                                                  1999               1998              1997
                                                                --------           --------          --------

<S>                                                             <C>                <C>               <C>
Revenues:
  Policy charges                                                $  895.5           $  698.9          $  545.2
  Life insurance premiums                                          220.8              200.0             205.4
  Net investment income                                          1,520.8            1,481.6           1,409.2
  Realized (losses) gains on investments                           (11.6)              28.4              11.1
  Other                                                             66.1               66.8              46.5
                                                                --------           --------          --------
                                                                 2,691.6            2,475.7           2,217.4
                                                                --------           --------          --------
Benefits and expenses:
  Interest credited to policyholder account balances             1,096.3            1,069.0           1,016.6
  Other benefits and claims                                        210.4              175.8             178.2
  Policyholder dividends on participating policies                  42.4               39.6              40.6
  Amortization of deferred policy acquisition costs                272.6              214.5             167.2
  Other operating expenses                                         463.4              419.7             384.9
                                                                --------           --------          --------
                                                                 2,085.1            1,918.6           1,787.5
                                                                --------           --------          --------

    Income before federal income tax expense                       606.5              557.1             429.9

Federal income tax expense                                         201.4              190.4             150.2
                                                                --------           --------          --------

    Net income                                                  $  405.1           $  366.7          $  279.7
                                                                ========           ========          ========

</TABLE>

See accompanying notes to consolidated financial statements.
<PAGE>   54
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                 Consolidated Statements of Shareholder's Equity

                  Years ended December 31, 1999, 1998 and 1997
                                  (in millions)

<TABLE>
<CAPTION>

                                                                                                  Accumulated
                                                                Additional                           other              Total
                                                  Common         paid-in           Retained       comprehensive      shareholder's
                                                  stock          capital           earnings          income             equity
                                                 --------        --------         ----------         --------         ----------
<S>                                              <C>             <C>              <C>                <C>              <C>
December 31, 1996                                  $  3.8        $  527.9           $1,432.6           $173.6           $2,137.9

Comprehensive income:
    Net income                                         --              --              279.7               --              279.7
    Net unrealized gains on securities
      available-for-sale arising during
      the year                                         --              --                 --             73.5               73.5
                                                                                                                        --------
  Total comprehensive income                                                                                               353.2
                                                                                                                        --------
Capital contribution                                   --           836.8                 --               --              836.8
                                                                                                                        --------
Dividend to shareholder                                --          (450.0)            (400.0)              --             (850.0)
                                                   ------        --------           --------           ------           --------
December 31, 1997                                     3.8           914.7            1,312.3            247.1            2,477.9

Comprehensive income:
    Net income                                         --              --              366.7               --              366.7
    Net unrealized gains on securities
      available-for-sale arising during
      the year                                         --              --                 --             28.5               28.5
                                                                                                                        --------
  Total comprehensive income                                                                                               395.2
                                                                                                                        --------
Dividend to shareholder                                --              --             (100.0)              --             (100.0)
                                                   ------        --------           --------           ------           --------
December 31, 1998                                     3.8           914.7            1,579.0            275.6            2,773.1

Comprehensive income:
    Net income                                         --              --              405.1               --              405.1
    Net unrealized losses on securities
      available-for-sale arising during
      the year                                         --              --                 --           (315.0)            (315.0)
                                                                                                                        --------
  Total comprehensive income                                                                                                90.1
                                                                                                                        --------
Capital contribution                                   --            26.4               87.9             23.5              137.8
                                                                                                                        --------
Dividends to shareholder                               --          (175.0)             (61.0)              --             (236.0)
                                                   ------        --------           --------           ------           --------
December 31, 1999                                  $  3.8        $  766.1           $2,011.0           $(15.9)          $2,765.0
                                                   ======        ========           ========           ======           ========

</TABLE>

See accompanying notes to consolidated financial statements.
<PAGE>   55
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                      Consolidated Statements of Cash Flows

                                  (in millions)

<TABLE>
<CAPTION>

                                                                                              Years ended December 31,
                                                                                       -------------------------------------
                                                                                         1999          1998          1997
                                                                                       ---------     ---------     ---------
<S>                                                                                   <C>            <C>           <C>
Cash flows from operating activities:
  Net income                                                                          $    405.1     $   366.7     $   279.7
  Adjustments to reconcile net income to net cash provided by operating
    activities:
      Interest credited to policyholder account balances                                 1,096.3       1,069.0       1,016.6
      Capitalization of deferred policy acquisition costs                                 (637.0)       (584.2)       (487.9)
      Amortization of deferred policy acquisition costs                                    272.6         214.5         167.2
      Amortization and depreciation                                                          2.4          (8.5)         (2.0)
      Realized (gains) losses on invested assets, net                                       11.6         (28.4)        (11.1)
      Increase in accrued investment income                                                 (7.9)         (8.2)         (0.3)
      Decrease (increase) in other assets                                                  122.9          16.4         (12.7)
      Decrease in policy liabilities                                                       (20.9)         (8.3)        (23.1)
      Increase (decrease) in other liabilities                                             149.7         (34.8)        230.6
      Other, net                                                                            (8.6)        (11.3)        (10.9)
                                                                                       ---------     ---------     ---------
        Net cash provided by operating activities                                        1,386.2         982.9       1,146.1
                                                                                       ---------     ---------     ---------

Cash flows from investing activities:
  Proceeds from maturity of securities available-for-sale                                2,307.9       1,557.0         993.4
  Proceeds from sale of securities available-for-sale                                      513.1         610.5         574.5
  Proceeds from repayments of mortgage loans on real estate                                696.7         678.2         437.3
  Proceeds from sale of real estate                                                          5.7         103.8          34.8
  Proceeds from repayments of policy loans and sale of other invested assets                40.9          23.6          22.7
  Cost of securities available-for-sale acquired                                        (3,724.9)     (3,182.8)     (2,828.1)
  Cost of mortgage loans on real estate acquired                                          (971.4)       (829.1)       (752.2)
  Cost of real estate acquired                                                             (14.2)         (0.8)        (24.9)
  Short-term investments, net                                                              (27.5)         69.3        (354.8)
  Other, net                                                                              (110.9)        (88.4)        (62.5)
                                                                                       ---------     ---------     ---------
        Net cash used in investing activities                                           (1,284.6)     (1,058.7)     (1,959.8)
                                                                                       ---------     ---------     ---------

Cash flows from financing activities:
  Proceeds from capital contributions                                                         --            --         836.8
  Cash dividends paid                                                                     (188.5)       (100.0)           --
  Increase in investment product and universal life insurance
    product account balances                                                             3,799.4       2,682.1       2,488.5
  Decrease in investment product and universal life insurance
    product account balances                                                            (3,711.1)     (2,678.5)     (2,379.8)
                                                                                       ---------     ---------     ---------
        Net cash used in financing activities                                             (100.2)        (96.4)        945.5
                                                                                       ---------     ---------     ---------
Net increase (decrease) in cash                                                              1.4        (172.2)        131.8

Cash, beginning of year                                                                      3.4         175.6          43.8
                                                                                       ---------     ---------     ---------
Cash, end of year                                                                      $     4.8     $     3.4     $   175.6
                                                                                       =========     =========     =========

</TABLE>

See accompanying notes to consolidated financial statements.
<PAGE>   56
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                   Notes to Consolidated Financial Statements

                        December 31, 1999, 1998 and 1997


(1)      Organization and Description of Business

         Nationwide Life Insurance Company (NLIC) is a leading provider of
         long-term savings and retirement products in the United States and is a
         wholly owned subsidiary of Nationwide Financial Services, Inc. (NFS).
         The Company develops and sells a diverse range of products including
         variable annuities, fixed annuities and life insurance as well as
         investment management and administrative services. NLIC markets its
         products through a broad network of distribution channels, including
         independent broker/dealers, national and regional brokerage firms,
         financial institutions, pension plan administrators, life insurance
         specialists, Nationwide Retirement Solutions sales representatives, and
         Nationwide agents.

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


(2)      Summary of Significant Accounting Policies

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

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

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

         (a)  Consolidation Policy

              The consolidated financial statements include the accounts of NLIC
              and its wholly owned subsidiaries. All significant intercompany
              balances and transactions have been eliminated.
<PAGE>   57
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         (b)  Valuation of Investments and Related Gains and Losses

              The Company is required to classify its fixed maturity securities
              and equity securities as either held-to-maturity,
              available-for-sale or trading. Fixed maturity securities are
              classified as held-to-maturity when the Company has the positive
              intent and ability to hold the securities to maturity and are
              stated at amortized cost. Fixed maturity securities not classified
              as held-to-maturity and all equity securities are classified as
              available-for-sale and are stated at fair value, with the
              unrealized gains and losses, net of adjustments to deferred policy
              acquisition costs and deferred federal income tax, reported as a
              separate component of accumulated other comprehensive income in
              shareholder's equity. The adjustment to deferred policy
              acquisition costs represents the change in amortization of
              deferred policy acquisition costs that would have been required as
              a charge or credit to operations had such unrealized amounts been
              realized. The Company has no fixed maturity securities classified
              as held-to-maturity or trading as of December 31, 1999 or 1998.

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

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

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

         (c)  Revenues and Benefits

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

              Traditional Life Insurance Products: Traditional life insurance
              products include those products with fixed and guaranteed premiums
              and benefits and consist primarily of whole life insurance,
              limited-payment life insurance, term life insurance and certain
              annuities with life contingencies. Premiums for traditional life
              insurance products are recognized as revenue when due. Benefits
              and expenses are associated with earned premiums so as to result
              in recognition of profits over the life of the contract. This
              association is accomplished by the provision for future policy
              benefits and the deferral and amortization of policy acquisition
              costs.
<PAGE>   58
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         (d)  Deferred Policy Acquisition Costs

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

         (e)  Separate Accounts

              Separate account assets and liabilities represent contractholders'
              funds which have been segregated into accounts with specific
              investment objectives. For all but $915.4 million of separate
              account assets, the investment income and gains or losses of these
              accounts accrue directly to the contractholders. The activity of
              the separate accounts is not reflected in the consolidated
              statements of income and cash flows except for the fees the
              Company receives.

         (f)  Future Policy Benefits

              Future policy benefits for investment products in the accumulation
              phase, universal life insurance and variable universal life
              insurance policies have been calculated based on participants'
              contributions plus interest credited less applicable contract
              charges. The average interest rate credited on investment product
              policy reserves was 5.6%, 6.0% and 6.1% for the years ended
              December 31, 1999, 1998 and 1997, respectively.

              Future policy benefits for traditional life insurance policies
              have been calculated by the net level premium method using
              interest rates varying from 6.0% to 10.5% and estimates of
              mortality, morbidity, investment yields and withdrawals which were
              used or which were being experienced at the time the policies were
              issued, rather than the assumptions prescribed by state regulatory
              authorities.
<PAGE>   59
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         (g)  Participating Business

              Participating business represents approximately 29% in 1999 (40%
              in 1998 and 50% in 1997) of the Company's life insurance in force,
              69% in 1999 (74% in 1998 and 77% in 1997) of the number of life
              insurance policies in force, and 13% in 1999 (14% in 1998 and 27%
              in 1997) of life insurance statutory premiums. The provision for
              policyholder dividends is based on current dividend scales and is
              included in "Future policy benefits and claims" in the
              accompanying consolidated balance sheets.

         (h)  Federal Income Tax

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

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

         (i)  Reinsurance Ceded

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

         (j)  Recently Issued Accounting Pronouncements

              In March 1998, The American Institute of Certified Public
              Accountant's Accounting Standards Executive Committee issued
              Statement of Position (SOP) 98-1, "Accounting for the Costs of
              Computer Software Developed or Obtained for Internal Use." The
              SOP, which has been adopted prospectively as of January 1, 1999,
              requires the capitalization of certain costs incurred in
              connection with developing or obtaining internal use software.
              Prior to the adoption of SOP 98-1, the Company expensed internal
              use software related costs as incurred. The effect of adopting the
              SOP was to increase net income for 1999 by $8.3 million.

              In June 1998, the Financial Accounting Standards Board (FASB)
              issued Statement No. 133, "Accounting for Derivative Instruments
              and Hedging Activities" (FAS 133). FAS 133 establishes accounting
              and reporting standards for derivative instruments and for hedging
              activities. Contracts that contain embedded derivatives, such as
              certain investment and insurance contracts, are also addressed by
              the Statement. FAS 133 requires that an entity recognize all
              derivatives as either assets or liabilities in the statement of
              financial position and measure those instruments at fair value. In
              July 1999 the FASB issued Statement No. 137 which delayed the
              effective date of FAS 133 to fiscal years beginning after June 15,
              2000. The Company plans to adopt this Statement in first quarter
              2001 and is currently evaluating the impact on results of
              operations and financial condition.

         (k)  Reclassification

              Certain items in the 1998 and 1997 consolidated financial
              statements have been reclassified to conform to the 1999
              presentation.
<PAGE>   60
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


(3)      Investments

         The amortized cost, gross unrealized gains and losses and estimated
         fair value of securities available-for-sale as of December 31, 1999 and
         1998 were:
<TABLE>
<CAPTION>

                                                                                     Gross        Gross
                                                                     Amortized    unrealized    unrealized      Estimated
             (in millions)                                             cost          gains        losses        fair value
                                                                     ---------       ------       -------        ---------
<S>                                                                  <C>             <C>          <C>            <C>
             December 31, 1999:
               Fixed maturity securities:
                 U.S. Treasury securities and obligations of U.S.
                   government corporations and agencies              $   428.4       $ 23.4       $  (2.4)       $   449.4
                 Obligations of states and political subdivisions          0.8           --            --              0.8
                 Debt securities issued by foreign governments           110.6          0.6          (0.8)           110.4
                 Corporate securities                                 11,414.7        118.9        (218.6)        11,315.0
                 Mortgage-backed securities                            3,422.8         25.8         (30.2)         3,418.4
                                                                     ---------       ------       -------        ---------
                     Total fixed maturity securities                  15,377.3        168.7        (252.0)        15,294.0
               Equity securities                                          84.9         12.4          (4.4)            92.9
                                                                     ---------       ------       -------        ---------
                                                                     $15,462.2       $181.1       $(256.4)       $15,386.9
                                                                     =========       ======       =======        =========

             December 31, 1998:
               Fixed maturity securities:
                 U.S. Treasury securities and obligations of U.S.
                   government corporations and agencies              $   255.9       $ 13.0       $    --        $   268.9
                 Obligations of states and political subdivisions          1.6           --            --              1.6
                 Debt securities issued by foreign governments           106.5          4.5            --            111.0
                 Corporate securities                                  9,899.6        423.2         (18.7)        10,304.1
                 Mortgage-backed securities                            3,457.7        104.2          (2.4)         3,559.5
                                                                     ---------       ------       -------        ---------
                     Total fixed maturity securities                  13,721.3        544.9         (21.1)        14,245.1
               Equity securities                                         110.4         18.3          (1.5)           127.2
                                                                     ---------       ------       -------        ---------
                                                                     $13,831.7       $563.2       $ (22.6)       $14,372.3
                                                                     =========       ======       =======        =========
</TABLE>

         The amortized cost and estimated fair value of fixed maturity
         securities available-for-sale as of December 31, 1999, by expected
         maturity, are shown below. Expected maturities will differ from
         contractual maturities because borrowers may have the right to call or
         prepay obligations with or without call or prepayment penalties.
<TABLE>
<CAPTION>

                                                                                    Amortized        Estimated
             (in millions)                                                            cost          fair value
                                                                                    ---------        ---------
<S>                                                                                 <C>              <C>
             Fixed maturity securities available for sale:
               Due in one year or less                                              $   847.0        $   847.0
               Due after one year through five years                                  5,240.5          5,205.7
               Due after five years through ten years                                 5,046.9          5,005.2
               Due after ten years                                                    4,242.9          4,236.1
                                                                                    ---------        ---------
                                                                                    $15,377.3        $15,294.0
                                                                                    =========        =========

</TABLE>
<PAGE>   61
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



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

<TABLE>
<CAPTION>

             (in millions)                                                           1999         1998
                                                                                    ------       -------
<S>                                                                                 <C>          <C>
             Gross unrealized (losses) gains                                        $(75.3)      $ 540.6
             Adjustment to deferred policy acquisition costs                          50.9        (116.6)
             Deferred federal income tax                                               8.5        (148.4)
                                                                                    ------       -------
                                                                                    $(15.9)      $ 275.6
                                                                                    ======       =======
</TABLE>

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

             (in millions)                                                   1999          1998          1997
                                                                            -------        -----        ------

<S>                                                                         <C>            <C>          <C>
             Securities available-for-sale:
               Fixed maturity securities                                    $(607.1)       $52.6        $137.5
               Equity securities                                               (8.8)         4.2          (2.7)
                                                                            -------        -----        ------
                                                                            $(615.9)       $56.8        $134.8
                                                                            =======        =====        ======
</TABLE>

         Proceeds from the sale of securities available-for-sale during 1999,
         1998 and 1997 were $513.1 million, $610.5 million and $574.5 million,
         respectively. During 1999, gross gains of $10.4 million ($9.0 million
         and $9.9 million in 1998 and 1997, respectively) and gross losses of
         $28.0 million ($7.6 million and $18.0 million in 1998 and 1997,
         respectively) were realized on those sales. In addition, gross gains of
         $15.1 million and gross losses of $0.7 million were realized in 1997
         when the Company paid a dividend to NFS, which then made an equivalent
         dividend to Nationwide Corp., consisting of securities having an
         aggregate fair value of $850.0 million.

         The Company had $15.6 million of real estate investments at December
         31, 1999 that were non-income producing the preceding twelve months.
         During 1998 the Company had investments of $42.4 million that were
         non-income producing, which consisted of $32.7 million of securities
         available-for-sale and $9.7 million of real estate.

         Real estate is presented at cost less accumulated depreciation of $24.8
         million as of December 31, 1999 ($21.5 million as of December 31, 1998)
         and valuation allowances of $5.5 million as of December 31, 1999 ($5.4
         million as of December 31, 1998).

         The recorded investment of mortgage loans on real estate considered to
         be impaired was $3.7 million as of both December 31, 1999 and 1998. No
         valuation allowance has been recorded for these loans as of December
         31, 1999 or 1998. During 1999, the average recorded investment in
         impaired mortgage loans on real estate was approximately $3.7 million
         ($9.1 million in 1998) and there was no interest income recognized on
         those loans. Interest income recognized on impaired loans was $0.3
         million in 1998 which is equal to interest income recognized using a
         cash-basis method of income recognition.
<PAGE>   62
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



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

<TABLE>
<CAPTION>
             (in millions)                                             1999     1998     1997
                                                                       -----    -----    -----

<S>                                                                    <C>      <C>      <C>
             Allowance, beginning of year                              $42.4    $42.5    $51.0
               Additions (reductions) charged to operations              0.7     (0.1)    (1.2)
               Direct write-downs charged against the allowance           --       --     (7.3)
               Allowance on acquired mortgage loans                      1.3       --       --
                                                                       -----    -----    -----
             Allowance, end of year                                    $44.4    $42.4    $42.5
                                                                       =====    =====    =====
</TABLE>

         An analysis of investment income by investment type follows for the
         years ended December 31:
<TABLE>
<CAPTION>

             (in millions)                                                  1999       1998       1997
                                                                          --------   --------   --------

<S>                                                                       <C>        <C>        <C>
             Gross investment income:
               Securities available-for-sale:
                 Fixed maturity securities                                $1,031.3   $  982.5   $  911.6
                 Equity securities                                             2.5        0.8        0.8
               Mortgage loans on real estate                                 460.4      458.9      457.7
               Real estate                                                    28.8       40.4       42.9
               Short-term investments                                         18.6       17.8       22.7
               Other                                                          26.5       30.7       21.0
                                                                          --------   --------   --------
                   Total investment income                                 1,568.1    1,531.1    1,456.7
             Less investment expenses                                         47.3       49.5       47.5
                                                                          --------   --------   --------
                   Net investment income                                  $1,520.8   $1,481.6   $1,409.2
                                                                          ========   ========   ========
</TABLE>

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

             (in millions)                                                 1999     1998    1997
                                                                          -------   -----   -----

<S>                                                                       <C>      <C>     <C>
             Securities available-for-sale:
               Fixed maturity securities                                  $(25.0)  $(0.7)  $ 3.6
               Equity securities                                             7.4     2.1     2.7
             Mortgage loans on real estate                                  (0.6)    3.9     1.6
             Real estate and other                                           6.6    23.1     3.2
                                                                          ------   -----   -----
                                                                          $(11.6)  $28.4   $11.1
                                                                          ======   =====   =====
</TABLE>

         Fixed maturity securities with an amortized cost of $9.1 million as of
         December 31, 1999 and $6.5 million as of December 31, 1998 were on
         deposit with various regulatory agencies as required by law.

(4)      Derivative Financial Instruments

         The Company uses derivative financial instruments, principally interest
         rate swaps, interest rate futures contracts and foreign currency swaps,
         to manage market risk exposures associated with changes in interest
         rates and foreign currency exchange rates. Provided they meet specific
         criteria, interest rate swaps and futures are considered hedges and are
         accounted for under the accrual method and deferral method,
         respectively. The Company has no significant derivative positions that
         are not considered hedges.
<PAGE>   63
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



         Interest rate swaps are primarily used to convert specific investment
         securities and interest bearing policy liabilities from a fixed-rate to
         a floating-rate basis. Amounts receivable or payable under these
         agreements are recognized as an adjustment to net investment income or
         interest credited to policyholder account balances consistent with the
         nature of the hedged item. The changes in fair value of the interest
         rate swap agreements are not recognized on the balance sheet, except
         for interest rate swaps designated as hedges of fixed maturity
         securities available-for-sale, for which changes in fair values are
         reported in accumulated other comprehensive income.

         Interest rate futures contracts are primarily used to hedge the risk of
         adverse interest rate changes related to the Company's mortgage loan
         commitments and anticipated purchases of fixed rate investments. Gains
         and losses are deferred and, at the time of closing, reflected as an
         adjustment to the carrying value of the related mortgage loans or
         investments. The carrying value adjustments are amortized into net
         investment income over the life of the related mortgage loans or
         investments.

         Foreign currency swaps are used to convert cash flows from specific
         policy liabilities and investments denominated in foreign currencies
         into U.S. dollars at specified exchange rates. Gains and losses on
         foreign currency swaps are recorded in earnings based on the related
         spot foreign exchange rate at the end of the reporting period. Gains
         and losses on these contracts offset those recorded as a result of
         translating the hedged foreign currency denominated liabilities and
         investments to U.S. dollars.

         The following table summarizes the notional amount of derivative
         financial instruments classified as hedges outstanding as of December
         31, 1999. Prior to 1999 the Company's activities in derivatives were
         not significant.

<TABLE>
<CAPTION>
                                                                               (in millions)
                                                                               -------------
<S>                                                                               <C>
            Interest rate swaps
               Pay fixed/receive variable rate swaps hedging investments          $362.7
               Pay variable/receive fixed rate swaps hedging investments          $ 28.5
               Other contracts hedging investments                                $ 19.1
               Pay variable/receive fixed rate swaps hedging liabilities          $577.2

            Foreign currency swaps
               Hedging foreign currency denominated investments                   $ 14.8
               Hedging foreign currency denominated liabilities                   $577.2

            Interest rate futures contracts                                       $781.6

</TABLE>
<PAGE>   64
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



(5)      Federal Income Tax

         The tax effects of temporary differences that give rise to significant
         components of the net deferred tax liability as of December 31, 1999
         and 1998 are as follows:

<TABLE>
<CAPTION>
             (in millions)                                                   1999            1998
                                                                             ----            ----
<S>                                                                         <C>             <C>
             Deferred tax assets:
               Fixed maturity securities                                    $  5.3          $   --
               Future policy benefits                                        149.5           207.7
               Liabilities in separate accounts                              373.6           319.9
               Mortgage loans on real estate and real estate                  18.5            17.5
               Other assets and other liabilities                             51.1            58.9
                                                                             -----          ------
                 Total gross deferred tax assets                             598.0           604.0
                 Less valuation allowance                                     (7.0)           (7.0)
                                                                             -----          ------
                 Net deferred tax assets                                     591.0           597.0
                                                                             -----          ------

             Deferred tax liabilities:
               Deferred policy acquisition costs                             724.4           568.7
               Fixed maturity securities                                        --           212.2
               Deferred tax on realized investment gains                      34.7            34.8
               Equity securities and other long-term investments              10.8             9.6
               Other                                                          26.5            21.6
                                                                            ------          ------
                 Total gross deferred tax liabilities                        796.4           846.9
                                                                            ------          ------
                 Net deferred tax liability                                 $205.4          $249.9
                                                                            ======          ======
</TABLE>

         In assessing the realizability of deferred tax assets, management
         considers whether it is more likely than not that some portion of the
         total gross deferred tax assets will not be realized. Nearly all future
         deductible amounts can be offset by future taxable amounts or recovery
         of federal income tax paid within the statutory carryback period. There
         has been no change in the valuation allowance for the years ended
         December 31, 1999, 1998 and 1997.

         The Company's current federal income tax liability was $104.7 million
         and $72.8 million as of December 31, 1999 and 1998, respectively.

         Federal income tax expense for the years ended December 31 was as
         follows:

           (in millions)                    1999      1998      1997
                                           ------    ------    ------

           Currently payable               $ 53.6    $186.1    $121.7
           Deferred tax expense             147.8       4.3      28.5
                                           ------    ------    ------
                                           $201.4    $190.4    $150.2
                                           ======    ======    ======
<PAGE>   65
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



         Total federal income tax expense for the years ended December 31, 1999,
         1998 and 1997 differs from the amount computed by applying the U.S.
         federal income tax rate to income before tax as follows:

<TABLE>
<CAPTION>
                                                             1999                     1998                     1997
                                                       ----------------         ----------------         ----------------
         (in millions)                                 Amount       %           Amount        %          Amount        %
                                                       ------      ----         ------      ----         ------      ----

<S>                                                    <C>         <C>          <C>         <C>          <C>         <C>
         Computed (expected) tax expense               $212.3      35.0         $195.0      35.0         $150.5      35.0
         Tax exempt interest and dividends
           received deduction                            (7.3)     (1.2)          (4.9)     (0.9)            --        --
         Income tax credits                              (4.3)     (0.7)            --        --             --        --
         Other, net                                       0.7       0.1            0.3       0.1           (0.3)     (0.1)
                                                       ------      ----         ------      ----         ------      ----
             Total (effective rate of each year)       $201.4      33.2         $190.4      34.2         $150.2      34.9
                                                       ======      ====         ======      ====         ======      ====
</TABLE>

         Total federal income tax paid was $29.8 million, $173.4 million and
         $91.8 million during the years ended December 31, 1999, 1998 and 1997,
         respectively.

(6)      Comprehensive Income

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

             (in millions)                                                 1999       1998       1997
                                                                          -------    ------     ------
<S>                                                                       <C>        <C>        <C>
             Unrealized gains (losses) on securities available-for-sale
                arising during the period:
                Gross                                                     $(665.3)   $ 58.2     $141.1
                Adjustment to deferred policy acquisition costs             167.5     (12.9)     (21.8)
                Related federal income tax (expense) benefit                171.4     (15.9)     (41.7)
                                                                          -------    ------     ------
                   Net                                                     (326.4)     29.4       77.6
                                                                          -------    ------     ------

             Reclassification adjustment for net (gains) losses on
                securities available-for-sale realized during the
                period:
                Gross                                                        17.6      (1.4)      (6.3)
                Related federal income tax expense (benefit)                 (6.2)      0.5        2.2
                                                                          -------    ------     ------
                   Net                                                       11.4      (0.9)      (4.1)
                                                                          -------    ------     ------
             Total Other Comprehensive Income                             $(315.0)   $ 28.5     $ 73.5
                                                                          =======    ======     ======
</TABLE>

(7)      Fair Value of Financial Instruments

         The following disclosures summarize the carrying amount and estimated
         fair value of the Company's financial instruments. Certain assets and
         liabilities are specifically excluded from the disclosure requirements
         of financial instruments. Accordingly, the aggregate fair value amounts
         presented do not represent the underlying value of the Company.
<PAGE>   66
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



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

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

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

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

              Fixed maturity and equity securities: The fair value for fixed
              maturity securities is based on quoted market prices, where
              available. For fixed maturity securities not actively traded, fair
              value is estimated using values obtained from independent pricing
              services or, in the case of private placements, is estimated by
              discounting expected future cash flows using a current market rate
              applicable to the yield, credit quality and maturity of the
              investments. The fair value for equity securities is based on
              quoted market prices. The carrying amount and fair value for fixed
              maturity and equity securities exclude the fair value of
              derivatives contracts designated as hedges of fixed maturity and
              equity securities.

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

              Policy loans, short-term investments and cash: The carrying amount
              reported in the consolidated balance sheets for these instruments
              approximates their fair value.

              Separate account assets and liabilities: The fair value of assets
              held in separate accounts is based on quoted market prices. The
              fair value of liabilities related to separate accounts is the
              amount payable on demand, which is net of certain surrender
              charges.

              Investment contracts: The fair value for the Company's liabilities
              under investment type contracts is disclosed using two methods.
              For investment contracts without defined maturities, fair value is
              the amount payable on demand. For investment contracts with known
              or determined maturities, fair value is estimated using discounted
              cash flow analysis. Interest rates used are similar to currently
              offered contracts with maturities consistent with those remaining
              for the contracts being valued.
<PAGE>   67
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



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

              Commitments to extend credit: Commitments to extend credit have
              nominal fair value because of the short-term nature of such
              commitments. See note 8.

              Futures contracts: The fair value for futures contracts is based
              on quoted market prices.

              Interest rate and foreign currency swaps: The fair value for
              interest rate and foreign currency swaps are calculated with
              pricing models using current rate assumptions.

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

<TABLE>
<CAPTION>
                                                                         1999                              1998
                                                                ------------------------         -------------------------
                                                                Carrying       Estimated         Carrying       Estimated
               (in millions)                                     amount        fair value         amount        fair value
                                                                ---------      ---------         ---------      ----------
<S>                                                             <C>            <C>               <C>             <C>
               Assets:
                 Investments:
                   Securities available-for-sale:
                     Fixed maturity securities                  $15,294.0      $15,294.0         $14,245.1       $14,245.1
                     Equity securities                               92.9           92.9             128.5           128.5
                   Mortgage loans on real estate, net             5,786.3        5,745.5           5,328.4         5,527.6
                   Policy loans                                     519.6          519.6             464.3           464.3
                   Short-term investments                           416.0          416.0             289.1           289.1
                 Cash                                                 4.8            4.8               3.4             3.4
                 Assets held in separate accounts                67,135.1       67,135.1          50,935.8        50,935.8

               Liabilities:
                 Investment contracts                           (16,977.7)     (16,428.6)        (15,468.7)      (15,158.6)
                 Policy reserves on life insurance contracts     (4,883.9)      (4,607.9)         (3,914.0)       (3,768.9)
                 Liabilities related to separate accounts       (67,135.1)     (66,318.7)        (50,935.8)      (49,926.5)

               Derivative financial instruments:
                 Interest rate swaps hedging assets                   4.3            4.3               -               -
                 Interest rate swaps hedging liabilities              -            (24.2)              -               -
                 Foreign currency swaps                             (11.8)         (11.8)              -               -
                 Futures contracts                                    1.3            1.3              (1.3)           (1.3)
</TABLE>

(8)      Risk Disclosures

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

         Credit Risk: The risk that issuers of securities owned by the Company
         or mortgagors on mortgage loans on real estate owned by the Company
         will default or that other parties, including reinsurers, which owe the
         Company money, will not pay. The Company minimizes this risk by
         adhering to a conservative investment strategy, by maintaining
         reinsurance and credit and collection policies and by providing for any
         amounts deemed uncollectible.
<PAGE>   68
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


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

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

         Financial Instruments with Off-Balance-Sheet Risk: The Company is a
         party to financial instruments with off-balance-sheet risk in the
         normal course of business through management of its investment
         portfolio. These financial instruments include commitments to extend
         credit in the form of loans and derivative financial instruments. These
         instruments involve, to varying degrees, elements of credit risk in
         excess of amounts recognized on the consolidated balance sheets.

         Commitments to fund fixed rate mortgage loans on real estate are
         agreements to lend to a borrower, and are subject to conditions
         established in the contract. Commitments generally have fixed
         expiration dates or other termination clauses and may require payment
         of a deposit. Commitments extended by the Company are based on
         management's case-by-case credit evaluation of the borrower and the
         borrower's loan collateral. The underlying mortgage property represents
         the collateral if the commitment is funded. The Company's policy for
         new mortgage loans on real estate is to lend no more than 75% of
         collateral value. Should the commitment be funded, the Company's
         exposure to credit loss in the event of nonperformance by the borrower
         is represented by the contractual amounts of these commitments less the
         net realizable value of the collateral. The contractual amounts also
         represent the cash requirements for all unfunded commitments.
         Commitments on mortgage loans on real estate of $216.2 million
         extending into 2000 were outstanding as of December 31, 1999. The
         Company also had $28.0 million of commitments to purchase fixed
         maturity securities outstanding as of December 31, 1999.

         Notional amounts of derivative financial instruments, primarily
         interest rate swaps, interest rate futures contracts and foreign
         currency swaps, significantly exceed the credit risk associated with
         these instruments and represent contractual balances on which
         calculations of amounts to be exchanged are based. Credit exposure is
         limited to the sum of the aggregate fair value of positions that have
         become favorable to NLIC, including accrued interest receivable due
         from counterparties. Potential credit losses are minimized through
         careful evaluation of counterparty credit standing, selection of
         counterparties from a limited group of high quality institutions,
         collateral agreements and other contract provisions. At December 31,
         1999, NLIC's credit risk from these derivative financial instruments
         was $6.1 million.

         Significant Concentrations of Credit Risk: The Company grants mainly
         commercial mortgage loans on real estate to customers throughout the
         United States. The Company has a diversified portfolio with no more
         than 23% (22% in 1998) in any geographic area and no more than 2% (2%
         in 1998) with any one borrower as of December 31, 1999. As of December
         31, 1999, 39% (42% in 1998) of the remaining principal balance of the
         Company's commercial mortgage loan portfolio financed retail
         properties.
<PAGE>   69
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



         Reinsurance: The Company has entered into a reinsurance contract to
         cede a portion of its general account individual annuity business to
         The Franklin Life Insurance Company (Franklin). Total recoveries due
         from Franklin were $143.6 million and $187.9 million as of December 31,
         1999 and 1998, respectively. The contract is immaterial to the
         Company's results of operations. The ceding of risk does not discharge
         the original insurer from its primary obligation to the policyholder.
         Under the terms of the contract, Franklin has established a trust as
         collateral for the recoveries. The trust assets are invested in
         investment grade securities, the market value of which must at all
         times be greater than or equal to 102% of the reinsured reserves.

(9)      Pension Plan and Postretirement Benefits Other Than Pensions

         The Company is a participant, together with other affiliated companies,
         in a pension plan covering all employees who have completed at least
         one year of service. The Company funds pension costs accrued for direct
         employees plus an allocation of pension costs accrued for employees of
         affiliates whose work efforts benefit the Company. Assets of the
         Retirement Plan are invested in group annuity contracts of NLIC.

         Pension cost (benefit) charged to operations by the Company during the
         years ended December 31, 1999, 1998 and 1997 were $(8.3) million, $2.0
         million and $7.5 million, respectively. The Company has recorded a
         prepaid pension asset of $13.3 million and $5.0 million as of December
         31, 1999 and 1998, respectively.

         In addition to the defined benefit pension plan, the Company, together
         with other affiliated companies, participates in life and health care
         defined benefit plans for qualifying retirees. Postretirement life and
         health care benefits are contributory and generally available to full
         time employees who have attained age 55 and have accumulated 15 years
         of service with the Company after reaching age 40. Postretirement
         health care benefit contributions are adjusted annually and contain
         cost-sharing features such as deductibles and coinsurance. In addition,
         there are caps on the Company's portion of the per-participant cost of
         the postretirement health care benefits. These caps can increase
         annually, but not more than three percent. The Company's policy is to
         fund the cost of health care benefits in amounts determined at the
         discretion of management. Plan assets are invested primarily in group
         annuity contracts of NLIC.

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

         The Company's accrued postretirement benefit expense as of December 31,
         1999 and 1998 was $49.6 million and $40.1 million, respectively, and
         the net periodic postretirement benefit cost (NPPBC) for 1999, 1998 and
         1997 was $4.9 million, $4.1 million and $3.0 million, respectively.
<PAGE>   70
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         Information regarding the funded status of the pension plan as a whole
         and the postretirement life and health care benefit plan as a whole as
         of December 31, 1999 and 1998 follows:

<TABLE>
<CAPTION>
                                                                         Pension Benefits        Postretirement Benefits
                                                                        ------------------       -----------------------
              (in millions)                                               1999       1998         1999            1998
              --------------------------------------------------------- --------   --------      -------         -------
<S>                                                                     <C>        <C>           <C>             <C>
              Change in benefit obligation:
              Benefit obligation at beginning of year                   $2,185.0   $2,033.8      $ 270.1         $ 237.9
              Service cost                                                  80.0       87.6         14.2             9.8
              Interest cost                                                109.9      123.4         17.6            15.4
              Actuarial (gain) loss                                        (95.0)     123.2        (64.4)           15.6
              Plan settlement in 1999/curtailment in 1998                 (396.1)    (107.2)          --              --
              Benefits paid                                                (72.4)     (75.8)       (11.0)           (8.6)
              Acquired companies                                              --         --         13.3              --
                                                                        --------   --------      -------         -------
              Benefit obligation at end of year                          1,811.4    2,185.0        239.8           270.1
                                                                        --------   --------      -------         -------
              Change in plan assets:
              Fair value of plan assets at beginning of year             2,541.9    2,212.9         77.9            69.2
              Actual return on plan assets                                 161.8      300.7          3.5             5.0
              Employer contribution                                         12.4      104.1         20.9            12.1
              Plan settlement                                             (396.1)        --           --              --
              Benefits paid                                                (72.4)     (75.8)       (11.0)           (8.4)
                                                                        --------   --------      -------         -------
              Fair value of plan assets at end of year                   2,247.6    2,541.9         91.3            77.9
                                                                        --------   --------      -------         -------

              Funded status                                                436.2      356.9       (148.5)         (192.2)
              Unrecognized prior service cost                               28.2       31.5           --              --
              Unrecognized net (gains) losses                             (402.0)    (345.7)       (46.7)           16.0
              Unrecognized net (asset) obligation at transition             (7.7)     (11.0)         1.1             1.3
                                                                        --------   --------      -------         -------
              Prepaid (accrued) benefit cost                            $   54.7   $   31.7      $(194.1)        $(174.9)
                                                                        ========   ========      =======         =======
</TABLE>
<PAGE>   71
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



         Basis for measurements, funded status of the pension plan and
         postretirement life and health care benefit plan:

<TABLE>
<CAPTION>
                                                                    Pension Benefits        Postretirement Benefits
                                                                    ----------------        -----------------------
                                                                    1999        1998         1999             1998
                                                                    ----        ----        -------          ------

<S>                                                                 <C>         <C>
              Weighted average discount rate                        7.00%       5.50%        7.80%            6.65%
              Rate of increase in future compensation levels        5.25%       3.75%          --               --
              Assumed health care cost trend rate:
                    Initial rate                                      --          --        15.00%           15.00%
                    Ultimate rate                                     --          --         5.50%            8.00%
                    Uniform declining period                          --          --        5 Years         15 Years
</TABLE>

         The net periodic pension cost for the pension plan as a whole for the
         years ended December 31, 1999, 1998 and 1997 follows:
<TABLE>
<CAPTION>

              (in millions)                                                              1999       1998          1997
              --------------------------------------------------------------------------------   -----------   ------------
<S>                                                                                    <C>          <C>          <C>
              Service cost (benefits earned during the period)                         $  80.0      $  87.6      $   77.3
              Interest cost on projected benefit obligation                              109.9        123.4         118.6
              Expected return on plan assets                                            (160.3)      (159.0)       (139.0)
              Recognized gains                                                            (9.1)        (3.8)           --
              Amortization of prior service cost                                           3.2          3.2           3.2
              Amortization of unrecognized transition obligation (asset)                  (1.4)         4.2           4.2
                                                                                       -------      -------      --------
                                                                                       $  22.3      $  55.6      $   64.3
                                                                                       =======      =======      ========
</TABLE>

         Effective December 31, 1998, Wausau Service Corporation (WSC) ended its
         affiliation with Nationwide Insurance and employees of WSC ended
         participation in the plan. A curtailment gain of $67.1 million resulted
         (consisting of a $107.2 million reduction in the projected benefit
         obligation, net of the write-off of the $40.1 million remaining
         unamortized transition obligation related to WSC). During 1999, the
         plan transferred assets to settle its obligation related to WSC
         employees . A settlement gain of $32.9 million was recognized.

         Basis for measurements, net periodic pension cost for the pension plan:
<TABLE>
<CAPTION>

                                                                           1999          1998          1997
                                                                          ------        -----         -----
<S>                                                                       <C>           <C>           <C>
             Weighted average discount rate                               6.08%         6.00%         6.50%
             Rate of increase in future compensation levels               4.33%         4.25%         4.75%
             Expected long-term rate of return on plan assets             7.33%         7.25%         7.25%
</TABLE>
<PAGE>   72
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



         The amount of NPPBC for the postretirement benefit plan as a whole for
         the years ended December 31, 1999, 1998 and 1997 was as follows:

<TABLE>
<CAPTION>
             (in millions)                                                              1999          1998          1997
                                                                                         -------   -----------   -----------
<S>                                                                                      <C>           <C>          <C>
             Service cost (benefits attributed to employee service during the year)      $14.2         $ 9.8         $ 7.0
             Interest cost on accumulated postretirement benefit obligation               17.6          15.4          14.0
             Actual return on plan assets                                                 (3.5)         (5.0)         (3.6)
             Amortization of unrecognized transition obligation of affiliates              0.6           0.2           0.2
             Net amortization and deferral                                                (1.8)          1.2          (0.5)
                                                                                         -----         -----         -----
                                                                                         $27.1         $21.6         $17.1
                                                                                         =====         =====         =====
</TABLE>

         Actuarial assumptions used for the measurement of the NPPBC for the
         postretirement benefit plan for 1999, 1998 and 1997 were as follows:

<TABLE>
<CAPTION>

                                                               1999      1998       1997
                                                             -------    ------     ------

<S>                                                          <C>        <C>       <C>
               Discount rate                                 6.65%      6.70%      7.25%
               Long term rate of return on plan
                   assets, net of tax                        7.15%      5.83%      5.89%
               Assumed health care cost trend rate:
                   Initial rate                             15.00%     12.00%     11.00%
                   Ultimate rate                             5.50%      6.00%      6.00%
                   Uniform declining period                 5 Years   12 Years   12 Years

</TABLE>

         For the postretirement benefit plan as a whole, a one percentage point
         increase or decrease in the assumed health care cost trend rate would
         have no impact on the APBO as of December 31, 1999 and have no impact
         on the NPPBC for the year ended December 31, 1999.

(10)     Shareholder's Equity, Regulatory Risk-Based Capital, Retained Earnings
         and Dividend Restrictions

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

         The statutory capital and surplus of NLIC as of December 31, 1999, 1998
         and 1997 was $1.35 billion, $1.32 billion and $1.13 billion,
         respectively. The statutory net income of NLIC for the years ended
         December 31, 1999, 1998 and 1997 was $276.2 million, $171.0 million and
         $111.7 million, respectively.

         The Company is limited in the amount of shareholder dividends it may
         pay without prior approval by the Department. As of December 31, 1999
         $40.2 million of dividends could be paid by NLIC without prior
         approval.
<PAGE>   73
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



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

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

(11)     Transactions With Affiliates

         During second quarter 1999 the Company entered into a modified
         coinsurance arrangement to reinsure the 1999 operating results of an
         affiliated company, Employers Life Insurance Company of Wausau (ELOW)
         retroactive to January 1, 1999. In September 1999, NFS acquired ELOW
         for $120.8 million and immediately merged ELOW into NLIC terminating
         the modified coinsurance arrangement. Because ELOW was an affiliate,
         the Company accounted for the merger similar to poolings-of-interests;
         however, prior period financial statements were not restated due to
         immateriality. The reinsurance and merger combined contributed $1.46
         million to year to date net income.

         The Company has a reinsurance agreement with NMIC whereby all of the
         Company's accident and health business is ceded to NMIC on a modified
         coinsurance basis. The agreement covers individual accident and health
         business for all periods presented and group and franchise accident and
         health business since July 1, 1999. Either party may terminate the
         agreement on January 1 of any year with prior notice. Prior to July 1,
         1999 group and franchise accident and health business and a block of
         group life insurance policies were ceded to ELOW under a modified
         coinsurance agreement. Under a modified coinsurance agreement, invested
         assets are retained by the ceding company and investment earnings are
         paid to the reinsurer. Under the terms of the Company's agreements, the
         investment risk associated with changes in interest rates is borne by
         the reinsurer. Risk of asset default is retained by the Company,
         although a fee is paid to the Company for the retention of such risk.
         The ceding of risk does not discharge the original insurer from its
         primary obligation to the policyholder. The Company believes that the
         terms of the modified coinsurance agreements are consistent in all
         material respects with what the Company could have obtained with
         unaffiliated parties. Revenues ceded to NMIC and ELOW for the years
         ended December 31, 1999, 1998 and 1997 were $193.0 million, $216.9
         million, and $315.3 million, respectively, while benefits, claims and
         expenses ceded were $216.9 million, $259.3 million, and $326.6 million,
         respectively.

         Pursuant to a cost sharing agreement among NMIC and certain of its
         direct and indirect subsidiaries, including the Company, NMIC provides
         certain operational and administrative services, such as sales support,
         advertising, personnel and general management services, to those
         subsidiaries. Expenses covered by such agreement are subject to
         allocation among NMIC and such subsidiaries. Measures used to allocate
         expenses among companies include individual employee estimates of time
         spent, special cost studies, salary expense, commission expense and
         other methods agreed to by the participating companies that are within
         industry guidelines and practices. In addition, beginning in 1999
         Nationwide Services Company, a subsidiary of NMIC, provides computer,
         telephone, mail, employee benefits administration, and other services
         to NMIC and certain of its direct and indirect subsidiaries, including
         the Company, based on specified rates for units of service consumed.
         For the years ended December 31, 1999, 1998 and 1997, the Company made
         payments to NMIC and Nationwide Services Company totaling $124.1
         million, $95.0 million, and $85.8 million, respectively. In addition,
         the Company does not believe that expenses recognized under these
         agreements are materially different than expenses that would have been
         recognized had the Company operated on a stand-alone basis.

         The Company leases office space from NMIC and certain of its
         subsidiaries. For the years ended December 31, 1999, 1998 and 1997, the
         Company made lease payments to NMIC and its subsidiaries of $9.9
         million, $8.0 million and $8.4 million, respectively.
<PAGE>   74
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         The Company also participates in intercompany repurchase agreements
         with affiliates whereby the seller will transfer securities to the
         buyer at a stated value. Upon demand or a stated period, the securities
         will be repurchased by the seller at the original sales price plus a
         price differential. Transactions under the agreements during 1999 and
         1998 were not material. The Company believes that the terms of the
         repurchase agreements are materially consistent with what the Company
         could have obtained with unaffiliated parties.

         The Company and various affiliates entered into agreements with
         Nationwide Cash Management Company (NCMC), an affiliate, under which
         NCMC acts as a common agent in handling the purchase and sale of
         short-term securities for the respective accounts of the participants.
         Amounts on deposit with NCMC were $411.7 million and $248.4 million as
         of December 31, 1999 and 1998, respectively, and are included in
         short-term investments on the accompanying consolidated balance sheets.

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

         Certain annuity products are sold through three affiliated companies,
         which are also subsidiaries of NFS. Total commissions and fees paid to
         these affiliates for the three years ended December 31, 1999 were $56.0
         million, $60.0 million and $66.1 million, respectively.

(12)     Bank Lines of Credit

         NFS, NLIC and NMIC are parties to a $600.0 million revolving credit
         facility which provides for a $600.0 million loan over a five year term
         on a fully revolving basis with a group of national financial
         institutions. The credit facility provides for several and not joint
         liability with respect to any amount drawn by any party. NFS, NLIC and
         NMIC pay facility and usage fees to the financial institutions to
         maintain the revolving credit facility. As of December 31, 1999 the
         Company had no amounts outstanding under the agreement.

(13)     Contingencies

         On October 29, 1998, the Company was named in a lawsuit filed in Ohio
         state court related to the sale of deferred annuity products for use as
         investments in tax-deferred contributory retirement plans (Mercedes
         Castillo v. Nationwide Financial Services, Inc., Nationwide Life
         Insurance Company and Nationwide Life and Annuity Insurance Company).
         On May 3, 1999, the complaint was amended to, among other things, add
         Marcus Shore as a second plaintiff. The amended complaint is brought as
         a class action on behalf of all persons who purchased individual
         deferred annuity contracts or participated in group annuity contracts
         sold by the Company and the other named Company affiliates which were
         used to fund certain tax-deferred retirement plans. The amended
         complaint seeks unspecified compensatory and punitive damages. No class
         has been certified. On June 11, 1999, the Company and the other named
         defendants filed a motion to dismiss the amended complaint. On March 8,
         2000, the court denied the motion to dismiss the amended complaint
         filed by the Company and other named defendants. The Company intends to
         defend this lawsuit vigorously.

(14)     Segment Information

         The Company uses differences in products as the basis for defining its
         reportable segments. The Company reports three product segments:
         Variable Annuities, Fixed Annuities and Life Insurance.
<PAGE>   75
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



         The Variable Annuities segment consists of annuity contracts that
         provide the customer with access to a wide range of investment options,
         tax-deferred accumulation of savings, asset protection in the event of
         an untimely death, and flexible payout options including a lump sum,
         systematic withdrawal or a stream of payments for life. The Company's
         variable annuity products consist almost entirely of flexible premium
         deferred variable annuity contracts.

         The Fixed Annuities segment consists of annuity contracts that generate
         a return for the customer at a specified interest rate fixed for a
         prescribed period, tax-deferred accumulation of savings, and flexible
         payout options including a lump sum, systematic withdrawal or a stream
         of payments for life. Such contracts consist of single premium deferred
         annuities, flexible premium deferred annuities and single premium
         immediate annuities. The Fixed Annuities segment includes the fixed
         option under variable annuity contracts.

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

         In addition to the product segments, the Company reports corporate
         revenue and expenses, investments and related investment income
         supporting capital not specifically allocated to its product segments,
         revenues and expenses of its investment advisor subsidiary, revenues
         and expenses related to group annuity contracts sold to Nationwide
         Insurance employee and agent benefit plans and all realized gains and
         losses on investments in a Corporate and Other segment.

         During 1999 the Company revised the allocation of net investment income
         among its Life Insurance and Corporate and Other segments. Also,
         certain amounts previously reported as other income were reclassified
         to operating expense. Amounts reported for prior periods have been
         restated to reflect these changes.

         The following table summarizes the financial results of the Company's
         business segments for the years ended December 31, 1999, 1998 and 1997.

<TABLE>
<CAPTION>
                                                  Variable      Fixed        Life      Corporate
         (in millions)                            Annuities    Annuities   Insurance   and Other      Total
         ------------------------------------     ---------    ---------   ---------   ---------    ---------
<S>                            <C>                <C>          <C>          <C>         <C>         <C>
         1999:
         Net investment income (1)                $   (41.5)   $ 1,134.5    $  253.1    $  174.7    $ 1,520.8
         Other operating revenue                      668.2         43.4       393.0        77.8      1,182.4
                                                  ---------    ---------    --------    --------    ---------
            Total operating revenue (2)               626.7      1,177.9       646.1       252.5      2,703.2
                                                  ---------    ---------    --------    --------    ---------
         Interest credited to policyholder
            account balances                             --        837.5       130.5       128.3      1,096.3
         Amortization of deferred policy
            acquisition costs                         162.8         49.7        60.1          --        272.6
         Other benefits and expenses                  173.6        113.5       334.7        94.4        716.2
                                                  ---------    ---------    --------    --------    ---------
            Total expenses                            336.4      1,000.7       525.3       222.7      2,085.1
                                                  ---------    ---------    --------    --------    ---------
         Operating income before
            federal income tax                        290.3        177.2       120.8        29.8        618.1
         Realized losses on investments                  --           --          --       (11.6)       (11.6)
                                                  ---------    ---------    --------    --------    ---------
         Consolidated income before
            federal tax expense                   $   290.3    $   177.2    $  120.8    $   18.2    $   606.5
                                                  =========    =========    ========    ========    =========
         Assets as of year end                    $62,599.7    $17,134.8    $6,616.7    $6,324.7    $92,675.9
                                                  =========    =========    ========    ========    =========
</TABLE>
<PAGE>   76
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued

<TABLE>
<CAPTION>

                                                    Variable           Fixed            Life         Corporate
         (in millions)                              Annuities         Annuities       Insurance       and Other         Total
         ------------------------------------       ---------         ---------       ---------       ---------       ---------
<S>                                                 <C>               <C>              <C>             <C>             <C>
         1998:
         Net investment income (1)                  $   (31.3)        $ 1,116.6        $  225.6        $  170.7        $ 1,481.6
         Other operating revenue                        532.9              35.7           318.5            78.6            965.7
                                                    ---------         ---------        --------        --------        ---------
            Total operating revenue (2)                 501.6           1,152.3           544.1           249.3          2,447.3
                                                    ---------         ---------        --------        --------        ---------
         Interest credited to policyholder
            account balances                               --             828.6           115.4           125.0          1,069.0
         Amortization of deferred policy
            acquisition costs                           123.9              44.2            46.4              --            214.5
         Other benefits and expenses                    159.3             104.2           293.5            78.1            635.1
                                                    ---------         ---------        --------        --------        ---------
            Total expenses                              283.2             977.0           455.3           203.1          1,918.6
                                                    ---------         ---------        --------        --------        ---------
         Operating income before federal
             income tax                                 218.4             175.3            88.8            46.2            528.7
         Realized gains on investments                     --                --              --            28.4             28.4
                                                    ---------         ---------        --------        --------        ---------
         Consolidated income before
            federal tax expense                     $   218.4         $   175.3        $   88.8        $   74.6        $   557.1
                                                    =========         =========        ========        ========        =========
         Assets as of year end                      $47,668.7         $15,215.7        $5,187.6        $6,270.1        $74,342.1
                                                    =========         =========        ========        ========        =========

         1997:
         Net investment income (1)                  $   (26.8)        $ 1,098.2        $  184.9        $  152.9        $ 1,409.2
         Other operating revenue                        413.9              43.2           283.4            56.6            797.1
                                                    ---------         ---------        --------        --------        ---------
            Total operating revenue (2)                 387.1           1,141.4           468.3           209.5          2,206.3
                                                    ---------         ---------        --------        --------        ---------
         Interest credited to policyholder
            account balances                               --             823.4            78.5           114.7          1,016.6
         Amortization of deferred policy
            acquisition costs                            87.8              39.8            39.6              --            167.2
         Benefits and expenses                          148.4             108.7           283.5            63.1            603.7
                                                    ---------         ---------        --------        --------        ---------
            Total expenses                              236.2             971.9           401.6           177.8          1,787.5
                                                    ---------         ---------        --------        --------        ---------
         Operating income before federal
             income tax                                 150.9             169.5            66.7            31.7            418.8
         Realized gains on investments                     --              --                --            11.1             11.1
                                                    ---------         ---------        --------        --------        ---------
         Consolidated income before
            federal tax expense                     $   150.9         $   169.5        $   66.7        $   42.8        $   429.9
                                                    =========         =========        ========        ========        =========
         Assets as of year end                      $35,278.7         $14,436.3        $3,901.4        $6,174.3        $59,790.7
                                                    =========         =========        ========        ========        =========
</TABLE>

- ----------
        (1)  The Company's method of allocating net investment income results in
             a charge (negative net investment income) to the Variable Annuities
             segment which is recognized in the Corporate and Other segment. The
             charge relates to non-invested assets which support this segment on
             a statutory basis.
        (2)  Excludes realized gains and losses on investments.

         The Company has no significant revenue from customers located outside
         of the United States nor does the Company have any significant
         long-lived assets located outside the United States.
<PAGE>   77
                                                                      SCHEDULE I

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

                             As of December 31, 1999
<TABLE>
<CAPTION>


- -----------------------------------------------------------------------------     ---------  ---------   -------------
                                  Column A                                        Column B   Column C      Column D
- -----------------------------------------------------------------------------     ---------  ---------   -------------
                                                                                                          Amount at
                                                                                                          which shown
                                                                                                            in the
                                                                                               Market    consolidated
                             Type of Investment                                     Cost       value     balance sheet
- -----------------------------------------------------------------------------     ---------  ---------   -------------
<S>                                                                               <C>        <C>         <C>
Fixed maturity securities available-for-sale:
   Bonds:
      U.S. Government and government agencies and authorities                     $ 3,851.2  $ 3,867.8      $ 3,867.8
      States, municipalities and political subdivisions                                 0.8        0.8            0.8
      Foreign governments                                                             110.6      110.4          110.4
      Public utilities                                                              1,309.4    1,309.5        1,309.5
      All other corporate                                                          10,105.3   10,005.5       10,005.5
                                                                                  ---------  ---------      ---------
          Total fixed maturity securities available-for-sale                       15,377.3   15,294.0       15,294.0
                                                                                  ---------  ---------      ---------

Equity securities available-for-sale:
   Common stocks:
      Industrial, miscellaneous and all other                                          84.9       92.9           92.9
   Non-redeemable preferred stock                                                       --          --             --
                                                                                  ---------  ---------      ---------
          Total equity securities available-for-sale                                   84.9       92.9           92.9
                                                                                  ---------  ---------      ---------

Mortgage loans on real estate, net                                                  5,831.5                   5,786.3(1)
Real estate, net:
   Investment properties                                                              219.3                     224.9(1)
   Acquired in satisfaction of debt                                                    31.6                      29.9(1)
Policy loans                                                                          519.6                     519.6
Other long-term investments                                                            73.5                      73.8(2)
Short-term investments                                                                416.0                     416.0
                                                                                  ---------                 ---------
          Total investments                                                       $22,553.7                 $22,437.4
                                                                                  =========                 =========
</TABLE>

- ----------
(1)  Difference from Column B is primarily due to valuation allowances due to
     impairments on mortgage loans on real estate and due to accumulated
     depreciation and valuation allowances due to impairments on real estate.
     See note 3 to the consolidated financial statements.
(2)  Difference from Column B is primarily due to operating gains (losses) of
     investments in limited partnerships.



See accompanying independent auditors' report.
<PAGE>   78
                                                                    SCHEDULE III

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                       SUPPLEMENTARY INSURANCE INFORMATION
                                  (in millions)

   As of December 31, 1999, 1998 and 1997 and for each of the years then ended

<TABLE>
<CAPTION>

- ------------------------------------- -----------     ----------------         --------       ----------------     --------
              Column A                  Column B          Column C             Column D           Column E         Column F
- ------------------------------------- -----------     ----------------         --------       ----------------     --------
                                        Deferred        Future policy                           Other policy
                                         policy       benefits, losses,        Unearned          claims and
                                      acquisition        claims and            premiums       benefits payable     Premium
              Segment                    costs          loss expenses            (1)                 (1)           revenue
- ------------------------------------- -----------     ----------------         --------       ----------------     --------

<S>                                     <C>           <C>                      <C>             <C>                 <C>
1999: Variable Annuities               $1,403.1          $      --                                                  $   --
          Fixed Annuities                 397.2           16,077.3                                                    26.8
          Life Insurance                  702.9            3,519.9                                                   194.0
          Corporate and Other              50.9            2,264.4                                                      --
                                       --------          ---------                                                  ------
             Total                     $2,554.1          $21,861.6                                                  $220.8
                                       ========          =========                                                  ======

1998: Variable Annuities               $1,247.9          $      --                                                  $   --
          Fixed Annuities                 316.7           14,592.3                                                    23.1
          Life Insurance                  574.2            3,173.9                                                   176.9
          Corporate and Other            (116.6)           2,000.9                                                      --
                                       --------          ---------                                                  ------
             Total                     $2,022.2          $19,767.1                                                  $200.0
                                       ========          =========                                                  ======

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

<TABLE>
<CAPTION>

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

<S>                                   <C>            <C>                    <C>                     <C>            <C>
1999: Variable Annuities                $  (41.5)           $    2.2             $162.8             $176.3
          Fixed Annuities                1,134.5               859.2               49.7               91.8
          Life Insurance                   253.1               317.1               60.1              105.7
          Corporate and Other              174.7               128.2                 --               89.6
                                        --------            --------             ------             ------
             Total                      $1,520.8            $1,306.7             $272.6             $463.4
                                        ========            ========             ======             ======

1998: Variable Annuities                $  (31.3)           $    3.5             $123.9             $155.8
          Fixed Annuities                1,116.6               847.6               44.2               85.2
          Life Insurance                   225.6               268.7               46.4              100.6
          Corporate and Other              170.7               125.0                 --               78.1
                                        --------            --------             ------             ------
             Total                      $1,481.6            $1,244.8             $214.5             $419.7
                                        ========            ========             ======             ======

1997: Variable Annuities                $  (26.8)           $    5.9             $ 87.8             $142.5
          Fixed Annuities                1,098.2               846.7               39.8               85.4
          Life Insurance                   184.9               227.5               39.6               93.9
          Corporate and Other              152.9               114.7                 --               63.1
                                        --------            --------             ------             ------
             Total                      $1,409.2            $1,194.8             $167.2             $384.9
                                        ========            ========             ======             ======
</TABLE>

- ----------
(1)  Unearned premiums and other policy claims and benefits payable are
     included in Column C amounts.
(2)  Allocations of net investment income and certain operating expenses are
     based on a number of assumptions and estimates, and reported operating
     results would change by segment if different methods were applied.

See accompanying independent auditors' report.
<PAGE>   79
                                                                     SCHEDULE IV

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                                   REINSURANCE
                                  (in millions)

   As of December 31, 1999, 1998 and 1997 and for each of the years then ended

<TABLE>
<CAPTION>

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

<S>                                               <C>              <C>             <C>             <C>             <C>
1999:
  Life insurance in force                            $84,845.3      $26,296.5         $ 14.9         $58,563.7         0.0%
                                                     =========      =========         ======         =========         ====
  Premiums:
    Life insurance                                   $   242.2      $    22.6         $  1.2         $   220.8         0.6%
    Accident and health insurance                        134.9          142.8            7.9                --          N/A
                                                     ---------      ---------         ------         ---------         ----

        Total                                        $   377.1      $   165.4         $  9.1         $   220.8         4.2%
                                                     =========      =========         ======         =========         ====


1998:
  Life insurance in force                            $63,215.9      $17,413.4         $ 28.0         $45,830.5         0.1%
                                                     =========      =========         ======         =========         ====

  Premiums:
    Life insurance                                   $   225.4      $    27.4         $  2.0         $   200.0         1.0%
    Accident and health insurance                        169.7          179.4            9.7                --          N/A
                                                     ---------      ---------         ------         ---------         ----
        Total                                        $   395.1      $   206.8         $ 11.7         $   200.0         5.8%
                                                     =========      =========         ======         =========         ====


1997:
  Life Insurance in force                            $52,648.4      $13,678.7         $289.7         $39,259.4         0.7%
                                                     =========      =========         ======         =========         ====

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

- ------------
Note:  The life insurance caption represents principally premiums from
       traditional life insurance and life-contingent immediate annuities and
       excludes deposits on investment products and universal life insurance
       products.
<PAGE>   80
                                                                      SCHEDULE V

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                        VALUATION AND QUALIFYING ACCOUNTS
                                  (in millions)
                  Years ended December 31, 1999, 1998 and 1997

<TABLE>
<CAPTION>

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

<S>                                                         <C>          <C>           <C>           <C>           <C>
1999:
  Valuation allowances - fixed maturity securities             $ 7.5        $  --         $ --          $ 7.5          $  --
  Valuation allowances - mortgage loans on real estate          42.4          0.7          1.3(2)          --           44.4
  Valuation allowances - real estate                             5.4          0.9           --            0.8            5.5
                                                               -----        -----         ----          -----          -----
      Total                                                    $55.3        $ 1.6         $1.3          $ 8.3          $49.9
                                                               =====        =====         ====          =====          =====


1998:
  Valuation allowances - fixed maturity securities             $  --        $ 7.5         $ --          $  --          $ 7.5
  Valuation allowances - mortgage loans on real estate          42.5         (0.1)          --             --           42.4
  Valuation allowances - real estate                            11.1         (5.7)          --             --            5.4
                                                               -----        -----         ----          -----          -----
      Total                                                    $53.6        $ 1.7         $ --          $  --          $55.3
                                                               =====        =====         ====          =====          =====


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

</TABLE>
- ------------
(1)  Amounts represent direct write-downs charged against the valuation
     allowance.

(2)  Allowance on acquired mortgage loans.
<PAGE>   81

                                    APPENDIX


Example A

Assume that a variable annuity contract owner made a $10,000 allocation on the
first day of a calendar quarter into a 5-year Guaranteed Term Option. The
Specified Interest Rate at the time is 8% and the 5-year Constant Maturity
Treasury Rate in effect for the Specified Interest Rate is 8%. The variable
annuity 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 Constant
Maturity Treasury Rate is 7%. (985/365.25 is 2.69 which rounds up to 3.)

                            (       1 + A         )        (     D      )
                            -----------------------        --------------
       MVA FACTOR =         (    1 + B + 0.0025   )        (    365.25  )


                            (       1 + 0.08      )        (     985   )
                            -----------------------        --------------
       MVA FACTOR =         (  1 + 0.07 + 0.0025  )        (    365.25  )


                MVA FACTOR =                   1.01897


        SURRENDER VALUE =   SPECIFIED VALUE       X         MVA FACTOR

        SURRENDER VALUE =   11,937.69             X          1.01897

                        *SURRENDER VALUE =   $12,164.15


*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 Constant Maturity Treasury Rate declared by the Federal Reserve
       Board on Friday, and placed in effect by Nationwide on the Wednesday
       immediately preceding the Investment Period during which the allocation
       to the GTO was made.

b =    The Constant Maturity Treasury Rate declared by the Federal Reserve
       Board on Friday, and placed in effect by Nationwide on the Wednesday
       immediately preceding the withdrawal, transfer or other distribution
       giving rise to the Market Value Adjustment.

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

Example B

Assume variable annuity 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 Constant Maturity Treasury Rate
in effect for the Specified Interest Rate is 8%. The variable annuity contract
owner decides to surrender his money 985 days from maturity. The Specified Value
of the GTO is $11,937.69. At this time, the 3 year Constant Maturity Treasury
Rate is 9%. (985/365.25 is 2.69 which rounds up to 3.)


                                (        1 + A        )     (     D     )
                                -----------------------     -------------
        MVA FACTOR =            (    1 + B + 0.0025   )     (   365.25  )


                                (     1 + 0.08        )     (    985    )
                                -----------------------     -------------
        MVA FACTOR =            ( 1 + 0.09 + 0.0025   )     (   365.25  )



                                       80

<PAGE>   82


                         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 Constant Maturity Treasury Rate declared by the Federal Reserve Board
     on Friday, and placed in effect by Nationwide on the Wednesday immediately
     preceding the Investment Period during which the allocation to the GTO was
     made.

b =  The Constant Maturity Treasury Rate declared by the Federal Reserve Board
     on Friday, and placed in effect by Nationwide on the Wednesday immediately
     preceding the withdrawal, transfer or other distribution giving rise to the
     Market Value Adjustment.

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


                                       81


<PAGE>   83



The table set forth below illustrates the impact of a Market Value Adjustment
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 Market Value Adjustment Formula) and varying current yield CMT Rates
shown in the first column (b in the Market Value Adjustment Formula).

<TABLE>
<CAPTION>

- --------------------------------------------------------------------------------------------------
                     TIME REMAINING TO THE
                     END OF THE GUARANTEED    SPECIFIED VALUE    MARKET VALUE         MARKET
  CURRENT YIELD              TERM                                 ADJUSTMENT          VALUE
- --------------------------------------------------------------------------------------------------
<S>   <C>                   <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>


                                      82
<PAGE>   84



                                     PART II

                    INFORMATION NOT REQUIRED IN A PROSPECTUS

Item 13.       OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

               Not Applicable

Item 14.       INDEMNIFICATION OF DIRECTORS AND OFFICERS

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

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

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

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

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

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


                                       83
<PAGE>   85
Item 15.      RECENT SALES OF UNREGISTERED SECURITIES

              Nationwide, through various separate accounts -- the Nationwide
              Government Plans Variable Account ("GPVA"), Nationwide Qualified
              Plans Variable Account ("QPVA"), Nationwide Ohio DC Variable
              Account ("Ohio DC Variable Account") and Nationwide Life Insurance
              Company Separate Account-1 ("Separate Account-1") -- offers
              contracts to qualified pension plans and certain government plans
              in reliance on Section 3(a)(2) of the Securities Act of 1933 and
              in certain cases, Rule 144A thereunder. Data relating to the
              amount of securities sold are:



                                   1999               1998               1997

GPVA                           $609,785,663      $610,638,932       $507,939,747

QPVA                         $2,681,002,384    $2,564,861,472     $1,994,897,334

Ohio DC Variable Account       $262,171,125      $173,209,797       $111,516,201

Separate Account-1                 $722,624          $897,853         $1,254,595


Item 16.      EXHIBITS AND FINANCIAL SCHEDULES

(a)

                                         Exhibit Index                     Page

(3)(i)           Certificate of Incorporation (Exhibit A)*

(3)(ii)          Code of Regulations (Exhibit B)*

(4)              Annuity Endorsement to Contracts (Exhibit C)*              E

(5)              Opinion Regarding Legality (Exhibit D)                     E

(21)             Subsidiaries of the Registrant (Exhibit D)*

(23)             Consent of Experts and Counsel (Exhibit E)                 E

(24)             Power of Attorney (Exhibit F)* - Copy attached hereto

(b)(1)        Consolidated Financial Statements:

              Independent Auditors' Report

              Consolidated Balance Sheets as of December 31, 1999 and 1998

              Consolidated Statements of Income for the years ended December 31,
              1999, 1998 and 1997

              Consolidated Statements of Shareholder's Equity for the years
              ended December 31, 1999, 1998 and 1997 Consolidated Statements of
              Cash Flows for the years ended December 31, 1999, 1998 and 1997


              Notes to Consolidated Financial Statements

(b)(2)        Financial Statement Schedules:

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

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

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

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


                                       84
<PAGE>   86

              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.

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.


                                       85
<PAGE>   87

                          INDEPENDENT AUDITORS' CONSENT

The Board of Directors of Nationwide Life Insurance Company:

We consent to the use of our report included and to the reference to our firm
under the heading "Consolidated Financial Statements and Supplementary Data" in
the Prospectus.





Columbus, Ohio
April 27, 2000                                                          KPMG LLP



                                       86
<PAGE>   88
                                   SIGNATURES

Pursuant to the requirements of the Securities Act of 1933, the Registrant has
duly caused this Post-Effective Amendment No. 6 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 27th of April, 2000.

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

                                 By: /s/ Steven Savini, Esq.
                                 -----------------------------------------------
                                             Steven Savini, Esq.


Pursuant to the requirements of the Securities Act of 1933, this Post-Effective
Amendment No. 6 to the Registration Statement has been signed by the following
persons on the 27th of April, 2000 in the capacities indicated.

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

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

KENNETH D. DAVIS                                       Director
- ----------------------------------------
Kenneth D. Davis

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

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

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

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

DIMON R. MCFERSON                            Chairman and Chief Executive
- ----------------------------------------
Dimon R. McFerson                                Officer and Director

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

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

ROBERT A. OAKLEY                          Executive Vice President and Chief
- ----------------------------------------
Robert A. Oakley                                   Financial Officer

RALPH M. PAIGE                                         Director
- ----------------------------------------
Ralph M. Paige

JAMES F. PATTERSON                                     Director
- ----------------------------------------
James F. Patterson

ARDEN L. SHISLER                                       Director
- ----------------------------------------
Arden L. Shisler

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

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


                                                  By : /s/ Steven Savini, Esq.
                                                  ------------------------------
                                                           Steven Savini, Esq

                                                            Attorney-in-Fact




                                       87


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