NATIONWIDE SEPARATE ACCOUNT TRUST
N-30D, 1996-09-05
Previous: TELEVIDEO SYSTEMS INC, 10-Q, 1996-09-05
Next: FIDELITY CHARLES STREET TRUST, 485APOS, 1996-09-05



<PAGE>   1

                       NATIONWIDE SEPARATE ACCOUNT TRUST




                              SEMI-ANNUAL REPORT
                                 JUNE 30, 1996
<PAGE>   2
                       NATIONWIDE SEPARATE ACCOUNT TRUST
                               SEMI-ANNUAL REPORT
                                 JUNE 30, 1996


                               TABLE OF CONTENTS

Statements of Investments:

     Small Company Fund........................................ 1
     Capital Appreciation Fund.................................10
     Total Return Fund.........................................12
     Government Bond Fund......................................14
     Money Market Fund.........................................16

Satements of Assets and Liabilities............................20

Statements of Operations.......................................22

Statements of Changes in Net Assets............................24

Financial Highlights...........................................29

Notes to Financial Statements..................................34



<PAGE>   3

<TABLE>
<CAPTION>
                               SMALL COMPANY FUND

              STATEMENT OF INVESTMENTS -- JUNE 30, 1996 (UNAUDITED)

- --------------------------------------------------------------------------------
Shares            Security                                               Value                     
- --------------------------------------------------------------------------------


COMMON STOCK (92.2%)
                  AEROSPACE/DEFENSE (0.2%)
<S>              <C>                                                  <C>     
 12,700           Atlas Converting Equipment ORD                        $146,539
  1,400           Celsius Industrier*                                     18,356
  1,400           Forsheda                                                30,277
                                                                       ---------
                                                                         195,172
                                                                       ---------
                  AGRICULTURAL PRODUCTS (0.1%)
  1,249           Delta & Pine Land Co.                                   52,770
                                                                       ---------
                  AUTO & AUTO PARTS (0.7%)
 11,400           Clarcor Inc.                                           282,150
  7,600           Donaldson Inc.                                         195,700
  5,000           Meiwa Industry Co.                                      28,492
  5,000           Trinity Holdings ORD                                    28,205
                                                                       ---------
                                                                         534,547
                                                                       ---------
                  BANK/SAVINGS & LOAN (1.6%)
  2,800           Banco Latinoamerican de Export
                    SA Class E                                           157,500
  1,000           Bank of Iwate                                           57,804
  1,700           Charter One Financial, Inc.                             59,288
  2,200           First Bank Systm Inc.                                  127,600
 74,000           International Bank of Asia                              47,800
 20,000           Reliance Bancorp, Inc.                                 312,500
 12,000           Texas Regal Bancshares Class A                         300,000
 10,400           Webster Financial Corp.                                291,200
                                                                       ---------
                                                                       1,353,692
                                                                       ---------
                  BUILDING MATERIALS (0.7%)
 60,000           AMEC                                                    91,375
 29,170           Keller Group ORD                                        76,608
  2,000           Komatsu Wall Industry Co.                               47,775
  2,400           Lindab                                                  26,585
  4,000           Max Co.                                                 83,879
  2,000           Nippon Filing Co.                                       30,269
  4,000           P S Corp.                                               76,585
  5,000           TOC                                                     59,263
 11,000           Unicem*                                                 80,368
                                                                       ---------
                                                                         572,707
                                                                       ---------
                  BUSINESS SERVICES (1.7%)
    250           Assystem                                                29,138
  3,000           Chodai Co.*                                            108,040
  4,000           Dainippon Shigyo                                        31,364
  3,000           Daiseki Co.                                             82,603
  6,000           Health Management System Inc.*                         190,500
  2,000           Iberica DE Autopistas S.A.                              33,772
  6,000           Kanto Biomedical Laboratory                             94,638
  4,000           Meitec                                                  90,809
  1,000           Oyo Corp.                                               57,530
 10,300           Physicians Resource Group Inc.*                        343,762
  1,200           Prosegur                                                42,118
121,000           Radius ORD                                             116,581
 35,000           Ricardo Group                                           74,514
 60,130           Shanks & McEwan Grp                                    113,065
                                                                       ---------
                                                                       1,408,434
                                                                       ---------
                  CHEMICALS & FERTILIZER (1.4%)
 27,170           Amberley Group                                          36,362
    150           Andreae Noriz Zahn                                      50,358
  3,000           Borsodchem GDR                                          57,926
 11,000           Itoki Crebio Corp.                                      99,388
  3,000           Kaigen                                                  27,352
  3,000           Lawter Intl. Inc.                                       37,500
 24,000           Lilly Industries Inc                                   408,000
 10,300           McWhorter Technologies, Inc.*                          182,825
 17,000           Nylex (Malaysia)                                        65,405
  3,000           Osaka Organic Chemical                                  47,866
  5,000           Teikoku Hormone                                         70,659
    100           Tessenderlo Chemie                                      36,229
  4,000           Tsurumi Soda Co.                                        26,477
  6,200           United Drug                                             32,689
                                                                       ---------
                                                                       1,179,036
                                                                       ---------
                  COMMERCIAL SERVICES (5.3%)
  4,000           ABR Information Services, Inc.*                        201,000
 15,000           Accustaff Inc.*                                        408,750
  6,000           Alternative Resources Corp.*                           220,500
  6,000           BT Office Products International Inc.*                 107,250
  3,600           CRA Managed Care, Inc.*                                161,100
  4,000           Career Horizons, Inc.*                                 140,000
  4,000           Catalina Marketing Corp.*                              366,000
 11,000           Corestaff Inc.*                                        492,250
  8,000           Danka Business Systems Plc ADR                         234,000
  3,000           Data Processing Resources Corp.*                        82,875
  4,100           DST Systems Inc. Del*                                  131,200
  4,400           Fritz Companies, Inc.*                                 141,900
  9,000           ICT Group, Inc.*                                       173,250
  6,000           Lanvision Systems Inc.*                                 71,250
  4,300           On Assignment, Inc.*                                   160,175
  4,900           PIA Merchandising Services Inc.*                        71,050
  7,900           QuickResponse Services, Inc.*                          227,125
  6,000           Robert Half International, Inc.*                       167,250
  4,000           Romac International*                                   102,000
  4,800           SITEL Corporation*                                     201,600
  6,000           Solectron Corp.*                                       227,250
  9,700           Viking Office Products, Inc.*                          304,337
                                                                       ---------
                                                                       4,392,112
                                                                       ---------
              COMMUNICATIONS & MEDIA (4.2%)
     70         Affichage Genuss                                          35,794
  4,000         Aspect Telecommunications Corp.*                         198,000
    420         Bantex                                                    27,140
  2,000         Broadcasting System of Niigata                            29,358
  2,000         Cascade Communications Corp.*                            136,000
  7,900         Central European Media                             
                Enterprises LTD*                                         197,500
</TABLE>

NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT                           1
<PAGE>   4



                              SMALL COMPANY FUND

       STATEMENT OF INVESTMENTS -- JUNE 30, 1996 (UNAUDITED) CONTINUED

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
  SHARES          SECURITY                                              VALUE
- --------------------------------------------------------------------------------
<S>            <C>                                                 <C>    
                COMMUNICATIONS & MEDIA (CONTINUED)
   13,700       Chancellor Broadcasting Corp.
                     Class A*                                      $     428,125
    2,000       Clear Channel Communications*                            164,750
   23,650       Harte-Hanks Communications Inc.                          656,287
   12,400       Heritage Media Corp. Class A*                            494,450
    7,000       Independent Newspaper                                     23,978
      500       Integrated Systems Consulting Group*                       9,750
   15,000       InterVoice*                                              298,125
   11,200       K-III Communications Inc.*                               140,000                          
    6,800       Nitto Electric Works                                     112,216
    7,900       Paging Network Inc.*                                     189,600
    2,500       Schibsted A/S                                             32,326
    2,500       Teleport Communications Group*                            47,812
    3,000       Tonichi Cable Ltd                                         28,173
   16,000       World Talk*                                              196,000
                                                                       ---------
                                                                       3,445,384
                                                                       ---------
                  COMPUTER EQUIPMENT (2.1%)
    5,600         Citrix Systems Inc.*                                   212,800
    8,400         Cognex Corp.*                                          135,450
    7,500         D H Technology Inc.*                                   180,000
   11,600         National Instruments Corp.*                            261,000
   11,100         Platinum Technology*                                   167,888
    9,400         Synopsys Inc.*                                         373,650
    4,000         U.S. Robotics Corp.*                                   342,000
    2,000         VideoServer Inc.*                                       78,000
                                                                       ---------
                                                                       1,750,788
                                                                       ---------
                  COMPUTER SERVICE (1.3%)
    1,700         Computer Horizons*                                      67,150
    6,000         Decisionone Holdings*                                  142,500
   14,700         Logica ORD                                             146,886
    6,000         Reynolds & Reynolds Co. Class A                        319,500
      600         Sterling Commerce Inc.*                                 22,275
    8,000         Sykes Enterprises*                                     394,000
                                                                       ---------
                                                                       1,092,311
                                                                       ---------
                  COMPUTER SOFTWARE (2.7%)
    7,000         CBT Group PLC ADR*                                     323,750
    6,900         Cambridge Tech Partners Inc.*                          210,450
    5,000         Clarify Inc.*                                          247,500
    3,600         Edify Corp.*                                            95,400
    5,000         HNC Software Inc.*                                     231,250
    5,000         Integrated Systems*                                    200,312
    5,000         Mcafee Associates*                                     245,000
    4,000         Pure Software Inc.*                                    136,000
    4,000         Segue Software Inc.*                                   119,000
    6,900         System Software Associates Inc.                        117,300
    7,000         Visio Corp.*                                           252,000
    2,500         Workgroup Technology Corp.*                             62,813
                                                                       ---------
                                                                       2,240,775
                                                                       ---------
                  CONGLOMERATES (4.5%)
    1,000         Aeon Credit Service                                   $ 67,377
    2,900         Alco Standard Corp.                                    131,225
    1,100         Azkoyen                                                 76,959
       50         Bien-Haus                                               14,618
    1,300         Blom                                                    26,015
    2,100         Blue Range Resources Corp. Class A*                     15,147
   15,000         Breakwater Resources*                                   26,361
    6,000         Bridgestone Metalpha                                    85,885
    4,540         Business Post PLC                                       30,972
    4,000         CTI Enginneering                                       138,583
    3,500         Cardo AB                                                73,583
    1,000         Carli Gry*                                              32,735
      200         Cewe Color Holdings                                     72,926
      100         Chemische Werke Brockhues                               57,158
   52,000         Chen Hsong ORD                                          27,879
    2,000         Co-Cos Nobuoka Co                                       31,546
    2,000         Content Beheer                                          72,763
    1,500         Corel Corp.*                                            15,378
    2,200         DY 4 Systems Inc.*                                      16,110
       20         Daetwyler Holding                                       35,634
      193         Deceuninck                                              26,798
    4,000         Econosto                                                65,382
    1,400         Enator*                                                 32,176
   14,000         Esaote Biomedica*                                       50,184
    1,400         Esselte AB                                              28,589
    7,200         Frontec AB*                                             88,435
    3,000         Fujix Ltd                                               27,078
    3,000         Gewiss ORD                                              45,011
   15,000         Giovanni Crespi                                         61,646
    1,800         Groupe Zannier                                          40,210
    1,000         H I S Co LTD                                            60,813
   30,000         Haw Par Brothers                                        68,443
    5,000         Hokuetsu Paper                                          42,168
    1,200         Huhtamaki OY                                            40,035
    4,000         IMA                                                     28,181
      216         Infogrames Entertainment*                               42,000
    4,000         Intec Inc.                                              64,915
    3,000         International Forest Production*                        26,362
    2,000         Jeans Mate                                              87,162
    1,875         Lukoil Holdings ADR                                     91,973
      200         Manitou                                                 22,533
    5,950         Mayborn Group Plc ORD                                   26,352
    3,000         Morito Co.                                              34,190
    3,000         Nokian Tyres LTD.                                       43,910
    2,050         OM Gruppen Sek5                                         56,229
      105         Orell Fuessli Graph                                     82,215
   35,000         Pentex-Schweizer Circuits LTD.                          59,019
   30,000         Perseverence Corp.                                      24,793
       60         Phoenix Meccano                                         29,626
   20,000         RCO Holdings                                            74,592
    1,000         Riso Kagaku Corp.                                       80,232
    1,000         Saes Getters Spa                                        27,985
   12,000         Scandia Consult AB                                      88,616
   36,000         Shaw Bros LTD.                                          41,858
</TABLE>
2    NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT           
<PAGE>   5
                               SMALL COMPANY FUND

       STATEMENT OF INVESTMENTS -- JUNE 30, 1996 (UNAUDITED) CONTINUED


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
SHARES            SECURITY                                                 VALUE
- --------------------------------------------------------------------------------
<S>                <C>                                                 <C>
                   CONGLOMERATES (Continued)
    4,000          Shoei Foods Corp. $                                 $  27,534
    7,000          Siddons Ramset                                         30,303
      100          Siegfried AG                                           83,094
       30          Sig Schw Sirx                                          70,949
   60,000          Snia BDP                                               67,204
    2,310          Sol Melia SA*                                          48,646
      500          Synthelabo                                             42,249
       60          Tecan*                                                 69,990
    3,000          Toyo Exterior Co LTD                                   70,021
    1,500          Tri Link Resources*                                    18,399
      800          Trio Information System*                               22,184
    4,000          Tsutsumi Jewelry Co.                                  193,287
      300          Va Technologies Ag                                     36,743
   16,000          Varitronix International                               33,383
      750          Vidrala                                                38,023
    1,500          WM Data                                                94,945
    4,000          Yokohama Maruuo                                        29,577
                                                                       ---------
                                                                       3,735,096
                                                                       ---------
                  CONSUMER GOODS & SERVICE (4.0%)
    5,000         Bush Industries                                        170,000
    4,000         Chofu Seisakusho                                        99,561
    4,600         Devry Inc.*                                            207,000
    3,000         Enix Corp.                                              93,817
    6,000         Fuji Denki Reiki                                        76,585
    8,100         Garden Botanika Inc.*                                  178,200
   11,500         Helen of Troy*                                         327,750
   10,000         ITT Educational Services Inc.*                         288,750
    7,500         Mentor Corp. Minnesota                                 191,250
   12,500         Outboard Marine                                        226,563
    1,000         Sangetsu Co.                                            26,714
   14,000         Sola International*                                    402,500
   12,500         TCA Cable TV Inc.                                      378,125
    1,500         Tribune Co.                                            108,937
    5,000         USA Detergents Inc.*                                   199,375
   12,500         Warnaco Group Class A                                  321,875
                                                                       ---------
                                                                       3,297,002
                                                                       ---------
                  CONTAINERS (0.7%)
   13,000         Alltrista Corp.*                                       308,750
    9,800         Libbey Inc.                                            271,950
                                                                       ---------
                                                                         580,700
                                                                       ---------
                 ELECTRICAL EQUIPMENT (0.2%)
    9,550        Holophane Corp.*                                        150,412
                                                                       ---------
                 ELECTRONICS (5.3%)
   20,000        Acma                                                     58,382
    1,800        Allgon AB                                                29,976
      270        Batenburg Beheer                                         34,325
    9,500        Black Box Corp. DE*                                     225,625
    5,150        Chemring Grp Plc Ord                                     30,412
   15,100        Continental Circuits Corp.*                             177,425
      300        Cubic Modulsystem Class B                                26,853
   20,700        Dallas Semiconductor Corp.                              375,187
      700        Eff Eff Fritz Fuss Gmbh & Co.                            32,652
    1,500        Elec. Reunida DE Zaragoza                                40,948
      400        Eriks Holdings                                           36,909
   11,000        Fusion Systems Corp.*                                   272,250
    2,000        Geomatec Co.                                             89,350
    7,350        Glenayre Technologies Inc.*                             367,500
    2,000        Jastec                                                   31,181
    6,000        Jeol*                                                    46,225
    8,600        Kent Electronics*                                       268,750
   17,900        Kewill Systems PLC                                      131,294
    7,890        MMT Comptng PLC ord                                      55,543
    5,000        Macro 4 ORD                                              36,907
    6,200        Maxim Integrated Products Inc.*                         169,337
   45,520        Neotronics Technology ORD*                               33,247
    4,000        Nihon Dempa                                              94,820
   20,700        Nu Horizons Electrs Corp.*                              228,994
   17,200        Pioneer Standard Electronics Inc.                       227,900
      230        Radiall                                                  25,377
    3,000        Ryoyo Electric                                           64,551
   14,600        Sanderson Electronic PLC                                 35,848
    4,500        Securitas AB                                             94,267
    5,400        SCI Systems Inc.*                                       219,375
    5,000        Seiwa Electric Manufacturing Co.                         82,056
   20,700        Servomex ORD                                            134,140
   30,000        TT Group ORD                                            159,907
  292,000        Techtronic                                               40,364
      910        Twentsche Kabel Holdings                                 39,029
    8,000        Uniphase Corporation*                                   284,000
   31,200        Venture Manufacturing                                    57,475
                                                                       ---------
                                                                       4,358,381
                                                                       ---------
                 ELECTRONICS-SEMICONDUCTOR (0.6%)
  2,800          Checkpoint Systems Inc.*                                 96,250
  8,000          Computer Products*                                      137,000
 11,000          Sipex Corporation*                                      235,125
                                                                       ---------
                                                                         468,375
                                                                       ---------
                 ENGINEERING AND CONSTRUCTION (0.3%)
 10,200          Jacobs Engineering Group Inc.*                          269,025
                                                                       ---------
                 ENVIRONMENTAL SERVICES (0.7%) 
  4,000          Sanifill Inc.                                           197,000
 12,700          USA Waste Services Inc.                                 376,238
                                                                       ---------
                                                                         573,238
                                                                       ---------
                 FINANCIAL SERVICES (5.7%)
  7,300          Aames Financial Corp                                    261,888
  1,000          Acom Co. LTD                                             39,113
 12,500          Alexander & AlexanderServices Inc.                      246,875
 12,500          American Travelers Corp.*                               287,500
  4,000          Cap Volmac Group                                         78,505
  5,000          Capital RE Corp.                                        183,750
</TABLE>


                     NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT     3
<PAGE>   6
                               SMALL COMPANY FUND

       STATEMENT OF INVESTMENTS -- JUNE 30, 1996 (UNAUDITED) CONTINUED


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
SHARES            SECURITY                                                 VALUE
- --------------------------------------------------------------------------------
<S>            <C>                                                      <C>
               FINANCIAL SERVICES (CONTINUED)
    5,850      Capmac Holdings                                          $166,725
   10,000      City National Corp.                                       157,500
   25,000      D&N Financial Corp.*                                      350,000
   15,000      Dime Bancorp*                                             195,000
    9,000      Enhance Financial Services Group                          252,000
   15,000      Everest Reinsurance Holdings Inc.                         388,125
    8,000      First Financial Caribbean                                 164,000
    8,800      Frontier Insurance Group                                  303,600
   22,500      Hibernia Corp. Class A                                    244,688
    7,000      Ichiyoshi Securities                                       45,249
    8,540      London Forfaiting Co.                                      37,425
    1,500      Medaphis Corp.*                                            59,625
    6,500      PMT Services Inc.*                                        186,062
    1,000      Promise                                                    49,234
      400      Shohkoh Fund                                               83,879
    9,200      Titan Holdings                                            128,800
    6,500      Transaction System Architects `A'*                        435,500
    3,800      United Companies Financial Corp.                          129,200
   17,500      Willis Corroon Group                                      207,812
                                                                       ---------
                                                                       4,682,055
                                                                       ---------
              FOOD & BEVERAGE (0.5%)
  3,000       B-R 31 Ice Cream                                            34,190
  4,000       Bush Boake Allen Inc*                                       87,000
  2,000       Hokkaido Coca-Cola Bottling                                 27,900
    250       Nordstern Lebensmittel                                      41,883
 10,000       Robinson Co.                                                42,511
  6,000       Soken Co. Ltd                                               31,126
  9,000       Tokushima Bank                                              71,471
  5,000       Yokohama Reito                                              66,100
                                                                       ---------
                                                                         402,181
                                                                       ---------
              FOREST PRODUCTS (0.3%)
    641       Emin Leydier                                                56,654
 11,300       Meyer International                                         66,729
 10,000       Munksjo                                                     78,368
 10,000       Nippon Hi-Pack Co.                                          82,329
                                                                       ---------
                                                                         284,080
                                                                       ---------
              FURNISHINGS & APPLIANCES (0.5%)
  7,500       Consolidated Products Co.*                                 121,875
  5,300       Kimball Intl Inc ClB                                       146,413
  7,000       Rival Co.                                                  161,000
                                                                       ---------
                                                                         429,288
                                                                       ---------
              GOLDMINES (0.2%)
 50,000       Black Hawk Mining*                                          21,232
 24,000       Deelkral Gold Mines*                                        22,724
  3,000       Free State Consolidated Gold Mines                          28,231
  2,500       Harmony Gold Mining*                                        23,901
  8,000       Hartebeestfontein Gold Mining Co.                           26,973
  4,000       Hullas Del Coto Cortes                                      74,253
                                                                       ---------
                                                                         197,314
                                                                       ---------
              HEALTHCARE (7.9%)
 10,600       Adac Labs                                                  241,150  
  5,000       Aksys Limited*                                              76,250
  6,600       American Oncology Resources Inc.*                          143,550
 10,000       Amerisource Health Corp. Class A*                          332,500
  7,500       Bio-Rad Labs Class A*                                      269,062
  3,000       Biofermin Pharmac.                                          32,275
  4,300       Biopsys Medical Inc.*                                       86,000
  5,500       CYTYC Corp.*                                               142,313
 10,000       Cohr Inc.*                                                 237,500
  5,000       Corvel Corp.*                                              178,750
  5,000       Dura Pharmaceuticals Inc*                                  280,000
  3,000       ESC Medical Systems Limited*                                84,750
    210       Ecco Travail Temporaire                                     16,725
  3,000       Elan Corp. PLC ADR*                                        171,375
    800       Elekta Class B                                              30,382
  7,700       EmCare Holdings*                                           229,075
  2,000       Fesil                                                       22,782
  4,000       Genesis Health Ventures Inc.*                              125,500
  8,100       Gilead Sciences Inc.*                                      204,525
  3,000       Guidant Corporation                                        147,750
 12,300       Heartport Inc.*                                            372,076
 13,400       Incontrol Inc.*                                            157,450
 18,200       Kinetic Concepts Inc                                       282,100
 17,100       La Jolla Pharmaceutical Co.*                                94,050
 12,100       Ligand Pharmaceuticals Inc. Class B*                       201,162
  4,100       Lincare Holdings Inc*                                      160,925
 10,000       Meridian Diagnostics Inc.                                  153,125                           
  6,600       NCS Healthcare Inc. Class A*                               199,650
 20,000       Nacional De Drogas                                          59,765
  1,100       Neurosearch*                                                42,198
  8,000       Occusystems*                                               299,000
  7,700       Orthodontic Centers of America*                            204,050
  2,000       Parexel Intrntl Corp*                                       96,500
  7,400       Physician Reliance Network Inc.*                           164,650
  2,000       Physician Sales & Service Inc.*                             48,500
  1,700       Recordati                                                   11,644
  4,000       SRL                                                         81,691
  4,100       Thermotrex Corp.*                                          201,925
  5,100       Total Renal Care*                                          215,475
    810       Trex Medical*                                               15,289
  5,000       United Dental Care Corp.*                                  211,250                                 
 12,500       VWR Scientific Products*                                   200,000
                                                                       ---------
                                                                       6,524,689
                                                                       ---------
              HOUSING (2.6%)
 2,400        Alinco                                                      33,698
10,200        Coachmen Industries Inc.                                   357,000
   200        Dyckerhoff & Widmann                                        26,542
71,000        Heiton                                                     113,437
 6,000        Higashi Nihon House                                        105,031
   400        Hollandsche Beton                                           76,630
   300        IHC Caland                                                  14,764
 5,000        Japan Airport Terminal Co.                                  70,659
</TABLE>


4       NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT
<PAGE>   7
                               SMALL COMPANY FUND

        STATEMENT OF INVESTMENTS -- JUNE 30, 1996 (UNAUDITED) CONTINUED


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
SHARES            SECURITY                                                 VALUE
- --------------------------------------------------------------------------------
<S>              <C>                                                    <C>     
                 HOUSING (CONTINUED)
   10,000        Matsuo Bridge                                          $ 68,562
   21,130        McCarthy & Stone                                         29,881
    8,000        Nippon Denwa Shisetsu                                    86,067
    8,000        Nissei Build Kogyo                                      104,302
    6,000        Nissei Industries                                        68,380
   11,800        Oakwood Homes Corp.                                     243,375
    1,600        Svedala Industri                                         30,262
    3,000        Tanabe Industries                                        40,481
    6,700        Texas Industries Inc                                    459,788
      200        VBH Ver Baubes Handel                                    52,559
    5,400        Watsco Inc.                                             113,400
    9,850        Wilson (Connolly)                                        24,797
    4,600        Wilson Bowden                                            31,453
                                                                       ---------
                                                                       2,151,068
                                                                       ---------

                 INDUSTRIAL MFG & PROCESSING (0.3%)
    6,500        Waters Inc.*                                            214,500
                                                                       ---------
                 INDUSTRIAL MISC. (3.2%)
    4,000        Allied Products Corp DE                                 113,500
   11,400        Apogee Enterprises                                      390,450
   32,000        ASM Pacific Technology                                   25,218
    9,400        BMC Industries Inc. Minnesota                           270,250
   11,900        Brady WH Co.                                            264,775
   22,000        Carraro SPA                                             115,385
   24,700        Dawson Production Services Inc.*                        284,050
      810        Ecia                                                    111,399
    3,000        Material Sciences*                                       51,750
    9,000        Pentair Inc.                                            270,000
   19,600        Sealright Co. Inc.                                      213,150
    1,485        Semperit AG Holdings                                     66,540
      800        Sylea                                                    88,889
    1,000        Tenryu Saw Mfg. Co.                                      25,255
   13,090        Varlen Corp.                                            274,890
                                                                       ---------
                                                                       2,565,501
                                                                       ---------
                 INSURANCE (0.5%)
  9,000          E.W. Blanch Holdings Co.                                178,875
 22,000          Heath (C.E.) PLC                                         36,239
  9,000          Integon Corp.                                           181,125
 12,190          Lloyds Thomson                                           33,719
                                                                       ---------
                                                                         429,958
                                                                       ---------
                 LEISURE/ENTERTAINMENT (1.9%)
   29,100        Casino Data System*                                     440,137
   13,000        First Capital Corp.                                      32,238
    8,000        HFS Inc.*                                               560,000
   80,650        Kunick                                                   34,466
    6,000        Platinmun Entertainment Inc.*                            93,000
    7,000        Regal Cinemas Inc.*                                     320,250
    7,000        Shingakukai Co. Ltd                                      70,203
  110,000        Yue Yuen Industrial Holdings Co.                         31,264
                                                                       ---------
                                                                       1,581,558
                                                                       ---------
                 LEISURE PRODUCTS (0.4%)
  4,000          Harley-Davidson Inc.                                    164,500
    200          Wayss Und Freytag                                        43,361
  2,000          West Marine Inc.*                                       143,000
                                                                       ---------
                                                                         350,861
                                                                       ---------
                 LODGING (1.4%)
    5,600        Doubletree Corp.*                                       198,800
    2,000        Marcus Corp.                                             50,250
    9,200        Prime Hospitality Cp*                                   151,800
    2,300        Promus Hotel Corporation*                                68,137
    5,400        Renaissance Hotel Group NV*                             116,100
    3,500        Studio Plus Hotels Inc.*                                115,500
    7,500        Sun International Hotels LTD.*                          363,750
    5,700        Wyndham Hotel Corp.*                                    118,988
                                                                       ---------
                                                                       1,183,325
                                                                       ---------
                 MACHINERY & CAPITAL GOODS (3.6%)
   16,760        Abbeycrest PLC                                           35,161
   12,100        Alamo Group Inc.                                        220,825
    6,000        Ashia Diamond Industrial                                 78,226
   43,850        Bardon Group                                             25,635
    6,090        Carclo Engineering Group ORD                             27,445
      400        DMW Corporation                                          28,446
    5,000        Danto Corp.                                              67,468
    3,000        Denkyosha Co.                                            30,087
    3,800        Dionex Corp.*                                           122,550
      100        Duerr Beteiligungs                                       37,974
      410        Fives-Lille (Compagnie DE)                               45,715
   27,500        Futuris Corporation                                      31,602
    2,000        Glory                                                    66,192
   12,750        Graco Inc.                                              258,187
   25,000        Herald Resources                                         32,074
      550        Hoek's Machine                                           39,955
    7,000        IDEX Corp.                                              266,000
    3,400        Kaydon Corp.                                            146,200
    3,000        Koito Industries                                         36,925
    1,500        Konecranes International*                                36,484
    7,500        Lincoln Electric Co. Class A                            226,875
   74,000        Mayflower Corp. ORD                                     121,321
    2,000        Nihon Decoluxe                                           31,911
    3,000        Nikko Co.                                                29,814
    4,000        Nippon Cable System                                      41,210
    3,000        Odawara Engineering                                      45,131
    2,000        Oiles Corp.                                              90,261
      400        Reesink                                                  35,151
    2,000        Ricoh Elemex                                             30,999
    4,000        Sodick*                                                  47,775
    4,000        Toa Medical Electronics                                  98,832
    4,000        Uehara Sei Shoji                                         27,972
      150        Vossloh                                                  52,625
   11,700        Wolverine Tube Co.*                                     409,500
                                                                       ---------
                                                                       2,922,528
                                                                       ---------
</TABLE>

      NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT                     5
<PAGE>   8
                               SMALL COMPANY FUND

       STATEMENT OF INVESTMENTS -- JUNE 30, 1996 (UNAUDITED) CONTINUED


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
SHARES            SECURITY                                                 VALUE
- --------------------------------------------------------------------------------
<S>              <C>                                                    <C>
                 MANUFACTURING-SHOES & APPAREL (0.5%)
  2,500          Gucci Group NV                                         $161,250
  1,000          Mossimo*                                                 39,875
  7,000          Nautica Enterprises*                                    201,250
                                                                       ---------
                                                                         402,375
                                                                       ---------
                 MATERIALS & PROCESSING (2.1%)
   15,000        CFC International Inc.*                                 243,750
    7,500        Cambrex Corp.                                           383,438
    5,000        Culligan Water*                                         190,000
   15,000        International Specialty Products*                       165,000
    3,500        Mineral Technologies Inc.                               119,875
   30,000        Rexene Inc.                                             296,250
   17,500        Strategic Distribution Inc.*                            137,812
   12,500        Uniroyal Chemical Corp.*                                185,938
                                                                       ---------
                                                                       1,722,063
                                                                       ---------
                 METAL PRODUCT & FABRICATION (0.5%)
   30,000        Croesus Mining                                           21,724
    9,900        Falck Acciaierie Ferriere Lomb                           37,070
    5,000        Miller Industries Inc.*                                 143,125
    6,000        NN Ball & Roller Inc                                    124,500
    3,000        Osaka Steel                                              47,045
                                                                       ---------
                                                                         373,464
                                                                       ---------
                 MISCELLANEOUS (0.5%)
    7,300        America Homestar Corp.*                                 189,800
   14,500        York Group                                              250,125
                                                                       ---------
                                                                         439,925
                                                                       ---------
                 NONFERROUS METALS (0.3%)
    5,400        Alumax, Inc.*                                           164,025
    6,000        Commonwealth Alum Corp.                                  93,750
                                                                       ---------
                                                                         257,775
                                                                       ---------
               OIL & GAS/ENERGY (5.0%)
    1,300      Barrett Resources Corp.*                                   38,675
    9,900      Brown (Tom) Inc.*                                         169,538
   20,600      Cairn Energy USA Inc*                                     296,125
    7,000      Caltex Australia                                           28,099
    6,800      Chieftain International Inc.*                             137,700
   14,300      Dreco Energy Service LTD. Class A*                        393,250
   14,500      Global Industries*                                        431,375
   10,000      Input/Output Inc.*                                        323,750
   11,000      Marine Drilling Cos Inc.*                                 111,375
    4,400      Mosenergo ADR                                             117,480
   33,300      Nabors Industries Inc.*                                   541,125
   21,500      Oceaneering International Inc.*                           325,187
   13,000      Offshore Logistics I*                                     180,375
    7,800      Petroleum Geo Services ADR*                               221,325
   30,000      Ranger Oil Ltd.                                           221,250
    6,600      Smith Internatnl Inc*                                     198,825
    6,300      TPC Corp.*                                                 45,675
   21,700      Texas Meridian Resources Corp.*                           195,300
   15,000      Tuboscope Vetco Intnl. Corp.*                             166,875
                                                                       ---------
                                                                       4,143,304
                                                                       ---------
               OIL & GAS: EQUIPMENT & SERVICES (1.2%)
   17,500      Flores & Rucks Inc.*                                      603,750
   25,700      Pride Petroleum Services Inc.*                            366,225
                                                                       ---------
                                                                         969,975
                                                                       ---------
               OIL & GAS EXPLORATION/PRODUCTION (0.2%)
    1,400      Chesapeke Energy Corporation*                             125,825
                                                                       ---------
               PRODUCER DURABLES (1.8%)
    6,500      Albany International                                      147,062
   15,000      Applied Extrusion TE*                                     191,250
    8,000      Huntco Inc. Class A                                       148,000
   17,500      Powell Industry Inc.*                                     203,437
   17,500      Rohr Inc.*                                                365,313
    7,500      Special Devices Inc.*                                     120,000
   17,500      Titan Wheel                                               280,000
                                                                       ---------
                                                                       1,455,062
                                                                       ---------
               PUBLISHING (0.5%)
  3,700        Central Newspapers Inc.                                   138,750
  1,500        McClatchy Newspaper Class A                                41,438
  3,900        Pulitzer Publishg Co                                      231,075
                                                                       ---------
                                                                         411,263
                                                                       ---------
               REAL ESTATE (0.4%)
  7,000        Cesar Co.                                                  69,565
100,000        Grand Hotel Holdings Class A                               39,403
  9,600        NHP Inc.*                                                 198,000
                                                                       ---------
                                                                         306,968
                                                                       ---------
               RESTAURANTS (0.6%)
  6,000        Rainforest Cafe Inc.*                                     300,000
  7,300        Planet Hollywood                                          
                 International Inc. Class A*                             197,100
                                                                       ---------
                                                                         497,100
                                                                       ---------
               RETAIL STORES (3.8%)
 8,500         Borders Group Inc.*                                       274,125
 4,000         Chiyoda Co.                                                93,726
 6,000         Consolidated Stores Corp.*                                220,500
 8,000         Corporate Express*                                        320,000
 6,500         Cost Plus Inc.*                                           180,375
 2,000         Daiichi Corp.                                              57,986
 1,000         Dennys Japan                                               35,466
40,000         Dickson Concept Int.                                       51,160
 7,800         Dollar Tree Stores*                                       247,650
   230         Fust (Dipling AG)                                          67,074
 6,000         Gadzooks Inc.*                                            193,500
 4,200         Garden Ridge Corp.*                                       212,100
 4,000         Just For Feet Inc.*                                       211,500
 1,500         Kohls Corporation*                                         54,938
</TABLE>

6      NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT    

<PAGE>   9
                               SMALL COMPANY FUND

       STATEMENT OF INVESTMENTS -- JUNE 30, 1996 (UNAUDITED) CONTINUED


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
SHARES            SECURITY                                                 VALUE
- --------------------------------------------------------------------------------
<S>              <C>                                                  <C>     

                 RETAIL STORES (CONTINUED)
    6,000        Matsuyadenki                                           $ 87,526
   22,000        Metrojaya Berhad                                         67,009
    3,150        Monro Muffler Brake Inc.*                                57,881
    8,200        Payless Shoesource*                                     260,350
    5,600        Petsmart Inc.*                                          267,400
   13,000        Schultz Sav O Stores                                    162,500
                                                                       ---------
                                                                       3,122,766
                                                                       ---------
                 RETAILING & DISTRIBUTORS (0.4%)
   10,100        Richfood Holdings Inc                                   328,250
                                                                       ---------
                 TECHNOLOGY (3.4%)
    9,400        Auspex Systems Inc.*                                    141,000
    8,000        Gensym*                                                 176,000
   20,400        I Z Technology*                                         872,100
   10,000        Picturetel Corporation*                                 393,750
   21,900        Planning SCI International ADR*                         492,750
    3,000        Safeguard Scientifics Inc.*                             234,000
    7,500        Thiokol Corp. Del                                       296,250
   15,000        Xircom Inc.*                                            221,250
                                                                       ---------
                                                                       2,827,100
                                                                       ---------
                 TELECOMMUNICATIONS (0.8%)
    2,000        Airphone Co.                                             50,327
   10,500        McLeod Inc.*                                            252,000
    1,600        Premiere Technologies Inc.*                              50,400
   10,000        Saipem                                                   42,076
   33,000        Sistem Televisyen                                        67,450
    4,600        U.S. Long Distance*                                     163,300
                                                                       ---------
                                                                         625,553
                                                                       ---------
                 TELECOMMUNCIATION EQUIPMENT (0.1%)
    2,700        Coherent Communication Systems*                          57,375
                                                                       ---------
                 TEXTILE/APPAREL (1.0%)
    4,000        Aoki International                                       85,703
      420        Bazar DE LHotel DE Ville                                 44,545
    2,000        Charle Co.                                               30,634
    4,000        Designer Holdings*                                      106,500
      390        Devanlay SA                                              46,212
      100        Etienne Aigner                                           53,873
   10,000        Gunze                                                    62,636
   20,520        Hicking Pentecost Plc ORD                               110,971
    4,000        Isamu Paint Co. Ltd                                      29,540
    6,550        Pagnossin                                                36,960
    3,000        Sotoh                                                    34,190
    3,200        St. John Knits Inc.                                     142,800
    4,000        Tokyo Style                                              69,656
                                                                       ---------
                                                                        854,220
                                                                       ---------
                 TRANSPORTATION (0.8%)
      500        Asko-A                                                   22,601
   15,000        Avondale Industry Inc.*                                 270,000
    3,000        FCC Co. LTD                                             111,322

                 TRANSPORTATION (CONTINUED)
  5,000          Isewan Terminal Services                               $ 36,469
    200          Leonische Draht                                          67,670
  4,800          Midwest Express Holding Inc.*                           154,200
  4,000          Tokyo Kisen                                              31,692
                                                                       ---------
                                                                         693,954
                                                                       ---------
                 WHOLESALE & INTERNATIONAL TRADE (1.0%)
 72,000          Alexon Group ORD*                                       163,357
    500          Bioblock Scientific                                      32,051
    250          But SA                                                   17,094
  2,000          Circle K Japan Co                                       103,573
  5,000          Dahl*                                                    71,963
  3,000          Fast Retailing Co.                                      125,545
 32,500          Headlam Group ORD                                       145,455
  4,000          Inaba Denkisangyo                                       100,290
  5,200          Joyfull Co.                                              96,716
                                                                      ----------
                                                                         856,044
                                                                      ----------
                 TOTAL COMMON STOCK                                   76,039,224
                                                                      ----------
                 (cost $69,133,291)

PREFERRED STOCK (0.4%)
                 CHEMICALS & FERTILIZER (0.1%)
    450          Jungheinrich                                             79,824
                                                                       ---------
                 CONGLOMERATE (0.1%)
    600          Gerry Weber AG                                           31,338
    250          WMF (Wuertt Metallw)                                     45,168
                                                                       ---------
                                                                          76,506
                                                                       ---------
                 CONSTRUCTION & HOUSING (0.1%)
    250          Hans Einhell NV                                          36,956
    100          Sto Vorz                                                 49,931
                                                                          86,887
                                                                       ---------
                 FOOD & HOUSEHOLD PRODUCTS (0.1%)
  1,500          Berentzen Group                                          62,085
                                                                       ---------
                 TOTAL PREFERRED STOCK                                   305,302
                                                                       ---------
                 (cost $307,960)

                 RIGHTS (0.1%)
    100          Tessenderlo Chemie Rights                                 3,658
  3,000          Haw Par Brothers Rights                                   1,158
                                                                       ---------
                 TOTAL RIGHTS                                              4,816
                                                                       ---------
                 (cost $5,191)
</TABLE>

      NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT                    7

<PAGE>   10
                               SMALL COMPANY FUND

              STATEMENT OF INVESTMENTS -- JUNE 30, 1996 (UNAUDITED)


<TABLE>
<CAPTION>
- -----------------------------------------------------------------
PRINCIPAL         SECURITY                               VALUE
- -----------------------------------------------------------------
<S>               <C>                                  <C>
SHORT-TERM DEBT (2.8%)
$ 2,275,000       Marsh & Mclennan Co.
                  5.52%, due 07//01/96                 $2,275,000
                  (cost $2,275,000)                    ----------

U.S. GOVERNMENT OBLIGATIONS (1.4%)
1,180,000         U.S. Treasury Bills
                  5.05% through 5.11%,
                  due 9/19/96                           1,166,653
                  (cost $1,166,653)                    ----------

REPURCHASE AGREEMENTS (4.2%)
3,244,000         Fifth Third Bank
                  5.20%, 07/01/96, collateralized by
                  $3,194,000 GNMA 8.50%,
                  due 05/15/10 market                   3,244,000
                  value - $3,309,781                              


249,000   State Street Bank
                  5.10%, 07/01/96, collateralized
                  by $250,000 U.S. Treasury Note
                  6.0%, due 08/31/97, market
                  value - $254,687                        249,000
                                                       ----------

                  TOTAL REPURCHASE AGREEMENTS           3,493,000
                  (cost $3,493,000)                    ----------

                  Total investments                  $ 83,283,995
                  (cost $76,381,095)                 ============
                  
</TABLE>

8      NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT 
<PAGE>   11
                               SMALL COMPANY FUND

         STATEMENT OF INVESTMENTS -- JUNE 30, 1996 (UNAUDITED) CONTINUED

- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
FORWARD CURRENCY CONTRACTS

Currency                                                        Cost         Value   (Depreciation)  Date
- --------                                                        ----         -----   --------------  ----
<S>                                                             <C>          <C>          <C>      <C> 
     Currency sold:
United States Dollars                                           $  11,829    $  11,879    $ (50)   7/2/96
                                                                                ------    -----
Total currency sold:                                                         $  11,879    $ (50)
                                                                                ======    =====
     Currency purchased:
German Marks                                                       22,177    $  22,161    $ (16)   7/2/96
Italian Lira                                                       63,843       63,720     (123)   7/1/96
Japanese Yen                                                      180,649      180,185     (464)   7/1/96
                                                                               -------    -----
Total currency purchased                                                     $ 266,066    $(603)
                                                                               =======    =====
Net Payable for foreign currency contracts purchased and sold                             $(653)
                                                                                          =====
</TABLE>


                       SUMMARY OF INVESTMENTS BY CURRENCY
<TABLE>
<CAPTION>

                        % OF  PORTFOLIO                           % OF PORTFOLIO
<S>                               <C>        <C>                            <C> 
 United States Dollars            82.4%      Malaysian Ringgit              0.2%
 Japanese Yen                      8.1%      Australian Dollars             0.2%
 British Pounds                    3.0%      Irish Punts                    0.2%
 German Marks                      1.1%      Canadian Dollars               0.2%
 Swedish Krona                     1.1%      Danish Krone                   0.2%
 Italian Lira                      0.8%      Finnish Marks                  0.2%
 French Francs                     0.8%      South African Rand             0.1%
 Netherland Guilders               0.6%      Austrian Schillings            0.1%
 Swiss Francs                      0.6%      Norwegian Krone                0.1%
 Spanish Pesetas                   0.4%      Belegian Francs                0.1%
 Hong Kong Dollars                 0.4%      Mexican Pesos                  0.1%
 Singapore Dollars                 0.4%      New Zealand Dollars            0.1%

<FN>
- -------------------------
*Denotes a non-income producing security.

Securities denominated in foreign currencies are shown at their U.S. dollar cost
and value.

Cost for Federal income tax purposes: $76,515,667

The  abbreviation in the above statement stands for the following: 
     FNMA Federal National Mortgage Association

Portfolio holding percentages represent market value as a percentage of net
assets.

See accompanying notes to financial statements.
</TABLE>

NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT                       9
<PAGE>   12
                               SMALL COMPANY FUND

              STATEMENT OF INVESTMENTS -- JUNE 30, 1996 (UNAUDITED)

- --------------------------------------------------------------------------------
SHARES            SECURITY                                                 VALUE
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>


COMMON STOCKS (100.9%)
             AUTO & AUTO PARTS (3.7%)
<S>          <C>                                  <C>       
    47,200   Chrysler Corp.                        $2,926,400
    43,500   Ford Motor Company                     1,408,313
                                                   ----------
                                                    4,334,713
                                                   ----------
             BANKS (1.4%)
     5,000   Bank of NY Co., Inc.                     256,250
    28,800   Charter One Financial, Inc.            1,004,400
    10,000   St. Jude Medical                         335,000
                                                   ----------
                                                    1,595,650
                                                   ----------
             BROADCASTING (.4%)
     4,125   Tel Com-Lib Med Gp A                     109,312
    19,800   Tele-Communications Inc., Class A*       358,875
                                                   ----------
                                                      468,187
                                                   ----------
             BUILDING (4.8%)
    98,800   Masco Corp.                            2,988,700
    44,200   Vulcan Materials Co.                   2,624,375
                                                   ----------
                                                    5,613,075
                                                   ----------
             CHEMICALS (10.6%)
    63,600   Georgia Gulf Corp.                     1,860,300
    59,500   IMC Global, Inc.                       2,238,688
     3,500   Millipore Corp                           146,562
    62,100   Morton International, Inc.             2,313,225
    71,600   OM Group, Inc.                         2,810,300
    43,610   Raychem Corp.                          3,134,469
                                                   ----------
                                                   12,503,544
                                                   ----------
             COMPUTER EQUIPMENT (4.6%)
    54,300   International Business Machines        5,375,700
                                                   ----------
             CONGLOMERATES (2.9%)
    88,600   Corning Inc.                           3,400,025
                                                   ----------
             DRUGS (16.4%)
   127,200   Allergan Inc.                          4,992,600
    19,400   American Home Products                 1,166,425
    20,000   Pfizer, Inc.                           1,427,500
    86,200   Schering-Plough Corp.                  5,409,050
   113,800   Warner-Lambert Co.                     6,259,000
                                                   ----------
                                                   19,254,575
                                                   ----------
             ELECTRICAL EQUIPMENT (1.7%)
    51,300   Black & Decker Corp.                   1,981,463
                                                   ----------
             ELECTRONICS (3.0%)
    87,800   AMP, Inc.                              3,522,975
                                                   ----------
             ENTERTAINMENT (2.2%)
    42,177   Disney, Walt Co.                       2,651,879
                                                   ----------
             FINANCIAL (13.5%)
    18,000   Barnett Banks, Inc.                    1,098,000
    49,600   Chubb Corp.                            2,473,800
     7,300   CoreStates Financial Corp.               281,050
   173,200   Horace Mann Educators Corp.            5,499,100
    55,100   Mellon Bank Corp.                      3,140,700
    92,834   U S Bancorp                            3,353,628
                                                   ----------
                                                   15,846,278
                                                   ----------
             FOOD & BEVERAGES (13.6%)              
    20,400   Anheuser-Busch Companies, Inc.         1,530,000
   210,000   Morningstar Group                      2,336,250
   147,600   PepsiCo, Inc.                          5,221,350
     6,800   Philip Morris Companies, Inc.            707,200
   108,333   Ralcorp Holdings Inc.*                 2,234,368
    60,400   Ralston-Ralston Purina Group           3,873,150
                                                   ----------
                                                   15,902,318
                                                   ----------
             FOREST PRODUCTS (0.7%)                
    24,600   Bowater Inc.                             925,575
                                                   ----------
             FURNITURE/HOME APPLIANCE (1.1%)       
    61,500   Singer Co. N.V. The                    1,245,375
                                                   ----------
             HOUSEHOLD PRODUCTS (2.6%)             
    55,400   Avon Products, Inc.                    2,499,925
     8,400   Gillette Company (The)                   523,950
                                                   ----------
                                                    3,023,875
                                                   ----------
             MACHINERY (.6%)                       
    33,800   Johnstown America Industries, Inc.*      109,850
     2,800   PACCAR, Inc.                             137,200
    15,000   Trinity Industries, Inc.                 510,000
                                                   ----------
                                                      757,050
                                                   ----------
             OIL & GAS (6.1%)                      
    44,400   Texaco, Inc.                           3,724,050
   103,100   Unocal Corp.                           3,479,625
                                                   ----------
                                                    7,203,675
                                                   ----------
             PRINTING & PUBLISHING (4.7%)          
    77,200   American Greetings Corp., Class A      2,113,350
     4,600   Gannett Company, Inc.                    325,450
    27,100   Tribune Co.                            1,968,137
     3,400   Washington Post Co. (The), Class B     1,101,600
                                                   ----------
                                                    5,508,537
                                                   ----------
             RETAIL (1.8%)                         
    84,300   Wal-Mart Stores Inc.                   2,139,112
                                                   ----------
             TELECOMMUNICATIONS (2.2%)             
    12,000   Airtouch Communications                  339,000
    87,800   MCI Communications Corp.               2,249,875
                                                   ----------
                                                    2,588,875
                                                   ----------
</TABLE>

10                NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT       

<PAGE>   13

                          CAPITAL APPRECIATION FUND

       STATEMENT OF INVESTMENTS -- JUNE 30, 1996 (UNAUDITED) CONTINUED



<TABLE>
<CAPTION>
- -------------------------------------------------------------
SHARES            SECURITY                             VALUE
- -------------------------------------------------------------
<S>            <C>                             <C>           
             
               TOYS (2.3%)
    93,435     Mattel, Inc.                    $    2,674,577
                                                   ----------

               TOTAL COMMON STOCKS                118,517,033
               (cost $97,973,914)               =============

<CAPTION>
- -------------------------------------------------------------
PRINCIPAL      SECURITY                             VALUE
- -------------------------------------------------------------
<S>            <C>                             <C>           

CONVERTIBLE BONDS (.5%)
$1,029,000     Consorcio G. Grupo Dina,                             
               8.00%, 2004                            569,809 
               (cost $953,931)                     ----------

               TOTAL INVESTMENTS                 $119,086,842        
               cost $98,927,845)                 ============

<FN>
- -----------------------
*Denotes a non-income producing security.

Cost also represents cost for Federal income tax purposes.

Portfolio holding percentages represent market value as a percentage of net
assets.

See accompanying notes to financial statements.
</TABLE>

                      NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT    11

<PAGE>   14
                              TOTAL RETURN FUND

              STATEMENT OF INVESTMENTS -- JUNE 30, 1996 (UNAUDITED)

- --------------------------------------------------------------------------------
SHARES            SECURITY                            VALUE
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

COMMON STOCKS (91.5%)                                         
             AEROSPACE/DEFENSE (1.0%)
<S>          <C>                                   <C>        
   110,000   The Boeing Company                    $ 9,583,750
                                                   -----------
             AUTOMOBILES (3.2%)
   266,400   Magna International                    12,254,400
   402,800   Genuine Parts Co.                      18,409,800
                                                   -----------
                                                    30,664,200
                                                   -----------
             BUSINESS SERVICES (0.7%)
   236,250   (The) Olsten Corp.                      6,939,844
                                                   -----------
             CABLE (1.0%)
   500,000   Comcast Corp. Cl. A                     9,250,000
                                                   -----------
             CHEMICALS (5.3%)
   110,000   Air Products & Chemicals                6,352,500
   400,500   Crompton & Knowles                      6,708,375
   236,200   Dupont (E.I.) DeNemours & Co.          18,689,325
   100,000   Eastman Chemical Co.                    6,087,500
   268,400   Lawter International, Inc.              3,355,000
   296,000   Monsanto Co.                            9,620,000
                                                   -----------
                                                    50,812,700
                                                   -----------
             COMPUTER EQUIPMENT (3.6%)
   100,000   Hewlett-Packard Co.                     9,962,500
   250,000   International Business Machines        24,750,000
                                                   -----------
                                                    34,712,500
                                                   -----------
             CONGLOMERATE (7.4%)
   200,000   EG&G, Inc.                              4,275,000
   311,000   Eastman Kodak Co.                      24,180,250
   305,300   Honeywell, Inc.                        16,638,850
   444,200   Philips Electronics N.V.               14,492,025
   200,000   Rockwell International Corp.           11,450,000
                                                   -----------
                                                    71,036,125
                                                   -----------
             CONSUMER GOODS (1.0%)
   153,900   Premark International, Inc.             2,847,150
   153,900   Tupperware Corp.                        6,502,275
                                                   -----------
                                                     9,349,425
                                                   -----------
             DRUGS (8.1%)
   400,000   Allergan Inc.                          15,700,000
    90,000   Bristol-Meyers                          8,100,000
   400,000   Glaxo Wellcome Plc ADR                 10,700,000
    80,000   Schering-Plough Corp.                   5,020,000
   700,000   Warner-Lambert Co.                     38,500,000
                                                   -----------
                                                    78,020,000
                                                   -----------
             ELECTRONICS (3.8%)
   127,300   AMP, Inc.                               5,107,913
   380,000   Intel Corp.                            27,906,250
   133,800   Richardson Electronic Ltd.              1,271,100

              ELECTRONICS (CONTINUED)
    177,000   Woodhead Industries, Inc.              2,079,750
                                                   -----------
                                                    36,365,013
                                                   -----------
              FINANCIAL (15.3%)                    
    600,000   Allstate Corp.                        27,375,000
    130,000   Bankers Trust NY                       9,603,750
    607,752   Bear Stearns Company, Inc.            14,358,141
    325,000   Chubb Corp.                           16,209,375
  1,478,100   Equitable Companies                   36,767,737
     61,500   Mellon Bank Corp.                      3,505,500
    350,000   Merrill Lynch & Co., Inc.             22,793,750
    140,000   Morgan J.P. & Co., Inc.               11,847,500
    100,000   Morgan Stanley Group Inc.              4,912,500
                                                   -----------
                                                   147,373,253
                                                   -----------
              FOOD & BEVERAGES (6.7%)              
  2,000,000   Grand Metropolitan Plc                13,269,400
    176,700   Grand Metropolitan ADR                 4,726,725
    283,500   Heinz (H.J.) Co.                       8,611,312
    100,100   International Flavor                   4,767,263
    303,000   Ralston-Ralston Purina                19,429,875
    335,000   Seagram Co. Ltd.                      11,264,375
     54,100   Universal Foods Corp.                  1,994,937
                                                   -----------
                                                    64,063,887
                                                   -----------
              FOOD - GRAIN & AGRICULTURE (1.7%)    
    849,509   Archer-Daniels Midland Co.            16,246,860
                                                   -----------
              HEALTHCARE SERVICES (2.5%)           
    455,600   Columbia/HCA Health                   24,317,650
                                                   -----------
              MACHINERY & CAPITAL GOODS (1.5%)     
    155,000   Cooper Industries, Inc.                6,432,500
     60,000   Emerson Electric Co.                   5,422,500
     50,000   Nordson Corporation                    2,825,000
                                                   -----------
                                                    14,680,000
                                                   -----------
              OIL & GAS (11.9%)                    
    180,000   Amoco Corporation                     13,027,500
    130,000   Exxon Corporation                     11,293,750
    308,900   Mobil Corp.                           34,635,412
    110,000   Royal Dutch Petroleum Co.             16,912,500
    225,000   Texaco, Inc.                          18,871,875
    400,000   The Williams Companies, Inc.          19,800,000
                                                   -----------
                                                   114,541,037
                                                   -----------
              PAPER & FOREST PRODUCTS (0.1%)       
     62,400   Glatfelter (P.H.) Company              1,146,600
                                                   -----------
              POLLUTION CONTROL (1.2%)             
    350,000   WMX Technologies, Inc.                11,462,500
                                                   -----------
</TABLE>


12                 NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT

<PAGE>   15
                              TOTAL RETURN FUND

       STATEMENT OF INVESTMENTS -- JUNE 30, 1996 (UNAUDITED) CONTINUED

- --------------------------------------------------------------------------------
SHARES            SECURITY                             VALUE
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

              PRINTING & PUBLISHING (1.9%)
<S>           <C>                                  <C>         
    153,200   Dun & Bradstreet Corp.                  $  9,575,000
    217,600   Reader's Digest Assoc., Inc., ClassB       8,568,000
                                                      ------------
                                                        18,143,000
                                                      ------------
              RETAIL (0.5%)
    149,000   Supervalu Inc.                             4,693,500
                                                      ------------
              TELECOMMUNICATIONS (11.7%)
    440,800   360 Communications Co.*                   10,579,200
    614,300   AT&T Co.                                  38,086,600
    840,000   MCI Communications Corp.                  21,525,000
  1,004,300   Sprint Corporation                        42,180,600
                                                      ------------
                                                       112,371,400
                                                      ------------
              TRANSPORTATION (1.4%)
    193,000   Union Pacific Corp.                       13,485,875
                                                      ------------
              TOTAL COMMON STOCKS                      879,259,119
              (cost $668,741,918)                     ------------

U.S. GOVERNMENT AGENCY (7.0%)
21,680,000        Federal Home Loan Mortage Corp.,
                  Discount Notes, 5.31% through 
                  5.14%, due 7/08/96 through 
                  10/22/96                              21,467,764

46,760,000        Federal National Mortgage
                  Association, Discount Notes,
                  5.23% through 4.90%,
                  due 7/12/96 through 11/27/96          46,106,285
                                                      ------------
                  TOTAL U.S. GOVERNMENT AGENCY          67,574,049
                  (cost $67,574,049)                  ------------

U.S. TREASURY BILLS (1.5%)
14,675,000        5.31% through 4.85%,
                  due 11/14/96 through 3/06/97
                  (cost $14,253,850)                    14,253,850
                                                       ----------- 

REPURCHASE AGREEMENT (0.1%)
         786,315  MBS Tri Party Repo
                  5.23%, due 07/01/96,
                  Collateralized by $905,000 GNMA
                  M008663AR 7.0%, market value-
                  $805,014                                 786,315
                  (cost $786,315)                      ----------- 

                  Total investments                   $961,873,333
                  (cost $751,356,132)                 ============ 
<FN>
- ---------------------------------
*Denotes a non-income producing security.

Cost also represents cost for Federal income tax purposes.

Portfolio holding percentages represent market value as a percentage of net
assets.

See accompanying notes to financial statements.
</TABLE>

NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT                     13
<PAGE>   16
                              GOVERNMENT BOND FUND

              STATEMENT OF INVESTMENTS -- JUNE 30, 1996 (UNAUDITED)

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------
PRINCIPAL                                 SECURITY                                      VALUE
- --------------------------------------------------------------------------------------------------------

<S>                                        <C>                                         <C>            
 MORTGAGE BACKED SECURITIES (35.7%)

                             FEDERAL HOME LOAN MORTGAGE CORP., REMIC,
     $  13,000,000                          Series 1344-D, 6.00%, due 08/15/07             $ 11,824,657
        20,000,000                          Series 1415-N, 6.75%, due 11/15/07               19,338,780
         9,454,271                          Series 31-E, 7.55%, due 05/15/20                  9,288,528
        10,000,000                          Series 94-E, 8.95%, due 11/15/20                 10,177,590
        10,000,000                          Series 1102-H, 8.875%, due 06/15/21              10,594,990
        19,845,318                          Series 1143-Z, 7.50%, due 10/15/21               18,833,981
         3,377,327                          Series 190-D, 9.20%, due 10/15/21                 3,519,476

                             FEDERAL NATIONAL MORTGAGE ASSOCIATION DEBENTURES, REMIC,
         5,526,837                          Series 68-E, 8.35%, due 10/25/03                  5,570,714
         8,815,922                          Series 94-100-M, 5.50%, due 09/25/09              8,576,120
         5,000,000                          Series 34-E, 9.85%, due 08/25/14                  5,189,245
         2,240,569                          Series 88-25-B, 9.25%, due 10/25/18               2,328,934
        14,000,000                          Series 16-D, 9.00%, due 03/25/20                 14,631,106
         6,873,758                          Series 67-Z, 9.00%, due 06/25/20                  7,200,186
         4,099,975                          Series 73-A, 8.00%, due 07/25/21                  4,179,593
         8,479,227                          Series 81-Z, 8.50%, due 04/25/22                  8,792,866
        17,000,000                          Series 203-PJ, 6.50%, due 10/25/23               16,295,843
                                                                                            -----------
                                         Total mortgage backed securities                   156,342,609
                                         (cost $154,924,798)                                -----------

U.S. GOVERNMENT AND AGENCY LONG-TERM OBLIGATIONS (61.4%)

                             FEDERAL HOME LOAN BANKS BOND,
        12,000,000                         6.36%, due 3/21/01                                11,850,744
                             FEDERAL HOME LOAN MORTGAGE CORPORATION,
        38,000,000                         6.81%, due 03/11/04                               37,025,566
        26,000,000                         7.445%, due 04/14/04                              25,964,536
        10,000,000                         7.54%, due 05/03/04                               10,065,790
         8,710,000                         7.97%, due 07/07/04                                8,834,797
                             FEDERAL NATIONAL MORTGAGE ASSOCIATION,
        22,000,000                         8.25%, due 10/12/04                               22,566,588
        21,000,000                         7.26%, due 10/05/05                               20,297,949
        12,310,000                         7.58%, due 04/26/06                               12,174,208

</TABLE>
14      NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT
<PAGE>   17
                              GOVERNMENT BOND FUND

              STATEMENT OF INVESTMENTS -- JUNE 30, 1996 (UNAUDITED)

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------
PRINCIPAL                              SECURITY                                        VALUE
- ---------------------------------------------------------------------------------------------------------
<S>                                   <C>                                                <C>           
U.S. GOVERNMENT AND AGENCY LONG-TERM OBLIGATIONS (CONTINUED)

                                         PRIVATE EXPORT FUNDING CORPORATION,
         $ 32,000,000                     6.86%, due 04/30/04                                $ 31,912,736
                                         RESOLUTION FUNDING CORPORATION, STRIPS,
           54,000,000                     0.00%, due 04/15/06                                  27,569,106
           25,000,000                     0.00%, due 04/15/08                                  11,011,975
           58,000,000                     0.00%, due 07/15/13                                  17,094,862
           40,000,000                     0.00%, due 07/15/20                                   7,065,960
                                         U.S. TREASURY NOTE,
           25,000,000                     6.875%, due 08/31/99                                 25,359,375
                                                                                              -----------
                                         TOTAL U.S. GOVERNMENT AND AGENCY
                                         LONG-TERM OBLIGATIONS                                268,794,192
                                         (cost $269,779,582)                                  -----------

REPURCHASE AGREEMENT (1.9%)

            8,162,000                    UBS Securities
                                         5.25%, due 07/01/96, Collateralized by
                                         $7,682,000 U.S. Treasury Note, 7.875%, due 11/15/04,
                                         market value $8,325,368                                8,162,000
                                         (cost $8,162,000)                                    -----------
                                                                                              
                                         TOTAL INVESTMENTS                                   $433,298,801
                                         (cost $432,866,380)                                 ============

<FN>
- --------------------------------
Cost also represent cost for Federal income tax purposes.

Portfolio holding percentages represent market value as a percentage of net
assets.

See accompanying notes to financial statements.
</TABLE>



               NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT          15
<PAGE>   18

<TABLE>
<CAPTION>
                              MONEY MARKET FUND
            STATEMENT OF INVESTMENTS -- JUNE 30, 1996 (UNAUDITED)

- --------------------------------------------------------------------------------
 PRINCIPAL SECURITY                    VALUE
- --------------------------------------------------------------------------------
<S>           <C>                    <C>        

CANADIAN GOVERNMENT OBLIGATIONS (6.3%)               
              British Columbia, Province of
$  2,786,000   4.90%, due 07/03/96    $ 2,785,242
   4,000,000   5.05%, due 07/10/96      3,994,950
   4,500,000   5.37%, due 08/08/96      4,474,492
   1,000,000   5.40%, due 08/09/96        994,150
   6,000,000   5.22%, due 09/30/96      5,920,830
   1,495,000   5.45%, due 10/29/96      1,467,841

               Canadian Wheat Board
   4,418,000   4.85%, due 07/12/96      4,411,453
   3,600,000   5.38%, due 07/26/96      3,586,550
   8,000,000   5.33%, due 08/01/96      7,963,282
     450,000   5.37%, due 08/09/96        447,382
   1,000,000   5.33%, due 08/09/96        994,226
   5,000,000   4.82%, due 08/12/96      4,971,883
   2,300,000   4.39%, due 09/25/96      2,270,385

               Export Development
   8,378,000   5.50%, due 07/02/96      8,376,720
   5,857,000   5.37%, due 07/22/96      5,838,653
                                      -----------
               TOTAL CANADIAN GOVERNMENT
               OBLIGATIONS             58,498,039
               (cost $58,498,039)     -----------
                                

COMMERCIAL PAPER (95.7%)
               AGRICULTURE/FINANCE (3.0%)
               Deere, (John) Capital
   5,000,000   5.32%, due 07/16/96      4,988,917
   7,595,000   5.27%, due 07/18/96      7,576,099
   8,000,000   5.28%, due 07/26/96      7,970,667
   7,608,000   5.39%, due 08/27/96      7,543,072
                                      -----------
                                       28,078,755
                                      -----------
               AUTO/FINANCE (3.0%)
               Ford Motor Credit Co.
   5,000,000   5.30%, due 07/09/96      4,994,111
   1,000,000   5.37%, due 07/26/96        996,271   
   5,000,000   5.29%, due 07/26/96      4,981,632
   2,000,000   5.36%, due 07/29/96      1,991,662
   5,000,000   5.28%, due 07/29/96      4,979,467
   3,000,000   5.37%, due 07/31/96      2,986,575
   3,000,000   5.38%, due 08/08/96      2,982,963
   4,000,000   5.42%, due 10/08/96      3,940,380
                                      -----------
                                       27,853,061
                                      -----------
               BANKS(6.1%)
               Corestates Capital
  14,746,000   5.28%, due 07/02/96     14,743,837

               MORGAN (J.P.) & CO.
   5,880,000   5.30%, due 09/03/96      5,824,597

               National City Credit
   5,000,000   5.22%, due 07/11/96      4,992,750
   8,000,000   5.39%, due 08/01/96      7,962,869
  15,000,000   5.38%, due 09/10/96     14,840,842

               Norwest Corp.
   3,000,000   5.30%, due 07/19/96      2,992,050
   5,000,000   5.31%, due 07/19/96      4,986,725
                                      -----------
                                       56,343,670
                                      -----------
               BROKER-DEALERS (13.3%)
               Bear Stearns Company  
   5,000,000   5.33%, due 07/19/96      4,986,675
   8,000,000   5.30%, due 07/30/96      7,965,845
   3,000,000   5.30%, due 09/17/96      2,965,550
   4,000,000   5.41%, due 09/18/96      3,952,512
                                     
               Dean Witter Discover  
   7,000,000   5.28%, due 07/10/96      6,990,760
   5,000,000   5.37%, due 07/26/96      4,981,354
   8,000,000   5.30%, due 08/06/96      7,957,600

               Merrill Lynch & Co.   
  12,000,000   5.33%, due 07/08/96     11,987,563
   3,000,000   5.38%, due 07/08/96      2,996,862
     307,000   5.42%, due 07/17/96        306,260
   5,000,000   5.28%, due 07/24/96      4,983,133
   2,055,000   5.37%, due 08/07/96      2,043,658
   5,000,000   5.33%, due 08/09/96      4,971,129
                                     
               Morgan Stanley Group  
   8,000,000   5.30%, due 07/17/96      7,981,156
   5,000,000   5.35%, due 07/24/96      4,982,910
   7,000,000   5.29%, due 07/24/96      6,976,342
   7,000,000   5.37%, due 07/31/96      6,968,675
   1,600,000   5.48%, due 09/30/96      1,577,836
                                     
               Smith Barney Inc.     
   5,000,000   5.37%, due 07/23/96      4,983,592
   8,000,000   5.29%, due 07/25/96      7,971,787
   8,000,000   5.37%, due 08/05/96      7,958,233
   7,000,000   5.38%, due 08/07/96      6,961,294
                                      -----------
                                      123,450,726
                                      -----------
               CAPTIVE BORROW CONDUIT (1.5%)  
               Prudential Funding
   5,492,000   5.34%, due 07/18/96      5,478,151
   8,000,000   5.38%, due 07/23/96      7,973,698
                                      -----------
                                       13,451,849
                                      -----------
</TABLE>

16     NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT
<PAGE>   19
                              MONEY MARKET FUND

       STATEMENT OF INVESTMENTS -- JUNE 30, 1996 (UNAUDITED) CONTINUED


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
 PRINCIPAL    SECURITY                             VALUE
- --------------------------------------------------------------------------------
<S>           <C>                              <C>

              CHEMICALS (8.3%)
              Great Lakes Chemical
$ 1,189,000   5.28%, due 07/01/96              $ 1,189,000
  8,000,000   5.27%, due 07/03/96                7,997,658
  1,579,000   5.35%, due 07/08/96                1,577,357
  4,000,000   5.31%, due 07/12/96                3,993,510
  5,000,000   5.35%, due 07/19/96                4,986,625
  7,000,000   5.34%, due 07/25/96                6,975,080

              Monsanto Co.
 10,600,000   5.31%, due 07/09/96               10,587,492
  8,000,000   5.275%, due 07/18/96               7,980,072
  4,000,000   5.35%, due 07/23/96                3,986,922
    850,000   5.27%, due 08/12/96                  844,774
  3,800,000   5.35%, due 08/26/96                3,768,376

              PPG Industries
  2,850,000   5.32%, due 07/11/96                2,845,788
  1,882,000   5.30%, due 07/11/96                1,879,229
 12,505,000   5.29%, due 07/15/96               12,479,274
  2,500,000   5.35%, due 07/17/96                2,494,056
  3,800,000   5.33%, due 07/22/96                3,788,185
                                               -----------
                                                77,373,398
                                               -----------
              CONSUMER PRODUCTS (.5%)
              Clorox Co.
  4,668,000   5.41%, due 09/25/96                4,607,671
                                               -----------
              CONSUMER SALES FINANCE (10.4%)   
              Amer Exp Credit Corp
  4,000,000   5.29%, due 07/02/96                3,999,412
  5,866,000   5.32%, due 07/17/96                5,852,130
 15,262,000   5.34%, due 07/29/96               15,198,612

              Assoc. Corp. of N.A.
  5,553,000   5.36%, due 07/29/96                5,529,850

              Avco Financial Serv.
  8,000,000   5.28%, due 07/01/96                8,000,000
  3,434,000   5.29%, due 07/23/96                3,422,899
  3,000,000   5.36%, due 08/01/96                2,986,153
  5,000,000   5.39%, due 08/07/96                4,972,301
 10,000,000   5.37%, due 08/20/96                9,925,417

              Beneficial Corp.
  3,000,000   5.27%, due 07/08/96                2,996,926
  5,000,000   5.37%, due 07/31/96                4,977,625

              Commercial Credit Co.
  9,380,000   5.29%, due 07/26/96                9,345,542

              Norwest Financial
  9,000,000   5.30%, due 07/15/96                8,981,450
  5,000,000   5.32%, due 07/17/96                4,988,178
  3,000,000   5.29%, due 07/17/96                2,992,947
  2,000,000   5.37%, due 07/31/96                1,991,050
                                               -----------
                                                96,160,492
                                               -----------
              CORPORATE CREDIT UNIONS (1.7%)
              U.S. Central Credit
  8,000,000   5.40%  due 09/16/96                7,907,600
  5,000,000   5.39%, due 09/16/96                4,942,357
  3,445,000   5.39%, due 09/16/96                3,405,284
                                               -----------
                                                16,255,241
                                               -----------
              DIVERSIFIED FINANCE (3.1%)
              GE Capital Corp.
  5,000,000   5.23%, due 08/22/96                4,962,228
  4,000,000   5.27%, due 10/22/96                3,933,832
  3,000,000   5.30%, due 10/25/96                2,948,767

              Transamerica Finance
  2,240,000   5.27%, due 07/09/96                2,237,377
  1,000,000   5.40%, due 07/11/96                  998,500
  6,000,000   5.31%, due 08/21/96                5,954,865
  8,000,000   5.40%, due 08/26/96                7,932,800
                                               -----------
                                                28,968,369
                                               -----------
              DRUGS & COSMETICS (.2%)
              Abbott Laboratories
  2,000,000   5.34%, due 08/12/96                1,987,540
                                               -----------
              ELECTRICAL EQUIPMENT (1.6%)
              Johnson Controls Inc.
  3,925,000   5.36%, due 07/12/96                3,918,572
  4,273,000   5.36%, due 07/15/96                4,264,093
  7,000,000   5.38%, due 07/30/96                6,969,663
                                               -----------
                                                15,152,328
                                               -----------
              ENTERTAINMENT (1.1%)
              Walt Disney Company
 10,000,000   5.30%, due 09/04/96                9,904,305
                                               -----------
              FINANCE (1.6%)
              Nestle Capital Corp.
 10,000,000   5.07%, due 07/12/96                9,984,508
  5,000,000   5.01%, due 07/22/96                4,985,387
                                               -----------
                                                14,969,895
                                               -----------
              FINANCIAL SERVICES /
              UTILITIES (3.0%)
              Nat. Rural Utilities
  5,147,000   5.28%, due 07/10/96                5,140,206
  6,000,000   5.30%, due 07/16/96                5,986,750
  7,530,000   5.35%, due 08/08/96                7,487,476
</TABLE>



         NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT    17
<PAGE>   20

                              MONEY MARKET FUND

       STATEMENT OF INVESTMENTS -- JUNE 30, 1996 (UNAUDITED) CONTINUED

- --------------------------------------------------------------------------------
 PRINCIPAL       SECURITY                         VALUE
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

<S>           <C>                             <C>        
              NAT. RURAL UTILITIES (CONTINUED)
$   868,000   5.27%, due 08/09/96             $   863,045
  1,962,000   5.28%, due 08/09/96               1,950,777
  2,130,000   5.35%, due 08/12/96               2,116,705
  4,000,000   5.36%, due 08/13/96               3,974,391
                                              -----------
                                               27,519,350
                                              -----------
              FOOD & BEVERAGE (7.6%)
              Blue Diamond Growers
  1,650,000   5.35%, due 07/25/96               1,644,115
  1,350,000   5.40%, due 08/06/96               1,342,710

              CPC International
 15,000,000   5.30%, due 07/10/96              14,980,125
 12,000,000   5.30%, due 07/11/96              11,982,333

              Campbell Soup Co.
  8,000,000   5.00%, due 10/04/96               7,894,444

              Heinz "HJ" Company
  1,000,000   5.37%, due 07/30/96                 995,674
  7,000,000   5.40%, due 07/30/96               6,969,550
 20,000,000   5.34%, due 08/02/96              19,905,067

              Sysco Corp.
  5,000,000   5.32%, due 07/02/96               4,999,262
                                              -----------
                                               70,713,280
                                              -----------
              HEAVY EQUIPMENT/FINANCE (.6%)   
              Caterpillar Fin. Ser
  5,616,000   5.28%, due 07/16/96               5,603,645
                                              -----------
              HOSPITAL SUPPLIES (1.6%)
              Becton Dickinson
 10,000,000   5.36%, due 10/03/96               9,860,044
  5,000,000   5.45%, due 10/03/96               4,928,847
                                              -----------
                                               14,788,891
                                              -----------
              INSURANCE (4.9 %)
              AIG Funding, Inc.
 20,000,000   5.32%, due 08/12/96              19,875,867

              Marsh & McLennan Co.
  5,000,000   5.32%, due 07/11/96               4,992,611

              Old Republic Capital
  4,000,000   5.06%, due 07/09/96               3,995,502
  1,000,000   5.25%, due 07/09/96                 998,833
  1,500,000   5.35%, due 07/09/96               1,498,217
  7,000,000   5.30%, due 08/06/96               6,962,900
  1,000,000   5.30%, due 08/06/96                 994,700
  6,000,000   5.32%, due 09/05/96               5,941,480
                                              -----------
                                               45,260,110
                                              -----------
              LEASE FINANCING (4.8%)
              Fleet Funding, Inc.
  3,000,000   5.28%, due 07/08/96               2,996,920
  5,000,000   5.28%, due 07/10/96               4,993,400
  8,000,000   5.28%, due 07/12/96               7,987,093
  2,000,000   5.28%, due 07/12/96               1,996,773
                                              
              PHH Corp.                       
  6,000,000   5.35%, due 07/18/96               5,984,842
  7,000,000   5.34%, due 07/22/96               6,978,195
  3,500,000   5.31%, due 07/23/96               3,488,643
  7,913,000   5.33%, due 07/25/96               7,884,883
  2,000,000   5.36%, due 07/30/96               1,991,364
                                              -----------
                                                44,302,113
                                              -----------
              MISC. MANUFACTURING (2.0%)      
              Illinois Tool Works             
  3,000,000   5.40%, due 09/10/96               2,968,050
  3,000,000   5.42%, due 09/17/96               2,964,770
  8,000,000   5.38%, due 09/17/96               7,906,747
  5,000,000   5.42%, due 09/30/96               4,931,497
                                              -----------
                                               18,771,064
                                              -----------

              OFFICE EQUIPMENT & SUPPLIES (1.2%)    
              Pitney Bowes Credit
  1,645,000   5.29%, due 07/12/96               1,642,341
  9,850,000   5.37%, due 08/19/96               9,778,005
                                              -----------
                                               11,420,346
                                              -----------
              OIL & GAS (2.7%)                
              Koch Industries                 
 25,000,000   5.55%, due 07/01/96              25,000,000
                                              -----------

              OIL & GAS: EQUIP. & SERVICES (2.9%)    
              Chevron Transport
 10,000,000   5.29%, due 07/08/96               9,989,714
 10,000,000   5.32%, due 07/15/96               9,979,311
  4,000,000   5.36%, due 07/24/96               3,986,302
  3,000,000   5.35%, due 07/30/96               2,987,071
                                              -----------
                                               26,942,398
                                              -----------
              PACKAGING/CONTAINERS (1.0%)     
              Bemis Co., Inc.                 
  3,915,000   5.32%, due 07/03/96               3,913,843
  5,270,000   5.31%, due 07/11/96               5,262,227
                                              -----------
                                                9,176,070
                                              -----------
                                              
              PAPER & FOREST PRODUCTS (1.5%)  
              Sonoco Products Co.             
  5,000,000   5.30%, due 07/01/96               5,000,000
  9,115,000   5.29%, due 07/09/96               9,104,285
                                              -----------
                                               14,104,285
                                              -----------
</TABLE>
         

18        NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT
<PAGE>   21
                              MONEY MARKET FUND

       STATEMENT OF INVESTMENTS -- JUNE 30, 1996 (UNAUDITED) CONTINUED
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
 PRINCIPAL         SECURITY                      VALUE
- --------------------------------------------------------------------------------
               PHARMACEUTICALS /
               HEALTHCARE (1.7%)
               Schering Corp. 
<S>            <C>                           <C>         
$  3,200,000   5.38%, due 08/27/96            $  3,172,741
   3,450,000   5.38%, due 08/28/96               3,420,096
  10,000,000   5.40%, due 10/16/96               9,839,500
                                               -----------
                                                16,432,337
                                               -----------
               PRINTING & PUBLISHING (.9%) 
               McGraw-Hill Inc. 
   8,000,000   5.40%, due 09/26/96               7,895,600
                                               -----------

               RAILROADS (2.9%)
               Norfolk & Southern
  10,000,000   5.34%, due 07/08/96               9,989,617
   7,500,000   5.30%, due 07/19/96               7,480,125
   4,000,000   5.26%, due 08/05/96               3,979,544
   5,000,000   5.37%, due 09/20/96               4,939,587
                                               -----------
                                                26,388,873
                                               -----------
               TELECOMMUNICATIONS (.4%)
               AT&T Capital Corp. 
   3,645,000   5.30%, due 07/16/96               3,636,951
                                               -----------
               UTILITIES (.6%)
               Florida Power Corp. 
   2,000,000   5.37%, due 07/17/96               1,995,227
   3,283,000   5.37%, due 07/17/96               3,275,165
                                               -----------
                                                 5,270,392
                                               -----------

               Total commercial paper          887,783,005
               (cost $887,783,005)             -----------

U.S. GOVERNMENT OBLIGATIONS (1.7%)
               U.S. Treasury Bills
  10,000,000   5.00%, due 08/22/96               9,927,778
   6,000,000   5.26%, due 04/03/97               5,758,040
                                               -----------

               TOTAL U.S. GOVERNMENT
               OBLIGATIONS                      15,685,818   
               (cost $15,685,818)              -----------

               TOTAL INVESTMENTS              $961,966,862
               (cost $961,966,862)            ============
                                               
- -----------------------------
<FN>

Cost also represents cost for Federal income tax purposes.

Portfolio holding percentages represent market value as a percentage of net
assets.

See accompanying notes to financial statements.

</TABLE>

NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT   19
<PAGE>   22
<TABLE>
<CAPTION>
                                                 NATIONWIDE SEPARATE ACCOUNT TRUST

                                               STATEMENTS OF ASSETS AND LIABILITIES
                                                           JUNE 30, 1996
                                                            (UNAUDITED)
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                 CAPITAL
                                                                              SMALL COMPANY    APPRECIATION      TOTAL RETURN
                                                                                   FUND            FUND           FUND         
                                                                              -------------    ------------      ------------- 
<S>                                                                          <C>              <C>                <C>          
ASSETS 
Investments in securities, at value                                          
   (cost $76,381,095, $98,927,845, and                                        $ 83,283,995     $ 119,086,842     $ 961,873,333
    $751,356,132, respectively)
Cash                                                                                    -                 -              2,436
Accrued interest and dividends receivable                                          166,325           197,308         1,650,818
Receivable for investment securities sold                                        7,777,058         3,934,418         6,241,059
Receivable for fund shares sold                                                  2,110,701                -            587,707
Deferred organization expenses                                                       7,929                -                  -
                                                                              -------------    ------------      ------------- 
       Total assets                                                             93,346,008       123,218,568       970,355,353
                                                                              -------------    ------------      ------------- 

LIABILITIES
Payable for investment securities purchased                                     10,659,349          484,740          8,462,347
Payable for fund shares redeemed                                                   199,045        5,223,220                 -
Net payable for foreign currency contracts purchased                                   653               -                  -
Accrued management fees                                                             70,908           51,009            390,513
Other accrued expenses                                                              23,014              517                 34
                                                                              -------------    ------------      ------------- 
       Total liabilities                                                        10,952,969        5,759,486          8,852,894
                                                                              -------------    ------------      ------------- 

NET ASSETS                                                                    $ 82,393,039     $ 117,459,082     $ 961,502,459
                                                                              =============    =============     =============
REPRESENTED BY:
   Capital                                                                      74,283,427        94,049,723       731,931,562
   Net unrealized appreciation on investments and trans-
         lation of assets and liabilities in foreign currencies                  6,902,247        20,158,997       210,517,201
   Undistributed net realized gain from investments and
         foreign currency transactions                                           1,120,626         3,215,405        18,551,861
   Undistributed net investment income                                              86,739            34,957           501,835
                                                                              -------------    -------------     ------------- 
NET ASSETS                                                                    $ 82,393,039     $ 117,459,082     $ 961,502,459
                                                                              =============    =============     =============
Shares outstanding, no par value (unlimited number of
   shares authorized)                                                            6,149,471         7,967,050        77,511,007
                                                                              =============    =============     =============
NET ASSET VALUE, OFFERING AND REDEMPTION PRICE PER SHARE                      $      13.40     $       14.74     $       12.40
                                                                              =============    =============     =============



See accompanying notes to financial statements.
</TABLE>


20  NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT
<PAGE>   23

<TABLE>
<CAPTION>


                                           NATIONWIDE SEPARATE ACCOUNT TRUST

                                          STATEMENTS OF ASSETS AND LIABILITIES
                                                     JUNE 30, 1996
                                                      (UNAUDITED)
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                          GOVERNMENT BOND       MONEY MARKET
                                                                                               FUND                 FUND    
                                                                                          ---------------      -----------  
<S>                                                                                     <C>                 <C>
ASSETS                                                                                                                      
Investments in securities, at value                                                                                         
   (cost $432,866,380 and $961,966,862,                                                  $   433,298,801     $ 961,966,862
    respectively)
Cash                                                                                                 513                 -
Accrued interest and dividends receivable                                                      4,753,106                 -
Receivable for investment securities sold                                                      8,308,894        13,875,000
                                                                                          ---------------      -----------
       Total assets                                                                          446,361,314       975,841,862
                                                                                          ---------------      -----------

LIABILITIES
Payable for investment securities purchased                                                    8,162,000        47,800,479
Payable for fund shares redeemed                                                                  77,048           136,695
Accrued management fees                                                                          175,552           346,070
Other accrued expenses                                                                            10,685             6,143
                                                                                          ---------------      -----------
       Total liabilities                                                                       8,425,285        48,289,387
                                                                                          ---------------      -----------

NET ASSETS                                                                               $   437,936,029     $ 927,552,475
                                                                                          ==============       ===========
REPRESENTED BY:
   Capital                                                                               $   442,594,612     $ 927,561,636
   Net unrealized appreciation on investments                                                    432,421                 -
   Undistributed net realized loss from investments                                           (5,131,610)           (6,910)
   Undistributed (distribution in excess of) net investment income                                40,606            (2,251)
                                                                                          ---------------      -----------
NET ASSETS                                                                               $   437,936,029     $ 927,552,475
                                                                                          ===============      ===========
Shares outstanding, no par value (unlimited number of                                          40,454,591      927,561,522
   shares authorized)
                                                                                          ===============      ===========
NET ASSET VALUE, OFFERING AND REDEMPTION PRICE PER SHARE                                 $          10.83    $        1.00
                                                                                          ===============      ===========


</TABLE>

See accompanying notes to financial statements.

NATIONWIDE SEPERATE ACCOUNT TRUST SEMI-ANNUAL REPORT                21
<PAGE>   24
<TABLE>
<CAPTION>



                                         NATIONWIDE SEPARATE ACCOUNT TRUST
                                              STATEMENTS OF OPERATIONS
                                           SIX MONTHS ENDED JUNE 30, 1996
                                                     (UNAUDITED)

- --------------------------------------------------------------------------------------------------------------------
 
                                                                                           CAPITAL
                                                                         SMALL COMPANY   APPRECIATION  TOTAL RETURN
                                                                              FUND           FUND          FUND
                                                                              ----           ----          ----
<S>                                                                    <C>            <C>            <C>
INVESTMENT INCOME:
     Interest                                                              $ 236,308   $   251,155   $  2,713,169
     Dividends                                                               276,983     1,034,132      9,159,305
     Less foreign tax withheld                                               (17,462)         --          (59,597)
                                                                           ---------   -----------   ------------
          Total investment  income                                           495,829     1,285,287     11,812,877
                                                                           ---------   -----------   ------------
EXPENSES:
     Investment management fees                                              246,437       283,039      2,225,091
     Custodian fees                                                           34,403         7,869         11,473
     Professional services                                                       322         2,259         17,253
     Other                                                                    15,387         5,484         12,537
                                                                           ---------   -----------   ------------
          Total expenses                                                     296,549       298,651      2,266,354
                                                                           ---------   -----------   ------------
NET INVESTMENT INCOME                                                        199,280       986,636      9,546,523
                                                                           ---------   -----------   ------------
Net  realized and unrealized gain on investments and foreign currency:

Net realized gain on investments and foreign
     currency transactions                                                 1,223,678     3,216,734     18,779,196
Net change in unrealized appreciation on investments
    and translation of assets and liabilities in foreign
    currencies                                                             5,393,063     5,130,499     44,061,640
                                                                           ---------     ---------     ----------
NET REALIZED AND UNREALIZED GAIN ON INVESTMENTS AND
FOREIGN CURRENCY                                                           6,616,741     8,347,233     62,840,836
                                                                           ---------     ---------     ----------
NET INCREASE IN NET ASSETS FROM OPERATIONS                               $ 6,816,021  $  9,333,869   $ 72,387,359
                                                                           =========     =========     ==========       
</TABLE>


See accompanying notes to financial statements.

22 NATIONWIDE SEPERATE ACCOUNT TRUST SEMI-ANNUAL REPORT                         
<PAGE>   25

<TABLE>
<CAPTION>



                        NATIONWIDE SEPARATE ACCOUNT TRUST

                            STATEMENTS OF OPERATIONS
                         SIX MONTHS ENDED JUNE 30, 1996
                                   (UNAUDITED)

- -----------------------------------------------------------------------------------------
                                                          GOVERNMENT BOND       MONEY
                                                                FUND          MARKET FUND
                                                            ----------        ----------
<S>                                                    <C>                  <C>         
INVESTMENT INCOME:  
     Interest                                             $  14,843,271     $ 21,764,058
                                                            -----------       ----------
EXPENSES:
     Investment management fees                               1,098,311        1,978,067
     Custodian fees                                               8,205           20,090
     Professional services                                       10,692           21,484
     Other                                                        5,653           11,093
                                                            -----------       ----------
          Total expenses                                      1,122,861        2,030,734
                                                            -----------       ----------

NET INVESTMENT INCOME                                        13,720,410       19,733,324
                                                            -----------       ----------

Net  realized and unrealized gain (loss) on investments:

Net realized gain (loss) on investments                       3,641,302           (1,046)
Net change in unrealized appreciation (depreciation)
     on investments                                         (24,949,399)            --
                                                            -----------       ----------
NET REALIZED AND UNREALIZED
(LOSS) ON INVESTMENTS:                                      (21,308,097)          (1,046)
                                                            -----------       ----------

NET INCREASE (DECREASE) IN NET ASSETS
FROM OPERATIONS                                           $  (7,587,687)    $ 19,732,278
                                                            ===========       ==========

</TABLE>
         

See accompanying notes to financial statements.

NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT                       23
<PAGE>   26
<TABLE>
<CAPTION>


                                                 NATIONWIDE SEPARATE ACCOUNT TRUST

                                                        SMALL COMPANY FUND
                                                STATEMENTS OF CHANGES IN NET ASSETS
- ------------------------------------------------------------------------------------------------------------------------------


                                                                                SIX MONTHS ENDED   PERIOD FROM OCTOBER 23, 1995
                                                                                  JUNE 30, 1996    (COMMENCEMENT OF OPERATIONS)
                                                                                    UNAUDITED        THROUGH DECEMBER 31, 1995
                                                                                    ---------        -------------------------
<S>                                                                             <C>                <C>
INCREASE (DECREASE) IN NET ASSETS:
OPERATIONS:   
     Net investment income                                                        $    199,280           $     28,283 
     Net realized gain (loss) on investments and foreign currency transactions       1,223,678               (103,052)
     Net change in unrealized appreciation on investments                                                             
           and translation of assets and liabilities in foreign currencies           5,393,063              1,509,184 
           Net increase in net assets resulting                                    -----------            ----------- 
                from operations                                                      6,816,021              1,434,415 
                                                                                   -----------            ----------- 
DIVIDENDS TO SHAREHOLDERS FROM NET                                                                                    
     INVESTMENT INCOME                                                                (114,964)               (25,860)
                                                                                   -----------            ----------- 
CAPITAL SHARE TRANSACTIONS:                                                                                           
     Net proceeds from sale of shares                                               87,219,419             18,935,596 
     Net asset value of shares issued to shareholders from                                                            
          reinvestment of dividends and distributions                                  114,964                 25,860 
     Cost of shares redeemed                                                       (28,797,873)            (3,214,539)
                                                                                   -----------            ----------- 
          Net increase in net assets derived                                                                          
               from capital share transactions                                      58,536,510             15,746,917 
                                                                                   -----------            ----------- 
                                                                                                                      
NET INCREASE IN NET ASSETS                                                          65,237,567             17,155,472 
NET ASSETS-- BEGINNING OF PERIOD                                                    17,155,472                   --   
                                                                                   -----------            ----------- 
NET ASSETS-- END OF PERIOD                                                        $ 82,393,039           $ 17,155,472 
                                                                                   ===========            =========== 
Undistributed net realized gain (loss) on investments and foreign                                                     
     currency transactions included in net assets at end of period                $  1,120,626           $   (103,052)
                                                                                   ===========            =========== 
                                                                                                                      
Undistributed net investment income included                                                                          
     in net assets at end of period                                               $     86,739           $      2,423 
                                                                                   ===========            =========== 
                                                                                                                      
Shares sold                                                                          6,891,347              1,796,171 
Shares issued to shareholders from reinvestment of                                                                    
     dividends and distributions                                                         8,731                  2,265 
Shares redeemed                                                                     (2,252,685)              (296,358)
                                                                                   -----------            ----------- 
Net increase in number of shares                                                     4,647,393              1,502,078 
                                                                                   ===========            =========== 


See accompanying notes to financial statements.
</TABLE>

24  NATIONWIDE SEPERATE ACCOUNT TRUST SEMI-ANNUAL REPORT
<PAGE>   27
<TABLE>
<CAPTION>



                        NATIONWIDE SEPARATE ACCOUNT TRUST

                            CAPITAL APPRECIATION FUND
                       STATEMENTS OF CHANGES IN NET ASSETS
- --------------------------------------------------------------------------------------------------


                                                              SIX MONTHS ENDED
                                                                 JUNE 30, 1996      YEAR ENDED
                                                                  (UNAUDITED)    DECEMBER 31, 1995
                                                                  -----------    -----------------
<S>                                                            <C>              <C>
INCREASE (DECREASE) IN NET ASSETS:
OPERATIONS:
     Net investment income                                      $     986,636     $  1,232,936
     Net realized gain on investments                               3,216,734        2,523,674
     Net change in unrealized appreciation or
           depreciation on investments                              5,130,499       13,171,765
           Net increase in net assets                             -----------       ----------
                        resulting from operations                   9,333,869       16,928,375
                                                                  -----------       ----------
DIVIDENDS TO SHAREHOLDERS FROM:
     Net investment income                                           (972,787)      (1,213,046)
     Net realized gain on investments                                    --         (2,302,021)
     In excess of net realized gains on investments                      --             (1,329)
           Net decrease in net assets from distributions          -----------       ----------
               to shareholders                                       (972,787)      (3,516,396)
                                                                  -----------       ----------    
CAPITAL SHARE TRANSACTIONS:
     Net proceeds from sale of shares                              81,797,747       26,980,755
     Net asset value of shares issued to shareholders from        
           reinvestment of dividends and distributions                972,787        3,863,870
     Cost of shares redeemed                                      (54,909,545)     (23,461,693)
           Net increase in net assets derived                     -----------       ----------        
                from capital share transactions                    27,860,989        7,382,932
                                                                  -----------       ----------                        
NET INCREASE IN NET ASSETS                                         36,222,071       20,794,911
NET ASSETS-- BEGINNING OF PERIOD                                   81,237,011       60,442,100
                                                                  -----------       ----------                   
NET ASSETS-- END OF PERIOD                                      $ 117,459,082     $ 81,237,011
                                                                  ===========       ==========                   
Undistributed net realized gain on investments
     included in net assets at end of period                    $   3,215,405     $         --
                                                                  ===========       ==========         
Distributions in excess of net realized gains on investments
     included in net assets at end of period                    $          --     $     (1,329)
                                                                  ===========       ==========                   
Undistributed net investment income included
     in net assets at end of period                             $      34,957     $     21,108
                                                                  ===========       ==========              
Shares sold                                                         5,667,602        2,172,400
Shares issued to shareholders from reinvestment of
     dividends and distributions                                       66,466          299,746
Shares redeemed                                                    (3,795,112)      (1,977,044)
                                                                  -----------       ----------         
Net increase in number of shares                                    1,938,956          495,102
                                                                  ===========       ==========         
</TABLE>

See accompanying notes to financial statements.

                        NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT 25
 
<PAGE>   28
<TABLE>
<CAPTION>



                                                 NATIONWIDE SEPARATE ACCOUNT TRUST
                                                         TOTAL RETURN FUND
                                                STATEMENTS OF CHANGES IN NET ASSETS
- ---------------------------------------------------------------------------------------------------------------------------------


                                                                                   SIX MONTHS ENDED
                                                                                     JUNE 30, 1996                 YEAR ENDED
                                                                                      (UNAUDITED)               DECEMBER 31, 1995
                                                                                      -----------               -----------------
<S>                                                                             <C>                          <C>               
INCREASE (DECREASE) IN NET ASSETS:
OPERATIONS:
     Net investment income                                                      $       9,546,523            $       19,348,385
     Net realized gain on investments                                                  18,779,196                    42,991,075
     Net change in unrealized appreciation or depreciation
          on investments                                                               44,061,640                   108,350,477
                                                                                 ----------------           -------------------
          Net increase in net assets resulting                                         
              from operations                                                          72,387,359                   170,689,937
                                                                                 ----------------           -------------------

DIVIDENDS TO SHAREHOLDERS FROM:
     Net investment income                                                             (9,406,441)                  (19,011,213)
     Net realized gain on investments                                                           -                   (42,991,075)
     In excess of net realized gain on investments                                              -                      (227,335)
                                                                                 ----------------           -------------------
          Net decrease in net assets from
              distributions to shareholders                                            (9,406,441)                  (62,229,623)
                                                                                  ---------------            ------------------

CAPITAL SHARE TRANSACTIONS:
     Net proceeds from sale of shares                                                 100,138,302                   145,723,309
     Net asset value of shares issued to shareholders from
          reinvestment of dividends and distributions                                   9,406,441                    79,264,509
     Cost of shares redeemed                                                          (25,987,674)                  (53,304,608)
                                                                                  ---------------              ----------------
         Net increase in net assets derived
             from capital share transactions                                           83,557,069                   171,683,210
                                                                                 ----------------              ----------------

NET INCREASE IN NET ASSETS                                                            146,537,987                   280,143,524
NET ASSETS-- BEGINNING OF PERIOD                                                      814,964,472                   534,820,948
                                                                                  ---------------              ----------------
NET ASSETS-- END OF PERIOD                                                        $   961,502,459              $    814,964,472
                                                                                 ================            ==================

Undistributed (distribution in excess of) net realized
    gain on investments included in net assets at end of period                   $    18,551,861              $       (227,335)
                                                                                 ================            ==================

Undistributed net investment income included
     in net assets at end of period                                               $       501,835              $        361,753
                                                                                 ================            ==================

Shares sold                                                                             8,254,563                    13,111,420
Shares issued to shareholders from reinvestment of
     dividends and distributions                                                          766,513                     7,198,362
Shares redeemed                                                                        (2,148,346)                   (4,821,628)
                                                                                 ----------------            ------------------
Net increase in number of shares                                                        6,872,730                    15,488,154
                                                                                 ================            ==================

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

26  NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT
<PAGE>   29
<TABLE>
<CAPTION>




                                                 NATIONWIDE SEPARATE ACCOUNT TRUST

                                                       GOVERNMENT BOND FUND
                                                STATEMENTS OF CHANGES IN NET ASSETS
- --------------------------------------------------------------------------------------------------------------------------------


                                                                                SIX MONTHS ENDED
                                                                                  JUNE 30, 1996                   YEAR ENDED
                                                                                   (UNAUDITED)                 DECEMBER 31, 1995
INCREASE (DECREASE) IN NET ASSETS:                                              -----------------              -----------------
OPERATIONS:
<S>                                                                               <C>                            <C>            
     Net investment income                                                        $    13,720,410                $    26,950,345
     Net realized gain on investments                                                   3,641,302                        813,537
     Net change in unrealized appreciation or depreciation
          on investments                                                              (24,949,399)                    43,487,386
                                                                                   --------------               ----------------
          Net increase (decrease) in net assets
             resulting from operations                                                 (7,587,687)                    71,251,268
                                                                                  ---------------               ----------------

DIVIDENDS TO SHAREHOLDERS FROM NET INVESTMENT INCOME                                  (13,724,462)                   (26,924,228)
                                                                                   --------------                 --------------

CAPITAL SHARE TRANSACTIONS:
     Net proceeds from sale of shares                                                  29,160,361                     90,606,931
     Net asset value of shares issued to shareholders from
          reinvestment of dividends and distributions                                  13,724,462                     33,834,038
     Cost of shares redeemed                                                          (37,652,702)                  (106,004,873)
                                                                                   --------------                  -------------
       Net increase (decrease) in net assets derived
          from capital share transactions                                               5,232,121                     18,436,096
                                                                                  ---------------                  -------------

NET INCREASE (DECREASE) IN NET ASSETS                                                 (16,080,028)                    62,763,136
NET ASSETS-BEGINNING OF PERIOD                                                        454,016,057                    391,252,921
                                                                                  ---------------                ---------------
NET ASSETS-END OF PERIOD                                                          $   437,936,029                $   454,016,057
                                                                                  ===============                ===============

Undistributed net realized loss on investments
     included in net assets at end of period                                      $    (5,131,610)               $    (8,772,912)
                                                                                  ===============                ===============

Undistributed net investment income included
     in net assets at end of period                                               $        40,606                $        44,658
                                                                                  ===============                ===============

Shares sold                                                                             2,635,729                      8,275,783
Shares issued to shareholders from reinvestment of
     dividends and distributions                                                        1,260,990                      3,126,554
Shares redeemed                                                                        (3,410,487)                    (9,801,205)
                                                                                  ---------------               ----------------
Net increase in number of shares                                                          486,232                      1,601,132
                                                                                  ===============                ===============


See accompanying notes to financial statements.
</TABLE>

                        NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT  27
<PAGE>   30
<TABLE>
<CAPTION>

                                                 NATIONWIDE SEPARATE ACCOUNT TRUST

                                                         MONEY MARKET FUND
                                                STATEMENTS OF CHANGES IN NET ASSETS
- -------------------------------------------------------------------------------------------------------------------------------

                                                                                SIX MONTHS ENDED
                                                                                  JUNE 30, 1996                  YEAR ENDED
                                                                                   (UNAUDITED)                DECEMBER 31, 1995
                                                                                -----------------          --------------------     
<S>                                                                                <C>                         <C>             
INCREASE (DECREASE) IN NET ASSETS:
OPERATIONS:
     Net investment income                                                      $      19,733,324          $         39,361,888
     Net realized (loss) on investments                                                    (1,046)                       (5,864)
                                                                                -----------------          --------------------
        Net increase in net assets resulting
            from operations                                                            19,732,278                    39,356,024
                                                                                -----------------          --------------------

DIVIDENDS TO SHAREHOLDERS FROM:
     Net investment income                                                            (19,735,738)                  (39,360,095)
     In excess of net investment income                                                    (2,251)                            -
                                                                                -----------------          --------------------
           Net decrease in net assets from
             distribution to shareholders
                                                                                      (19,737,989)                  (39,360,095)
                                                                                -----------------          --------------------

CAPITAL SHARE TRANSACTIONS:
     Net proceeds from sale of shares                                                 854,493,616                   971,797,511
     Net asset value of shares issued to shareholders from
          reinvestment of dividends and distributions                                  19,767,416                    43,287,489
     Cost of shares redeemed                                                         (684,110,652)               (1,105,699,769)
                                                                                -----------------          --------------------
       Net increase (decrease) in net assets
          derived from capital share transactions                                     190,150,380                   (90,614,769)
                                                                                -----------------          --------------------

NET INCREASE (DECREASE) IN NET ASSETS                                                 190,144,669                   (90,618,840)
NET ASSETS-- BEGINNING OF PERIOD                                                      737,407,806                   828,026,646
                                                                                -----------------          --------------------
NET ASSETS-- END OF PERIOD                                                      $     927,552,475          $        737,407,806
                                                                                =================          ====================
Undistributed net realized loss on investments
     included in net assets at end of period                                    $          (6,910)         $             (5,864)
                                                                                =================          ====================
Distributions in excess of  net investment income included
     in net assets at end of period                                             $          (2,251)         $              2,414
                                                                                =================          ====================
Shares sold                                                                           854,493,616                   971,797,397
Shares issued to shareholders from reinvestment of
     dividends and distributions                                                       19,767,416                    43,287,489
Shares redeemed                                                                      (684,110,652)               (1,105,699,769)
                                                                                -----------------          --------------------
Net increase (decrease) in number of shares                                           190,150,380                   (90,614,883)
                                                                                =================          ====================


See accompanying notes to financial statements.
</TABLE>

28  NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT
<PAGE>   31
<TABLE>
<CAPTION>
                                                 NATIONWIDE SEPARATE ACCOUNT TRUST
                                                       FINANCIAL HIGHLIGHTS
                                                                 
                         SELECTED DATA FOR EACH SHARE OF CAPITAL STOCK OUTSTANDING THROUGHOUT EACH PERIOD
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                      Small Company Fund
                                                                  ---------------------------------------------------------    
                                                                    Six Months                 Period from October 23, 1995
                                                                      Ended                    (commencement of operations)
                                                                   June 30, 1996                  through December 31, 1995   
                                                                   -------------                  -------------------------   
                                                                    (Unaudited)                 
<S>                                                              <C>                         <C>         
NET ASSET VALUE-
BEGINNING OF PERIOD                                              $     11.42                 $      10.00

Net investment income                                                   0.04                         0.02

Net realized gain and unrealized appreciation
  on investments and translation
  of assets and liabilities in foreign currencies                       1.96                         1.42
                                                                       -----                        -----
       Total from investment operations                                 2.00                         1.44
                                                                       -----                        -----

Dividends from net investment income                                   (0.02)                       (0.02)
                                                                       -----                        -----
Net increase in net asset value                                         1.98                         1.42
                                                                       -----                        -----
NET ASSET VALUE -
END OF PERIOD                                                    $     13.40                 $      11.42
                                                                       =====                        =====

Total return*                                                          17.54%                       14.38%

RATIOS AND SUPPLEMENTAL  DATA:
Net assets end of period (000)                                     $   82,393                 $    17,155

Ratio of expenses to average net assets*                                1.20%                        1.25%
Ratio of expenses to average net assets**                               1.20%                        1.74%
Ratio of net investment income to average net assets*                    .81%                        1.32%
Ratio of net investment income to average net assets**                   .81%                         .83%

Portfolio turnover                                                     71.43%                        9.03%

Average commission rate paid                                            3.1708(cent)                   --


<FN>
*Ratios for partial years are annualized.  Total return is not annualized.
**Ratios calculated as if no fees were waived or expenses reimbursed.

</TABLE>

See accompanying notes to financial statements.


                        NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT  29
<PAGE>   32

<TABLE>
<CAPTION>

                                                 NATIONWIDE SEPARATE ACCOUNT TRUST
                                                       FINANCIAL HIGHLIGHTS
                                                                 
                         SELECTED DATA FOR EACH SHARE OF CAPITAL STOCK OUTSTANDING THROUGHOUT EACH PERIOD
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                 Capital Appreciation Fund
                                                   ---------------------------------------------------------------------------------
                                                   Six Months                                                          Period from
                                                     Ended                                                          April 15, 1992
                                                    June 30,                     Years Ended December 31             Commencement
                                                      1996                1995              1994             1993  (oper.) through
                                                    Unaudited                                                      December 31, 1992
                                                   ---------------------------------------------------------------------------------
<S>                                               <C>             <C>               <C>               <C>              <C>         
NET ASSET VALUE--                                  $    13.48      $     10.92       $     11.20         $   10.46        $   10.00
BEGINNING OF PERIOD

Net investment income                                    0.19             0.23              0.18             0.26              0.10

Net realized gain (loss) and unrealized
  appreciation (depreciation) on
  investments                                            1.14             2.96             (0.28)            0.74              0.48
                                                        -----            -----             -----             -----             ----
       Total from investment operations                  1.33             3.19             (0.10)            1.00              0.58
                                                        -----            -----             -----             -----             ----

Dividends from net investment income                    (0.07)           (0.23)            (0.18)           (0.26)            (0.10)
Distributions from net realized gain
from investment transactions                           -                 (0.40)              -              -                 (0.02)
                                                        -----            -----             -----             -----             ----
       Total distributions                              (0.07)           (0.63)            (0.18)           (0.26)            (0.12)

Net increase (decrease) in net asset value               1.26             2.56             (0.28)            0.74              0.46
                                                        -----            -----             -----             -----             ----

NET ASSET VALUE --
END OF PERIOD                                      $    14.74      $     13.48       $     10.92        $   11.20         $   10.46
                                                        =====            =====             =====             =====             ====

Total return*                                           10.25%           29.35%            (0.90)%           9.61%            10.92%

RATIOS AND SUPPLEMENTAL DATA:
Net assets end of period (000)                     $  117,459      $    81,237       $    60,442        $  38,926         $  18,800

Ratio of expenses to average net assets*                  .54%             .54%              .56%             .59%              .69%
Ratio of net investment income to
 average net assets*                                     1.77%            1.89%             1.76%            2.82%             1.95%

Portfolio turnover                                      16.18%           20.28%            11.21%           16.87%             5.01%

Average commission rate paid                             5.8656(cent)    --                --               --                --
- --------------------------
<FN>

*Ratios for partial years are annualized.  Total return is not annualized.
</TABLE>

See accompanying notes to financial statements.

30     NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT
<PAGE>   33
<TABLE>
<CAPTION>

                                                 NATIONWIDE SEPARATE ACCOUNT TRUST
                                                                 
                                                       FINANCIAL HIGHLIGHTS
                                                                 
                         SELECTED DATA FOR EACH SHARE OF CAPITAL STOCK OUTSTANDING THROUGHOUT EACH PERIOD
- -----------------------------------------------------------------------------------------------------------------------------------

                                                                                     Total Return Fund
                                             -----------------------------------------------------------------------------------
                                             Six Months
                                                Ended
                                                June 30,                               Years Ended December 31,
                                                 1996              1995             1994            1993           1992     1991
                                             -----------------------------------------------------------------------------------
                                             (Unaudited)

<S>                                        <C>             <C>             <C>              <C>           <C>            <C>    
NET ASSET VALUE-
BEGINNING OF PERIOD                        $    11.54      $       9.70    $       10.10    $      9.46   $       9.07   $  6.74

Net investment income                            0.15              0.31             0.21           0.23           0.25      0.22

Net realized gain (loss) and unrealized
  appreciation (depreciation) on
  investments                                    0.86              2.49            (0.10)          0.79           0.48      2.34
                                                -----             -----            -----          -----          -----     -----
     Total from investment operations            1.01              2.80             0.11           1.02           0.73      2.56
                                                -----             -----            -----          -----          -----     -----
Dividends from net investment income            (0.15)            (0.31)           (0.28)         (0.24)         (0.25)    (0.23)
Distributions from net realized gain
  from investment transactions                    -               (0.65)           (0.23)         (0.14)         (0.09)      -
                                                -----             -----            -----          -----          -----     -----
     Total distributions                        (0.15)            (0.96)           (0.51)         (0.38)         (0.34)    (0.23)
                                                -----             -----            -----          -----          -----     -----
Net increase (decrease) in net asset value       0.86              1.84            (0.40)          0.64           0.39      2.33
                                                -----             -----            -----          -----          -----     -----

NET ASSET VALUE-
END OF PERIOD                              $    12.40       $     11.54   $         9.70   $      10.10   $       9.46   $  9.07
                                                 ====             =====            =====          =====          =====     =====
Total return*                                    8.55%            29.09%            1.07%         10.92%          8.18%    38.49%

RATIOS AND SUPPLEMENTAL DATA:
Net assets end of period (000)                $ 961,502        $ 814,964       $  534,821      $  456,243    $  334,917 $250,701

Ratio of expenses to average net assets*          .51%              .51%             .52%           .53%           .53%       53%
Ratio of net investment income to
average net assets*                              2.15%             2.84%            2.76%          2.51%          2.69%     2.74%

Portfolio turnover                               9.61%            16.12%           12.06%          9.79%         12.48%    14.50%

Average commission rate paid                     4.8863(cent)      -                -              -              -         -

<FN>
- -------------------
* Ratios for partial years are annualized. Total return is not annualized.

</TABLE>

See accompanying notes to financial statements.


                 NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT        31


<PAGE>   34
<TABLE>
<CAPTION>


                                                 NATIONWIDE SEPARATE ACCOUNT TRUST
                                                                 
                                                       FINANCIAL HIGHLIGHTS
                                                                 
                         SELECTED DATA FOR EACH SHARE OF CAPITAL STOCK OUTSTANDING THROUGHOUT EACH PERIOD
- -----------------------------------------------------------------------------------------------------------------------------------

                                                                 Government Bond Fund
                                            ---------------------------------------------------------------------------------------
                                             SIX MONTHS
                                                  ENDED
                                               JUNE 30,                                YEARS ENDED DECEMBER 31,
                                                   1996             1995            1994          1993          1992           1991
                                            ---------------------------------------------------------------------------------------
                                            (UNAUDITED)
<S>                                         <C>             <C>              <C>           <C>          <C>            <C>        
NET ASSET VALUE --
BEGINNING OF PERIOD                         $     11.36     $      10.20      $    11.26     $   10.92   $     11.24    $     10.40

Net investment income                              0.34             0.71            0.69          0.71          0.98           0.86
Net realized gain (loss) and unrealized
 appreciation (depreciation) on
 investments                                      (0.53)            1.16           (1.06)         0.32         (0.14)          0.82
                                                  -----            -----           -----         -----         -----          -----
Total from investment operations                  (0.19)            1.87           (0.37)         1.03          0.84           1.68
                                                  -----            -----           -----         -----         -----          -----
Dividends from net investment income              (0.34)           (0.71)          (0.69)        (0.66)        (0.93)         (0.84)
Distributions from net realized gain
 from investment transactions                         -                -              -          (0.03)        (0.23)           -
                                                  -----            -----           -----         -----         -----          -----
       Total distributions                        (0.34)           (0.71)          (0.69)        (0.69)        (1.16)         (0.84)
                                                  -----            -----           -----         -----         -----          -----
Net increase (decrease) in net asset value        (0.53)            1.16           (1.06)         0.34         (0.32)          0.84
                                                  -----            -----           -----         -----         -----          -----
NET ASSET VALUE --
END OF PERIOD                               $     10.83     $      11.36      $    10.20     $   11.26   $     10.92    $     11.24
                                                  =====            =====           =====         =====         =====          =====
Total return*                                     (1.62)%          18.74%          (3.23)%        9.52%         7.87%         16.70%

RATIOS AND SUPPLEMENTAL DATA:
Net assets end of period (000)              $   437,936     $    454,016      $  391,253     $ 433,584   $   301,841    $   198,769

Ratio of expenses to average net assets*            .51%             .51%            .51%          .53%          .53%           .55%
Ratio of net investment income to
  average net assets*                              6.25%            6.45%           6.46%         5.91%         8.75%          8.07%

Portfolio turnover                                21.90%           97.05%         111.40%       175.37%        73.75%         77.70%
- ----------------------------
<FN>

* Ratios for partial years are annualized. Total return is not annualized.

</TABLE>


See accompanying notes to financial statements.



32     NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT
<PAGE>   35
<TABLE>
<CAPTION>


                                                 NATIONWIDE SEPARATE ACCOUNT TRUST
                                                                 
                                                       FINANCIAL HIGHLIGHTS
                                                                 
                         SELECTED DATA FOR EACH SHARE OF CAPITAL STOCK OUTSTANDING THROUGHOUT EACH PERIOD
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                   MONEY MARKET FUND

                                            ---------------------------------------------------------------------------------------
                                               SIX MONTHS
                                                 ENDED
                                               JUNE 30,                                YEARS ENDED DECEMBER 31,
                                                 1996             1995           1994         1993         1992          1991
                                            ---------------------------------------------------------------------------------------
                                            (UNAUDITED)
<S>                                         <C>              <C>               <C>          <C>           <C>            <C>        
NET ASSET VALUE --
BEGINNING OF PERIOD                             $    1.00    $      1.00    $      1.00    $    1.00    $     1.00     $   1.00
                                             
Net investment income                                0.02           0.06           0.04         0.03          0.03         0.06
                                             
Dividends from net investment income                (0.02)         (0.06)         (0.04)       (0.03)        (0.03)       (0.06)
                                                    -----          -----          -----        -----         -----        -----
Net increase (decrease) in net asset value              -              -              -            -             -            -
                                                    -----          -----          -----        -----         -----        -----
NET ASSET VALUE --                           
END OF PERIOD                                   $    1.00    $      1.00   $       1.00  $      1.00   $      1.00     $   1.00
                                                    =====          =====          =====        =====         =====        =====
                                             
Total return*                                        2.51%          5.66%          3.88%        2.76%         3.40%        5.84%

RATIOS AND SUPPLEMENTAL DATA:                
Net assets end of period (000)                  $ 927,552     $  737,408    $   828,027  $   351,798   $   330,011    $ 363,502
                                             
Ratio of expenses to average net assets*              .51%           .52%           .54%         .53%         .53%          .54%
Ratio of net investment income to            
      average net assets*                            4.97%          5.51%          4.00%        2.72%         3.36%        5.65%


<FN>
- ----------------------------
* Ratios for partial years are annualized. Total return is not annualized.

</TABLE>

See accompaning notes to financial statements.


                   NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT      33
<PAGE>   36

                        NATIONWIDE SEPARATE ACCOUNT TRUST

                         NOTES TO FINANCIAL STATEMENTS
                                 JUNE 30, 1996
                                  (UNAUDITED)
- --------------------------------------------------------------------------------
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         Nationwide Separate Account Trust (Trust) is a diversified, open-end
         investment company registered under the Investment Company Act of 1940,
         as amended. The Trust offers shares only to life insurance company
         separate accounts to fund the benefits under variable insurance or
         annuity policies issued by life insurance companies. The Trust was
         organized as a Massachusetts Trust effective June 30, 1981. To date,
         only separate accounts of Nationwide Life Insurance Company and
         Nationwide Life and Annuity Insurance Company (formerly Financial
         Horizons Life Insurance Company), which are affiliated companies, have
         purchased shares.

         The Trust offers shares in five series: Small Company Fund, Capital
         Appreciation Fund, Total Return Fund, Government Bond Fund and Money
         Market Fund. The Trust was amended in 1995 to create the Small Company
         Fund. On October 23, 1995, the Small Company Fund was capitalized
         through the sale of capital stock to Nationwide Life Insurance Company
         in the amount of $5,000,000, the Fund became effective and sales of
         shares commenced.

USE OF ESTIMATES

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

SECURITY VALUATION

         SMALL COMPANY, CAPITAL APPRECIATION, TOTAL RETURN AND GOVERNMENT BOND

         Securities are valued at the last sale price of the securities exchange
         on which such securities are primarily traded. Listed securities for
         which no sale was reported on the valuation date are valued at quoted
         bid prices. Securities not listed on an exchange or for which there
         were no transactions are valued at their most recent bid price, or
         where no prices are available, at fair market value determined by the
         Board of Trustees. Short-term notes and bank certificates of deposit
         are valued at amortized cost, which approximates market. Investments
         denominated in foreign currencies are translated to U.S. dollars at
         prevailing exchange rates. Forward currency exchange contracts are also
         valued at the prevailing exchange rates.

         The value of a repurchase agreement generally equals the purchase price
         paid by the Fund (cost) plus the interest accrued to date. The seller,
         under the repurchase agreement, is required to maintain the market
         value of the underlying collateral at not less than the value of the
         repurchase agreement. Securities subject to repurchase agreements are
         held by the Federal Reserve/Treasury book-entry system or by the Fund's
         custodian or an approved sub-custodian.

         MONEY MARKET

         Securities are valued at amortized cost, which approximates market
         value, in accordance with Rule 2a-7 of the Investment Company Act of
         1940.

FOREIGN CURRENCY TRANSACTIONS (SMALL COMPANY FUND)

         Fluctuation in the value of investments resulting from changes in
         foreign exchange rates are included with net realized and unrealized
         gain or loss from investments.

         Net realized foreign exchange gains or losses arise from sales of
         foreign currencies, currency gains or losses realized on security
         transactions and the difference between the amounts of dividends,
         interest and foreign withholding taxes recorded on the Fund's books,
         and the U.S. dollar equivalent of amounts actually received or paid.
         Net unrealized foreign exchange gains or losses arise from changes in
         the value of assets and liabilities resulting from changes in exchange
         rates.

         The Fund enters into forward currency exchange contracts which are
         obligations to purchase or sell a foreign currency at a specified rate
         on a certain date in the future. A net realized gain or loss would be
         incurred if the value of the contract increases or


34     NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT
<PAGE>   37

                        NATIONWIDE SEPARATE ACCOUNT TRUST

                   NOTES TO FINANCIAL STATEMENTS, CONTINUED
                                 JUNE 30, 1996
                                  (UNAUDITED)
- --------------------------------------------------------------------------------

FOREIGN CURRENCY TRANSACTIONS (SMALL COMPANY FUND) CONTINUED
         decreases between the date the contract is opened and the date it is
         closed. Forward currency contracts are marked to market daily and this
         change in value is reflected in the Statement of Assets and Liabilities
         as a net receivable for foreign currency contracts purchased.

         At or before the closing of a forward contract, the Small Company Fund
         may either sell a portfolio security and make delivery of the currency,
         or retain the security and fully or partially offset its contractual
         obligation to deliver the currency by purchasing a second contract. If
         the Fund retains the portfolio security and engages in an offsetting
         transaction, the Fund, at the time of execution of the offsetting
         transaction, will incur a gain or loss to the extent that movement has
         occurred in forward contract prices.

         The precise matching of forward currency contract amounts and the value
         of the securities involved generally will not be possible because the
         value of such securities, measured in the foreign currency, will change
         after the foreign currency contract has been established. Thus, the
         Fund might need to purchase or sell foreign currencies in the spot
         (cash) market to the extent such foreign currencies are not covered by
         forward contracts. The projection of short-term currency market
         movements is difficult, and the successful execution of a short-term
         hedging strategy is highly uncertain.

FEDERAL INCOME TAXES

         The Trust's policy is to comply with the requirements of the Internal
         Revenue Code that are applicable to regulated investment companies and
         to distribute all its taxable income to its shareholders. Therefore, no
         federal income tax provision is required. To the extent net realized
         gains are offset through the application of a capital loss carryover,
         they will not be distributed to shareholders but will be retained by
         the Trust. Each Fund is treated as a separate taxable entity.

         As of December 31, 1995, the Government Bond and Money Market Funds had
         net capital loss carryforwards in the amounts of $8,772,912 and $5,864,
         respectively, The Government Bond Fund carryforward will expire within
         7 years and the Money Market Fund carryforward will expire within 8
         years.

         The Small Company Fund intends to elect for Federal income tax purposes
         to treat approximately $101,807 of net capital losses that arose during
         the period ended December 31, 1995 as if such losses arose on January
         1, 1996. As of December 31, 1995, the Fund had a net capital loss
         carryforward in the amount of $1,245 which will expire within 8 years.

ORGANIZATION EXPENSES

         Initial organization expenses of the Small Company Fund were paid by
         the advisor and will be reimbursed by the Fund. Such organization costs
         have been deferred and will be amortized ratably over a period of sixty
         months from the commencement of operations. If any of the initial
         shares are redeemed before the end of the amortization period, the
         proceeds of the redemption will be reduced by the pro rata share of the
         unamortized organization costs.

SECURITY TRANSACTIONS AND INVESTMENT INCOME

         Security transactions are recorded on the trade date. Dividend income
         is recorded on the ex-dividend date; interest income is recorded on an
         accrual basis and includes, where applicable, the pro rata amortization
         of premium or discount.

EXPENSES

         Expenses directly attributed to each Fund are charged to that Fund.
         Expenses applicable to all funds in the Trust are allocated based on
         average net assets.

DIVIDENDS TO SHAREHOLDERS

         SMALL COMPANY, CAPITAL APPRECIATION, TOTAL RETURN AND GOVERNMENT BOND

         Dividend income is recorded on the ex-dividend date. Dividends from net
         investment income are paid quarterly.

                        NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT  35
<PAGE>   38


                        NATIONWIDE SEPARATE ACCOUNT TRUST

                   NOTES TO FINANCIAL STATEMENTS, CONTINUED
                                 JUNE 30, 1996
                                  (UNAUDITED)
- --------------------------------------------------------------------------------

         MONEY MARKET

         Dividends from net investment income are declared daily and paid
         monthly.

         ALL FUNDS

         Net realized gains, if any, are declared and distributed at least
         annually.

         Dividends and distributions to shareholders are determined in
         accordance with Federal income tax regulations which may differ from
         generally accepted accounting principles. These "book/tax" differences
         are considered either permanent or temporary in nature. In accordance
         with AICPA Statement of Position 93-2, permanent differences are
         reclassified within the capital accounts based on their nature for
         Federal income tax purposes; temporary differences do not require
         reclassification. Dividends and distributions that exceed net invested
         income and net realized gains for financial reporting purposes, but not
         for tax purposes, are reported as dividends in excess of net investment
         income and net realized gains. To the extent distributions exceed
         current and accumulated earnings and profits for Federal income tax
         purposes, they are reported as distributions of paid-in capital.

2.   TRANSACTIONS WITH AFFILIATES

         As investment manager for the Trust, Nationwide Financial Services,
         Inc. (NFS), an affiliated company, earns an annual management fee of
         .5% based on the average daily net assets of the Capital Appreciation
         Fund, Total Return Fund, Government Bond Fund and Money Market Fund;
         this fee would not be payable in full if the effect of such payment
         would increase total expense (excluding taxes other than payroll taxes
         and brokerage commissions on portfolio transactions) to an amount
         exceeding 1% of average daily net assets for any fiscal year. Such
         limitations on total expenses did not effect management fees during the
         periods covered by the financial statements.

         As investment manager for the Small Company Fund, NFS earns an annual
         management fee of 1.00% of average daily net assets. From such fees,
         pursuant to sub-investment advisory agreements, NFS pays subadvisory
         fees to The Dreyfus Corporation, Neuberger and Berman, L.P., Pictet
         International Management Limited, Strong Capital Management, Inc., Van
         Eck Associates Corporation and Warburg, Pincus Consellors, Inc. based
         on average daily net assets of the portion of the Small Company Fund
         under their management. For the six months ended June 30, 1996, NFS
         collected $246,437 in fees from the Small Company Fund, and paid
         $142,081 in fees to the sub-investment advisors.

         A subsidiary of NFS (Nationwide Investors Services, Inc.) acts as 
         Transfer and Dividend Disbursing Agent for the Trust.

3.   BANK LOANS

         The Trust has an unsecured bank line of credit of $25,000,000.
         Borrowing under this arrangement bears interest at the Federal Funds
         rate plus .50%. No compensating balances are required. There were no
         outstanding balances at June 30, 1996.

36  NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT
<PAGE>   39

                      NATIONWIDE SEPARATE ACCOUNT TRUST

                   NOTES TO FINANCIAL STATEMENTS, CONTINUED
                                JUNE 30, 1996
                                 (UNAUDITED)
- --------------------------------------------------------------------------------


4.   INVESTMENT TRANSACTIONS

         Purchases and sales of securities (excluding short-term securities and
         forward currency exchange contracts) and U.S. government obligations
         for the six months ended June 30, 1996 are summarized as follows:

<TABLE>
<CAPTION>

                                         LONG-TERM SECURITIES           U.S. GOVERNMENT  OBLIGATIONS
                                        PURCHASES          SALES          PURCHASES            SALES
                                        ---------          -----          ---------            -----

<S>                                  <C>             <C>                <C>              <C>         
           Small Company Fund        $ 83,358,223    $ 29,945,458       $ 14,150,977     $ 13,583,737
           Cap. Apprec. Fund           53,078,620      16,825,992                  -                -
           Total Return Fund          184,014,633      77,512,139        146,540,688       81,211,337
           Govt. Bond Fund             12,024,399       4,650,280        134,663,481      85,891,312
           Money Market Fund                    -               -         26,803,774                -
</TABLE>


         Realized gains and losses have been computed on the first-in, first-out
         basis. Included in net unrealized appreciation at June 30, 1996, based
         on cost for Federal income tax purposes, excluding forward currency
         contracts for the Small Company Fund, are the following components:

<TABLE>
<CAPTION>

                                                                                               NET
                                              UNREALIZED               UNREALIZED         UNREALIZED
                                            APPRECIATION            (DEPRECIATION)      APPRECIATION
                                            ------------            --------------      ------------

<S>                                          <C>                 <C>                   <C>          
           Small Company Fund                $   8,830,060       $   (2,062,384)       $   6,767,676
           Capital Appreciation Fund            22,367,144           (2,208,147)          20,158,997
           Total Return Fund                   214,414,681           (3,897,480)         210,517,201
           Government Bond Fund                  7,892,481           (7,460,060)             432,421
</TABLE>

                        NATIONWIDE SEPARATE ACCOUNT TRUST SEMI-ANNUAL REPORT  37


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