NATIONWIDE VARIABLE ACCOUNT II
485BPOS, 1995-06-26
Previous: COMPUTER ASSOCIATES INTERNATIONAL INC, SC 14D1/A, 1995-06-26
Next: NATIONWIDE VARIABLE ACCOUNT II, 485BPOS, 1995-06-26



<PAGE>   1

            As filed with the Securities and Exchange Commission.

                                                      '33 Act File No. 2-75059 
                                                     '40 Act File No. 811-3330

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


                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D. C. 20549

                                    FORM N-4

                  REGISTRATION STATEMENT UNDER THE SECURITIES
                                  ACT OF 1933

   
                       Post-Effective Amendment No. 24  [x]
                                                    --
    
                                      and

                        REGISTRATION STATEMENT UNDER THE
                         INVESTMENT COMPANY ACT OF 1940

   
                              Amendment No. 25  [x]
                                            --
    
                         NATIONWIDE VARIABLE ACCOUNT-II
                           (Exact Name of Registrant)

                       NATIONWIDE LIFE INSURANCE COMPANY
                              (Name of Depositor)

               ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43216-6609
       (Address of Depositor's Principal Executive Offices) (Zip Code)

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

GORDON E. MCCUTCHAN, SECRETARY, ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43216-6609
                   (Name and Address of Agent for Service)

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

It is proposed that this filing will become effective (check appropriate space)
[   ]  immediately upon filing pursuant to paragraph (b) of Rule 485
[ X ]  on July 1, 1995 pursuant to paragraph (b) of Rule 485
[   ]  60 days after filing pursuant to paragraph (a) of Rule 485
[   ]  on (date) pursuant to paragraph (a) of Rule 485
[   ]  this post-effective amendment designates a new effective date for a
       previously filed post-effective amendment.

      The Registrant has registered an indefinite number of securities by a
prior registration statement in accordance with Rule 24f-2 under the Investment
Company Act of 1940. Pursuant to Paragraph (a)(3) thereof, a non-refundable fee
in the amount of $500 has been paid to the Commission. Registrant filed its
Rule 24f-2 Notice for the fiscal year ended December 31, 1994, on February 22,
1995.
================================================================================




                                   1 of 129

<PAGE>   2
<TABLE>
                                      NATIONWIDE VARIABLE ACCOUNT-II
                                  REFERENCE TO ITEMS REQUIRED BY FORM N-4
<CAPTION>
N-4 ITEM                                                                                                        PAGE
<S>                                                                                                             <C>
Part A     INFORMATION REQUIRED IN A PROSPECTUS
   Item     1.  Cover page........................................................................................3
   Item     2.  Definitions.......................................................................................5
   Item     3.  Synopsis or Highlights...........................................................................15
   Item     4.  Condensed Financial Information..................................................................16
   Item     5.  General Description of Registrant, Depositor, and Portfolio Companies............................27
   Item     6.  Deductions and Expenses..........................................................................28
   Item     7.  General Description of Variable Annuity Contracts................................................32
   Item     8.  Annuity Period...................................................................................37
   Item     9.  Death Benefit and Distributions..................................................................39
   Item    10.  Purchases and Contract Value.....................................................................45
   Item    11.  Redemptions......................................................................................47
   Item    12.  Taxes............................................................................................49
   Item    13.  Legal Proceedings................................................................................56
   Item    14.  Table of Contents of the Statement of Additional Information.....................................56

Part B     INFORMATION REQUIRED IN A STATEMENT OF ADDITIONAL INFORMATION
   Item    15.  Cover Page.......................................................................................67
   Item    16.  Table of Contents................................................................................67
   Item    17.  General Information and History..................................................................67
   Item    18.  Services.........................................................................................67
   Item    19.  Purchase of Securities Being Offered.............................................................67
   Item    20.  Underwriters.....................................................................................68
   Item    21.  Calculation of Performance Information...........................................................68
   Item    22.  Annuity Payments.................................................................................70
   Item    23.  Financial Statements.............................................................................71

Part C     OTHER INFORMATION
   Item    24.  Financial Statements and Exhibits...............................................................109
   Item    25.  Directors and Officers of the Depositor.........................................................111
   Item    26.  Persons Controlled by or Under Common Control with the Depositor or Registrant..................113
   Item    27.  Number of Contract Owners.......................................................................124
   Item    28.  Indemnification.................................................................................124
   Item    29.  Principal Underwriter...........................................................................124
   Item    30.  Location of Accounts and Records................................................................124
   Item    31.  Management Services.............................................................................127
   Item    32.  Undertakings....................................................................................127
</TABLE>


                                   2 of 129
<PAGE>   3
   
                       NATIONWIDE LIFE INSURANCE COMPANY
                                  Home Office
                                 P.O. Box 16609
                   Columbus, Ohio 43216-6609, 1-800-848-6331
                               TDD 1-800-238-3035
    
                 INDIVIDUAL DEFERRED VARIABLE ANNUITY CONTRACTS
                  ISSUED BY THE NATIONWIDE VARIABLE ACCOUNT-II
                      OF NATIONWIDE LIFE INSURANCE COMPANY
      The Individual Deferred Variable Annuity Contracts described in this
Prospectus are flexible purchase payment contracts (collectively referred to as
the "Contracts").  Reference throughout the prospectus to Individual Deferred
Variable Annuity Contracts shall also mean certificates issued under Group
Flexible Fund Retirement Contracts.  For such Group Contracts, references to
"Owner" shall mean the "Participant" unless the Plan otherwise permits or
requires the Owner to exercise such rights under the authority of the Plan
terms.  The Contracts are sold to individuals for use in retirement plans which
may qualify for special federal tax treatment under the Internal Revenue Code.
Annuity payments under the Contracts are deferred until a selected later date.

      Purchase payments are allocated to the Nationwide Variable Account-II
("Variable Account"), a separate account of Nationwide Life Insurance Company
(the "Company").  The Variable Account uses its assets to purchase shares at
net asset value in one or more of the following series of the underlying Mutual
Fund options:
<TABLE>
   
                                          AVAILABLE FOR ALL CONTRACTS
                                             
                                     AMERICAN CAPITAL LIFE INVESTMENT TRUST
                                American Capital Real Estate Securities Portfolio
<S>       <C>
    
                                                    DREYFUS
Dreyfus Stock Index Fund                                           The Dreyfus Socially Responsible Growth Fund
                                   FIDELITY VARIABLE INSURANCE PRODUCTS FUND
   Equity-Income Portfolio         Growth Portfolio         High Income Portfolio*       Overseas Portfolio
    
                                 FIDELITY VARIABLE INSURANCE PRODUCTS FUND II
                 Asset Manager Portfolio                                  CONTRAFUND PORTFOLIO
    
                                       NATIONWIDE SEPARATE ACCOUNT TRUST
        Capital Appreciation Fund              Government Bond Fund                  Money Market Fund
                                               Total Return Fund
              NEUBERGER & BERMAN ADVISERS MANAGEMENT TRUST (FORMERLY "ADVISERS MANAGEMENT TRUST")
         Growth Portfolio              Limited Maturity Bond Portfolio             Partners Portfolio
                                      OPPENHEIMER VARIABLE ACCOUNT FUNDS
      Oppenheimer Bond Fund                                           Oppenheimer Global Securities Fund
                                     Oppenheimer Multiple Strategies Fund
                                    STRONG VARIABLE INSURANCE PRODUCTS FUND
             Strong Discovery Fund II, Inc.                          Strong Special Fund II, Inc.
                    TCI PORTFOLIOS, INC., AN AFFILIATE OF TWENTIETH CENTURY COMPANIES, INC.
              TCI Balanced                       TCI Growth                     TCI International
<FN>
* The High Income Porfolio may invest in lower quality debt securities commonly referred to as junk bonds.
</TABLE>





                                       1



                                    3 of 129

<PAGE>   4
<TABLE>
<S> <C>
       VAN ECK WORLDWIDE INSURANCE TRUST (FORMERLY VAN ECK INVESTMENT TRUST)
Worldwide Bond Fund (Formerly Global Bond Fund)         Gold and Natural Resources Fund

                                WARBURG PINCUS TRUST
International Equity Portfolio                           Small Company Growth Portfolio
    
                          AVAILABLE FOR ALL CONTRACTS
          ISSUED ON OR AFTER MAY 1, 1987 AND BEFORE SEPTEMBER 1, 1989
                      AMERICAN VARIABLE INSURANCE SERIES
Growth Fund            High-Yield Bond Fund             U.S. Government/AAA-Rated Securities Fund
</TABLE>
        This Prospectus provides you with the basic information you should know
about the Individual Deferred Variable Annuity Contracts issued by the 
Nationwide Variable Account-II before investing.  You should read it and keep 
it for future reference.  A Statement of Additional Information dated May 1, 
1995, containing further information about the Contracts and the Nationwide 
Variable Account-II has been filed with the Securities and Exchange Commission.
You can obtain a copy without charge from Nationwide Life Insurance Company by 
calling the number listed above, or writing P.O. Box 16609, Columbus, Ohio 
43216-6609.

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

THE STATEMENT OF ADDITIONAL INFORMATION, DATED MAY 1, 1995, IS INCORPORATED
HEREIN BY REFERENCE.  THE TABLE OF CONTENTS FOR THE STATEMENT OF ADDITIONAL
INFORMATION APPEARS ON PAGE 54 OF THE PROSPECTUS.

                  THE DATE OF THIS PROSPECTUS IS MAY 1, 1995.





                                       2



                                    4 of 129

<PAGE>   5
                           GLOSSARY OF SPECIAL TERMS

ACCUMULATION UNIT- An accounting unit of measure used to calculate the Variable
Account Contract Value prior to the Annuitization Date.  

ANNUITANT- The person actually receiving annuity payments and upon whose
continuation of life any annuity payment involving life contingencies depends. 
This person must be age 78 or younger at the time of contract issuance.  

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

ANNUITY COMMENCEMENT DATE- The date on which annuity payments are scheduled to 
commence, as originally shown on the Contract Data Page of the Contract unless 
changed by the Owner.  

ANNUITY PAYMENT OPTION- The method for making annuity payments.  Several 
options are available under the Contract.  

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

BENEFICIARY- The Beneficiary is the person designated to receive certain 
benefits under the Contract upon the death of the Designated Annuitant. The 
Beneficiary can be changed by the Contract Owner as set forth in the Contract.  

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

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

CONTINGENT DESIGNATED ANNUITANT- The Contingent Designated Annuitant may be the
recipient of certain rights or benefits under this Contract when the Designated
Annuitant dies before the Annuitization Date. If a Contingent Designated
Annuitant is named in the application, all provisions of the Contract which are
based on the death of the Designated Annuitant will be based on the death of
the last survivor of the Designated Annuitant and the Contingent Designated
Annuitant. The Owner's right to name a Contingent Designated Annuitant may be
restricted under the provisions of any retirement or deferred compensation plan
for which this Contract is issued.  

CONTINGENT OWNER- A Contingent Owner succeeds to the rights of Contract Owner 
upon the Contract Owner's death before Annuitization. For contracts issued in 
the State of New York, references throughout this prospectus to "Contingent 
Owner" shall mean "Owner's Beneficiary." 

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

CONTRACT OWNER (OWNER)- The Contract Owner is the person who possesses all 
rights under the Contract, including the right to designate and change any 
designations of the Contingent Owner, Designated Annuitant, Contingent 
Designated Annuitant, Beneficiary, Contingent Beneficiary, Annuity Payment 
Option, and the Annuity Commencement Date.  

CONTRACT VALUE- The sum of the Variable Account Contract Value and the Fixed 
Account Contract Value.





                                       3



                                    5 of 129

<PAGE>   6
CONTRACT YEAR- Each year commencing with the Date of Issue, and each Contract
Anniversary thereafter shall be a Contract Year.  

DATE OF ISSUE- The date shown as the Date of Issue on the Contract Data Page of
the Contract.  

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

DESIGNATED ANNUITANT- The person designated prior to the Annuitization Date to 
receive annuity payments.  No change of Designated Annuitant may be made 
without the prior consent of the Company.  

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

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

INDIVIDUAL RETIREMENT ANNUITY- An annuity which qualifies for treatment under 
Section 408 of the Internal Revenue Code.  

INTEREST RATE GUARANTEE PERIOD- An Interest Rate Guarantee Period is the 
interval of time in which an interest rate credited to the Fixed Account under
the Contract is guaranteed to remain the same.  For Purchase Payments into the
Fixed Account or transfers from the Variable Account, this period begins upon
the date of deposit or transfer and ends at the end of the calendar quarter at
least one year from deposit or transfer.  At the end of an Interest Rate
Guarantee Period, a new interest rate is declared with an Interest Rate
Guarantee Period starting at the end of the prior period and ending at the end
of the calendar quarter one year later.  

MUTUAL FUND- The registered management investment companies in which the assets 
of the Sub-Accounts of the Variable Account will be invested.  

NON-QUALIFIED CONTRACTS- Contracts not issued to Qualified Plans or Tax 
Sheltered Annuity Plans, or as Individual Retirement Annuities or Tax Sheltered 
Annuities.  

NON-QUALIFIED PLANS- Retirement Plans which do not receive favorable tax 
treatment under the provisions of the Internal Revenue Code.  

PLAN PARTICIPANT-The Plan Participant is the person for whom contributions are 
being made to a Qualified Plan or Tax Sheltered Annuity either through employer 
contributions or employee salary reduction contributions.  

QUALIFIED CONTRACTS- Contracts issued under Qualified Plans.

QUALIFIED PLANS- Retirement Plans which receive favorable tax treatment under
the provisions of the Internal Revenue Code, including those described in
Section 401 and 403(a) of the Internal Revenue Code.





                                       4



                                    6 of 129

<PAGE>   7
TAX SHELTERED ANNUITY- An annuity which qualifies for treatment under Section
403(b) of the Internal Revenue Code of 1986, as amended.  

VALUATION DATE- Each day the New York Stock Exchange and the Company's Home 
Office is open for business or any other day during which there is a sufficient 
degree of trading of underlying Mutual Fund shares held by the Variable 
Account, such that the current value of Variable Account Accumulation Units 
might be materially affected.  

VALUATION PERIOD- The period of time commencing at the close of business of the 
New York Stock Exchange and ending at the close of business for the next 
succeeding Valuation Date.  

VARIABLE ACCOUNT- A separate investment account of the Company into which 
Variable Account purchase payments are allocated.  

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





                                       5



                                    7 of 129

<PAGE>   8
<TABLE>
                                                               TABLE OF CONTENTS
<S>                                                                                                       <C>
GLOSSARY OF SPECIAL TERMS..................................................................................3
SUMMARY OF CONTRACT EXPENSES...............................................................................8
SYNOPSIS..................................................................................................13
CONDENSED FINANCIAL INFORMATION...........................................................................14
NATIONWIDE LIFE INSURANCE COMPANY.........................................................................25
THE VARIABLE ACCOUNT......................................................................................25
         Underlying Mutual Fund Options...................................................................25
         Voting Rights....................................................................................26
VARIABLE ACCOUNT CHARGES, PURCHASE PAYMENTS, AND OTHER DEDUCTIONS.........................................26
         Mortality Risk Charge............................................................................26
         Expense Risk Charge..............................................................................27
         Contingent Deferred Sales Charge.................................................................27
         Elimination of Contingent Deferred Sales Charge..................................................28
         Contract Maintenance Charge and Administration Charge............................................29
         Premium Taxes....................................................................................29
         Expenses of Variable Accounts....................................................................30
         Investments of the Variable Account..............................................................30
         Right to Revoke..................................................................................30
         Transfers........................................................................................30
         Assignment.......................................................................................31
         Loan Privilege...................................................................................32
         Beneficiary Provisions...........................................................................33
         Ownership Provisions.............................................................................34
         Substitution of Securities.......................................................................34
         Contract Owner Inquiries.........................................................................34
ANNUITY PAYMENT PERIOD-VARIABLE ACCOUNT...................................................................35
         Value of an Annuity Unit.........................................................................35
         Assumed Investment Rate..........................................................................35
         Frequency and Amount of Annuity Payments.........................................................35
         Annuity Commencement Date........................................................................35
         Change in Annuity Commencement Date..............................................................36
         Change in Form of Annuity........................................................................36
         Annuity Payment Options..........................................................................36
         Death of Contract Owner..........................................................................37
         Death Benefit at Death of Designated Annuitant Prior to the Annuitization Date...................38
         Death Benefit After the Annuitization Date.......................................................39
         Required Distribution for Qualified Plans or Tax Sheltered Annuities.............................39
         Required Distributions for Individual Retirement Annuities.......................................40
         Generation-Skipping Transfers....................................................................41
GENERAL INFORMATION.......................................................................................41
         Contract Owner Services..........................................................................41
         Statements and Reports...........................................................................42
</TABLE>





                                       6



                                    8 of 129

<PAGE>   9
<TABLE>
<S>                                                                                                       <C>
         Allocation of Purchase Payments and Contract Value...............................................43
         Value of a Variable Account Accumulation Unit....................................................44
         Net Investment Factor............................................................................44
         Valuation of Assets..............................................................................44
         Determining the Contract Value...................................................................44
         Surrender (Redemption)...........................................................................45
         Surrenders Under a Qualified Plan or Tax Sheltered Annuity Contract..............................46
         Taxes............................................................................................47
         Non-Qualified Contracts..........................................................................47
         Diversification..................................................................................49
         Charge for Tax Provisions........................................................................49
         Qualified Plans, Individual Retirement Annuities, Individual Retirement Accounts and Tax 
           Sheltered Annuities............................................................................49
         Advertising......................................................................................50
LEGAL PROCEEDINGS.........................................................................................54
TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION..................................................54
APPENDIX A................................................................................................55
APPENDIX B................................................................................................57
</TABLE> 





                                       7



                                    9 of 129

<PAGE>   10
<TABLE>
                                                    SUMMARY OF CONTRACT EXPENSES
CONTRACT OWNER TRANSACTION EXPENSES

      Maximum Contingent Deferred Sales Charge(1).............................................7%

                                        RANGE OF CONTINGENT DEFERRED SALES CHARGE OVER TIME

<CAPTION>
                                Number of Completed Years from                     Contingent Deferred Sales Load
                                   Date of Purchase Payment                                  Percentage
                                              <S>                                              <C>
                                              0                                                  7%
                                              1                                                  6%
                                              2                                                  5%
                                              3                                                  4%
                                              4                                                  3%
                                              5                                                  2%
                                              6                                                  1%
                                              7                                                  0%
</TABLE>

<TABLE>
MAXIMUM ANNUAL CONTRACT MAINTENANCE CHARGE(2)..........................................................$30 

VARIABLE ACCOUNT ANNUAL EXPENSES
      <S>                                                                                             <C>
      Mortality and Expense Risk Charges                                                              1.25 %
                                                                                                  --------- 
      Administration Charge                                                                           0.05 %
                                                                                                  --------- 
         Total Variable Account Annual Expenses                                                       1.30 %
                                                                                                  --------- 
<FN>
(1)   Starting with the second year after a purchase payment has been made, 
      10% of that purchase payment may be withdrawn without imposition of
      a Contingent Deferred Sales Charge. This free withdrawal privilege is
      non-cumulative and must be used in the year available.  Under current
      Company administrative practice the Contingent Deferred Sales Charge is
      waived for:  (1) first year withdrawals of up to 10% of each purchase
      payment under Individual Retirement Annuity Contracts (IRAs as defined
      under Section 408 of the Internal Revenue Code of 1986) issued on or
      after March 1, 1993, or (2) for distributions required for the Contract
      to meet minimum distribution rules.  Withdrawals may be restricted for
      Contracts issued pursuant to the terms of a Tax Sheltered Annuity or
      other Qualified Plan.  The Contingent Deferred Sales Charge is imposed
      only against purchase payments (see "Contingent Deferred Sales Charge").

(2)   The annual Contract Maintenance Charge is deducted on each Contract
      Anniversary and in any year in which the entire Contract Value is
      surrendered on the date of Surrender (see "Contract Maintenance Charge
      and Administration Charge").
</TABLE>





                                       8



                                   10 of 129

<PAGE>   11
<TABLE>
                                             UNDERLYING MUTUAL FUND ANNUAL EXPENSES(3)
                                      (AS A PERCENTAGE OF UNDERLYING MUTUAL FUND NET ASSETS)
<CAPTION>
                                                          Management                            Total Mutual
                                                            Fees           Other Expenses      Fund Expenses 
   <S>                                                      <C>                 <C>                  <C>        
                                                                                                               
   American Capital Real Estate Securities                  1.00%               0.00%                1.00%    
   Portfolio                                                                                                  
  
                                                                                                               
   AVIS Growth Fund                                         0.46%               0.03%                0.49%    
   AVIS High-Yield Bond Fund                                0.51%               0.03%                0.54%    
   AVIS U.S. Gov't/AAA Rated Securities                     0.51%               0.03%                0.54%    
   Dreyfus Stock Index Fund                                 0.14%               0.26%                0.40%    
   The Dreyfus Socially Responsible Growth                  0.00%               0.25%                0.25%    
   Fund                                                                                                       
   Fidelity VIP-Equity-Income Portfolio                     0.52%               0.06%                0.58%    
   Fidelity VIP-Growth Portfolio                            0.62%               0.07%                0.69%    
   Fidelity VIP-High Income Portfolio                       0.61%               0.10%                0.71%    
   Fidelity VIP-Overseas Portfolio                          0.77%               0.15%                0.92%    
   Fidelity VIP II-Asset Manager Portfolio                  0.72%               0.07%                0.79%    
                                                                                                                  
   Fidelity Vip II-Contrafund Portfolio                     0.62%               0.27%                0.89%    
    
   NSAT-Capital Appreciation Fund                           0.50%               0.06%                0.56%    
   NSAT-Government Bond Fund                                0.50%               0.01%                0.51%    
   NSAT-Money Market Fund                                   0.50%               0.04%                0.54%    
   NSAT-Total Return Fund                                   0.50%               0.02%                0.52%    
   Neuberger & Berman Advisers                              0.79%               0.12%                0.91%    
   Management Trust-Growth Portfolio                                                                          
   Neuberger & Berman Advisers                              0.60%               0.13%                0.73%    
   Management Trust-Limited Maturity Bond                                                                     
   Portfolio                                                                                                  
   Neuberger & Berman Advisers                              0.80%               0.50%                1.30%    
   Management Trust-Partners Portfolio                                                                        
   Oppenheimer-Bond Fund                                    0.75%               0.06%                0.81%    
   Oppenheimer-Global Securities Fund                       0.75%               0.20%                0.95%    
   Oppenheimer-Multiple Strategies Fund                     0.74%               0.05%                0.79%    
   Strong Discovery Fund II, Inc.                           1.00%               0.21%                1.21%    
   Strong Special Fund II, Inc.                             1.00%               0.10%                1.10%    
   TCI Portfolios-TCI Balanced                              1.00%               0.00%                1.00%    
   TCI Portfolios-TCI Growth                                1.00%               0.00%                1.00%    
   TCI Portfolios-TCI International                         1.50%               0.00%                1.50%    
   Van Eck-Worldwide Bond Fund                              0.75%               0.18%                0.93%    
   Van Eck-Gold and Natural Resources Fund                  0.75%               0.21%                0.96%    
                                                                                                               
   Warburg Pincus-International Equity Portfolio            1.00%               0.44%                1.44%    
   Warburg Pincus-Small Company Growth Portfolio            0.90%               0.35%                1.25%        
  
    
<FN>
  (3) The Mutual Fund expenses shown above are assessed at the underlying
      Mutual Fund level and are not direct charges against Variable Account
      assets or reductions from contract values.  These underlying Mutual Fund
      expenses are taken into consideration in computing each underlying Mutual
      Fund's net asset value, which is the share price used to calculate the
      unit values of the Variable Account.
</TABLE>


                                       9



                                   11 of 129

<PAGE>   12
                                    EXAMPLE

The following chart depicts the dollar amount of expenses that would be
incurred under this Contract assuming a $1000 investment and 5% annual return.
These dollar figures are illustrative only and should not be considered a
representation of past or future expenses.  Actual expenses may be greater or
lesser than those shown below.  The expense amounts presented are derived from
a formula which allows the $30 Contract Maintenance Charge to be expressed as a
percentage of the average Contract account size for existing Contracts.  Since
the average Contract account size for Contracts issued under this prospectus is
greater than $1000, the expense effect of the Contract Maintenance Charge is
reduced accordingly.

<TABLE>
<CAPTION>
                          If you surrender your      If you do not surrender       If you annuitize your
                                 Contract            your Contract at the end            Contract
                            at the end of the         of the applicable time         at the end of the
                                applicable                    period                    applicable
                               time period                                              time period

                         1      3      5      10     1      3      5      10     1      3      5      10
                         Yr.   Yrs.   Yrs.   Yrs.    Yr.   Yrs    Yrs.   Yrs.    Yr.   Yrs.   Yrs.   Yrs.
<S>                      <C>   <C>    <C>    <C>     <C>   <C>    <C>    <C>     <C>   <C>    <C>    <C>
American Capital Real    95    122    158    280     25    77     131    280     *     77     131    280
Estate Securities      
Portfolio              

    
AVIS-Growth Fund         90    106    131    225     20    61     104    225     *     61     104    225
AVIS-High-Yield Bond     90    107    134    231     20    62     107    231     *     62     107    231
Fund                   
AVIS-U.S. Gov't/AAA      90    107    134    231     20    62     107    231     *     62     107    231
Rated                  
Dreyfus Stock Index      89    103    126    216     19    58     99     216     *     58     99     216
Fund                   
The Dreyfus Socially     87    98     118    199     17    53     91     199     *     53     91     199    
Responsible Growth
Fund                   
Fidelity VIP-Equity-     91    109    136    235     21    64     109    235     *     64     109    235
Income Portfolio       
Fidelity VIP-Growth      92    112    142    247     22    67     115    247     *     67     115    247
Portfolio              
Fidelity VIP-Overseas    94    119    154    272     24    74     127    272     *     74     127    272
Portfolio              
Fidelity VIP-High        92    113    143    249     22    68     116    249     *     68     116    249
Income Portfolio       
Fidelity VIP Fund II-    93    115    147    258     23    70     120    258     *     70     120    258
Asset Manager
Portfolio              
   
Fidelity Vip Fund II-    94    118    153    268     24    73     126    268     *     73     126    268
Contrafund Portfolio   
    
NSAT-Capital             90    108    135    233     20    63     108    233     *     63     108    233
Appreciation Fund      
NSAT-Government Bond     90    106    132    228     20    62     105    228     *     62     105    228
Fund                   
</TABLE>



                                       10



                                   12 of 129

<PAGE>   13
<TABLE>
<CAPTION>
                          If you surrender your      If you do not surrender       If you annuitize your
                                 Contract            your Contract at the end            Contract
                            at the end of the         of the applicable time         at the end of the
                                applicable                    period                    applicable
                               time period                                              time period

                         1      3      5      10     1      3      5      10     1      3      5      10
                        Yr.   Yrs.   Yrs.    Yrs.   Yr.    Yrs   Yrs.    Yrs.   Yr.   Yrs.   Yrs.    Yrs.
<S>                     <C>    <C>    <C>    <C>     <C>   <C>    <C>    <C>     <C>   <C>    <C>    <C>
NSAT-Money Market        90    107    134    231     20    62     107    231     *     62     107    231
Fund                   
NSAT-Total Return        90    107    133    229     20    62     106    229     *     62     106    229
Fund                   
Neuberger & Berman       94    119    154    271     24    74     127    271     *     74     127    271
Advisers Management      
Trust-Growth
Portfolio              
Neuberger & Berman       92    113    144    251     22    68     117    251     *     68     117    251
Advisers Management      
Trust-Limited
Maturity Bond
Portfolio              
Neuberger & Berman       98    131    174    311     28    86     147    311     *     86     147    311
Advisers Management
Trust-Partners
Portfolio              
Oppenheimer-Bond Fund    93    116    148    260     23    71     121    260     *     71     121    260
Oppenheimer-Global       94    120    156    275     24    75     129    275     *     75     129    275
Securities Fund          
Oppenheimer-Multiple     93    115    147    258     23    70     120    258     *     70     120    258
Strategies Fund        
Strong Discovery Fund    97    128    169    302     27    83     142    302     *     83     142    302
II, Inc.               
Strong Special Fund      96    125    164    290     26    80     137    290     *     80     137    290
II, Inc.               
TCI Portfolios-TCI       95    122    158    280     25    77     131    280     *     77     131    280
Balanced               
TCI Portfolios-TCI       95    122    158    280     25    77     131    280     *     77     131    280
Growth                 
TCI Portfolios-TCI      100    138    184    331     30    93     157    331     *     93     157    331
International         
Van Eck-Worldwide        94    120    155    273     24    75     128    273     *     75     128    273
Insurance Bond Fund    
</TABLE>





                                       11



                                   13 of 129

<PAGE>   14
<TABLE>
<CAPTION>
                            If you surrender your      If you do not surrender       If you annuitize your
                                   Contract            your Contract at the end            Contract
                              at the end of the         of the applicable time         at the end of the
                                  applicable                    period                    applicable
                                 time period                                              time period
    
                         1      3      5      10     1      3      5      10     1      3      5      10
                        Yr.   Yrs.   Yrs.    Yrs.   Yr.    Yrs   Yrs.    Yrs.   Yr.   Yrs.   Yrs.    Yrs.
<S>                     <C>    <C>    <C>    <C>     <C>   <C>    <C>    <C>     <C>   <C>    <C>    <C>
Van Eck-Gold and         95    121    156    276     25    76     129    276     *     76     129    276
Natural Resources
Fund                   
    
Warburg Pincus-         100    136    181    325     30    91     154    325     *     91     154    325
International Equity  
Portfolio             
Warburg Pincus-Small     98    130    171    306     28    85     144    306     *     85     144    306
Company Growth Portfolio      
    
                                              
<FN>
*The Contracts sold under this Prospectus do not permit annuitizations during
the first two Contract years.
</TABLE>

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





                                       12



                                   14 of 129

<PAGE>   15
                                    SYNOPSIS

      The Company does not deduct a sales charge from purchase payments made
for these Contracts.  However, if any part of the Contract Value of such
Contracts is surrendered, the Company will, with certain exceptions, deduct
from the Contract Owner's Contract Value a Contingent Deferred Sales Charge not
to exceed 7% of the lesser of the total of all purchase payments made within 84
months prior to the date of the request to surrender, or the amount
surrendered.  This charge, when applicable, is imposed to permit the Company to
recover sales expenses which have been advanced by the Company (see "Contingent
Deferred Sales Charge").

      In addition, on each Contract Anniversary the Company will deduct an
annual Contract Maintenance Charge from the Contract Value of the Contracts.
The Company will also assess an Administration Charge equal to an annual rate
of 0.05% of the daily net asset value of the Variable Account.  These charges
are to reimburse the Company for administrative expenses related to the issue
and maintenance of the Contracts.  The Company does not expect to recover from
these charges an amount in excess of accumulated administrative expenses (see
"Contract Maintenance Charge and Administration Charge").

      The Company deducts a Mortality Risk Charge equal to an annual rate of
0.80% of the daily net asset value of the Variable Account for mortality risk
assumed by the Company (see "Mortality Risk Charge").

      The Company deducts an Expense Risk Charge equal to an annual rate of
0.45% of the daily net asset value of the Variable Account as compensation for
the Company's risk by undertaking not to increase administrative charges on the
Contracts regardless of the actual administrative costs (see "Expense Risk
Charge").

      The initial first year purchase payment must be at least $1,500 for
Non-Qualified Contracts.  However, if periodic payments are expected by the
Company, this initial first year minimum may be satisfied by purchase payments
made on an annualized basis.  The cumulative total of all purchase payments
under a Contract may not exceed $1,000,000 without the prior consent of the
Company (see "Allocation of Purchase Payments and Contract Value").

      If the Contract Value at the Annuitization Date is less than $500, the
Contract Value may be distributed in one lump sum in lieu of annuity payments.
If any annuity payment would be less than $20, the Company shall have the right
to change the frequency of payments to such intervals as will result in
payments of at least $20 (see "Frequency and Amount of Annuity Payments").

      Premium taxes payable to any governmental entity will be charged against
the Contracts.  If any such premium taxes are payable at the time purchase
payments are made, the premium tax deduction will be made from the Contract
prior to allocation to any underlying Mutual Fund option (see "Premium Taxes").

      To be sure that the Contract Owner is satisfied with the Contract, the
Contract Owner has a ten day free look.  Within ten days of the date the
Contract is received, it may be returned to the home office of the Company, at
the address shown on page 1 of this Prospectus.  When the Contract is received
by the Company, the Company will void the Contract and refund the Contract
Value in full unless otherwise required by state and/or federal law.  All
Individual Retirement Annuity refunds will be return of purchase payments (see
"Right to Revoke").





                                       13



                                   15 of 129

<PAGE>   16
<TABLE>
CONDENSED FINANCIAL INFORMATION
Accumulation Unit Values for an Accumulation Unit outstanding throughout the
period.
<CAPTION>
                     ACCUMULATION     ACCUMULATION       PERCENT             NUMBER OF
                    UNIT VALUE AT      UNIT VALUE       CHANGE IN           ACCUMULATION
                     BEGINNING OF        AT END        ACCUMULATION       UNITS AT END OF
        FUND            PERIOD         OF PERIOD        UNIT VALUE           THE PERIOD         YEAR
<S>                    <C>              <C>              <C>                  <C>              <C>
American VI Series-    16.767635        16.632869        -0.80%                568,831          1994
Growth Fund-Q          14.603954        16.767635        14.82%                614,673          1993
                       13.356752        14.603954         9.34%                630,618          1992
                       10.154286        13.356752        31.54%                637,666          1991
                       10.758820        10.154286        -5.62%                612,309          1990
                        8.912471        10.758820        20.72%                578,318          1989***
                        7.950563         8.912471        12.10%                335,760          1988
                       10.000000         7.950563       -20.49%                245,664          1987
American VI Series -   16.767635        16.632869        -0.80%                538,005          1994
Growth Fund-NQ         14.603954        16.767635        14.82%                573,448          1993
                       13.356752        14.603954         9.34%                658,355          1992
                       10.154286        13.356752        31.54%                675,796          1991
                       10.758820        10.154286        -5.62%                709,255          1990
                        8.912471        10.758820        20.72%                847,522          1989***
                        7.950563         8.912471        12.10%                365,976          1988
                       10.000000         7.950563       -20.49%                148,517          1987
American VI Series -   18.696382        17.247186        -7.75%                 90,073          1994
High-Yield Bond        16.269615        18.696382        14.92%                 97,302          1993
Fund-Q                 14.656040        16.269615        11.01%                 96,741          1992
                       11.731211        14.656040        24.93%                104,317          1991
                       11.446666        11.731211         2.49%                 91,778          1990
                       10.615988        11.446666         7.82%                107,592          1989***
                       10.185386        10.615988         4.23%                 80,266          1988
                       10.000000        10.185386         1.85%                 62,616          1987
American VI Series -   18.696382        17.247186        -7.75%                 63,653          1994
High-Yield Bond Fund-  16.269615        18.696382        14.92%                 90,260          1993
NQ                     14.656040        16.269615        11.01%                 85,512          1992
                       11.731211        14.656040        24.93%                 93,543          1991
                       11.446666        11.731211         2.49%                 84,258          1990
                       10.615988        11.446666         7.82%                120,140          1989***
                       10.185386        10.615988         4.23%                 67,570          1988
                       10.000000        10.185386         1.85%                 22,009          1987
</TABLE>





                                       14



                                   16 of 129

<PAGE>   17
<TABLE>
CONDENSED FINANCIAL INFORMATION-CONTINUED
Accumulation Unit Values for an Accumulation Unit outstanding throughout the period.
<CAPTION>
                     ACCUMULATION     ACCUMULATION       PERCENT             NUMBER OF
                    UNIT VALUE AT      UNIT VALUE       CHANGE IN           ACCUMULATION
                     BEGINNING OF        AT END        ACCUMULATION       UNITS AT END OF
        FUND            PERIOD         OF PERIOD        UNIT VALUE           THE PERIOD         YEAR
<S>                    <C>              <C>              <C>                  <C>              <C>
American VI Series -   16.810323        15.872495        -5.58%                346,442          1994
U.S. Gov't/AAA-Rated   15.319654        16.810323         9.73%                414,364          1993
Securities Fund-Q      14.425067        15.319654         6.20%                396,892          1992
                       12.605067        14.425067        14.44%                436,968          1991
                       11.780016        12.605067         7.00%                457,802          1990
                       10.909251        11.780016         7.98%                493,935          1989***
                       10.389044        10.909251         5.01%                303,920          1988
                       10.000000        10.389044         3.89%                 86,816          1987
American VI Series -   16.810323        15.872495        -5.58%                272,776          1994
U.S. Gov't/AAA-Rated   15.319654        16.810323         9.73%                365,338          1993
Securities Fund-NQ     14.425067        15.319654         6.20%                447,387          1992
                       12.605067        14.425067        14.44%                496,734          1991
                       11.780016        12.605067         7.00%                528,128          1990
                       10.909251        11.780016         7.98%                997,613          1989***
                       10.389044        10.909251         5.01%                801,676          1988
                       10.000000        10.389044         3.89%                167,148          1987

<FN>
    ***On October 20, 1989, the Company substituted shares of the American VI Series
for the then existing shares of the American Life/Annuity Series.  The unit
values for the American VI Series started at the same unit values as the
corresponding units of the American Life/Annuity Series on the date of the
substitution.
</TABLE>





                                       15



                                   17 of 129

<PAGE>   18
<TABLE>
CONDENSED FINANCIAL INFORMATION-CONTINUED
Accumulation Unit Values for an Accumulation Unit outstanding throughout the period.
<CAPTION>
                       ACCUMULATION     ACCUMULATION    PERCENT              NUMBER OF
                      UNIT VALUE AT      UNIT VALUE    CHANGE IN            ACCUMULATION
                       BEGINNING OF        AT END     ACCUMULATION        UNITS AT END OF
        FUND              PERIOD         OF PERIOD     UNIT VALUE            THE PERIOD        YEAR
<S>                    <C>              <C>              <C>                 <C>               <C>
Dreyfus Stock Index    10.130946        10.087774        -0.43%                 539,188        1994
Fund-Q                 10.000000        10.130946         1.31%                 114,256        1993
Dreyfus Stock Index    10.130946        10.087774        -0.43%                 418,990        1994
Fund-NQ                10.000000        10.130946         1.31%                  53,556        1993
The Dreyfus Socially   10.702195        10.721141         0.18%                 301,426        1994
Resp. Growth Fund-Q    10.000000        10.702195         7.02%                  32,265        1993
The Dreyfus Socially   10.702195        10.721141         0.18%                 263,764        1994
Resp. Growth Fund-NQ   10.000000        10.702195         7.02%                  48,396        1993
Fidelity VIP -         13.646118        13.701507         0.41%              15,065,853        1994
Overseas               10.074553        13.646118        35.45%              11,518,590        1993
Portfolio-Q            11.432117        10.074553       -11.88%               5,381,715        1992
                       10.707951        11.432117         6.76%               3,095,641        1991
                       11.042233        10.707951        -3.03%               1,715,341        1990
                        8.858811        11.042233        24.65%                 356,389        1989
                        8.300609         8.858811         6.72%                  53,275        1988
                       10.000000         8.300609       -16.99%                     434        1987
Fidelity VIP -         13.646118        13.701507         0.41%              17,550,925        1994
Overseas               10.074553        13.646118        35.45%              14,793,318        1993
Portfolio-NQ           11.432117        10.074553       -11.88%               5,341,001        1992
                       10.707951        11.432117         6.76%               3,211,265        1991
                       11.042233        10.707951        -3.03%               1,989,713        1990
                        8.858811        11.042233        24.65%                 605,461        1989
                        8.300609         8.858811         6.72%                 167,313        1988
                       10.000000         8.300609       -16.99%                 101,502        1987
Fidelity VIP - High    18.859652        18.327364        -2.82%               4,924,388        1994
Income Portfolio-Q     15.855840        18.859652        18.94%               4,044,756        1993
                       13.055215        15.855840        21.45%               1,837,635        1992
                        9.778064        13.055215        33.52%                 669,289        1991
                       10.147625         9.778064        -3.64%                 277,945        1990
                       10.736745        10.147625        -5.49%                 209,652        1989
                        9.736528        10.736745        10.27%                  67,813        1988
                       10.000000         9.736528        -2.63%                   5,430        1987
Fidelity VIP - High    18.859652        18.327364        -2.82%               6,177,851        1994
Income Portfolio-NQ    15.855840        18.859652        18.94%               5,307,509        1993
                       13.055215        15.855840        21.45%               2,645,096        1992
                        9.778064        13.055215        33.52%               1,098,412        1991
                       10.147625         9.778064        -3.64%                 425,270        1990
                       10.736745        10.147625        -5.49%                 353,195        1989
                        9.736528        10.736745        10.27%                 140,237        1988
                       10.000000         9.736528        -2.63%                  39,928        1987
</TABLE>





                                       16



                                   18 of 129

<PAGE>   19
<TABLE>
CONDENSED FINANCIAL INFORMATION-CONTINUED
Accumulation Unit Values for an Accumulation Unit outstanding throughout the period.
<CAPTION>
                         ACCUMULATION     ACCUMULATION       PERCENT         NUMBER OF
                        UNIT VALUE AT      UNIT VALUE       CHANGE IN       ACCUMULATION
                         BEGINNING OF        AT END        ACCUMULATION   UNITS AT END OF
        FUND                PERIOD         OF PERIOD        UNIT VALUE       THE PERIOD        YEAR
<S>                    <C>              <C>                   <C>            <C>               <C>
Fidelity VIP -         17.644458        18.646331              5.68%          15,283,540        1994
Equity-                15.123262        17.644458             16.67%          10,828,747        1993
Income Portfolio-Q     13.099125        15.123262             15.45%           6,712,294        1992
                       10.095775        13.099125             29.75%           4,458,956        1991
                       12.075648        10.095775            -16.40%           3,063,355        1990
                       10.425721        12.075648             15.83%           1,898,037        1989
                        8.589543        10.425721             21.38%             319,889        1988
                       10.000000         8.589543            -14.10%               8,805        1987
Fidelity VIP -         17.644458        18.646331              5.68%          15,217,260        1994
Equity-                15.123262        17.644458             16.67%          11,195,669        1993
Income Portfolio-NQ    13.099125        15.123262             15.45%           6,754,475        1992
                       10.095775        13.099125             29.75%           4,614,322        1991
                       12.075648        10.095775            -16.40%           3,627,225        1990
                       10.425721        12.075648             15.83%           2,861,738        1989
                        8.589543        10.425721             21.38%             678,815        1988
                       10.000000         8.589543            -14.10%             420,904        1987
Fidelity VIP - Growth  25.790764        25.451479             -1.32%          11,689,858        1994
Portfolio-Q            21.890060        25.790764             17.82%           8,260,724        1993
                       20.287900        21.890060              7.90%           5,747,021        1992
                       14.125398        20.287900             43.63%           3,088,464        1991
                       16.214983        14.125398            -12.69%           1,245,106        1990
                       12.501824        16.214983             29.70%             398,400        1989
                       10.938414        12.501824             14.29%              38,122        1988
                       10.000000        10.938414              9.38%               2,784        1987
Fidelity VIP - Growth  25.790764        25.451479             -1.32%          10,492,508        1994
Portfolio-NQ           21.890060        25.790764             17.82%           8,788,434        1993
                       20.287900        21.890060              7.90%           6,695,765        1992
                       14.125398        20.287900             43.63%           4,003,764        1991
                       16.214983        14.125398            -12.69%           2,190,071        1990
                       12.501824        16.214983             29.70%             857,832        1989
                       10.938414        12.501824             14.29%             105,051        1988
                       10.000000        10.938414              9.38%                 209        1987
Fidelity VIP II -      16.874276        15.641016             -7.31%          24,788,850        1994
Asset                  14.123234        16.874276             19.48%          17,438,762        1993
Manager Portfolio-Q    12.789976        14.123234             10.42%           6,977,842        1992
                       10.572963        12.789976             20.97%           2,513,661        1991
                       10.028081        10.572963              5.43%             729,271        1990
                       10.000000        10.028081              0.28%             124,631        1989
</TABLE>               





                                       17



                                   19 of 129
                                   
<PAGE>   20
<TABLE>
CONDENSED FINANCIAL INFORMATION-CONTINUED
Accumulation Unit Values for an Accumulation Unit outstanding throughout the period.
<CAPTION>
                         ACCUMULATION     ACCUMULATION       PERCENT         NUMBER OF
                        UNIT VALUE AT      UNIT VALUE       CHANGE IN       ACCUMULATION
                         BEGINNING OF        AT END        ACCUMULATION   UNITS AT END OF
        FUND                PERIOD         OF PERIOD        UNIT VALUE       THE PERIOD        YEAR
<S>                    <C>              <C>                  <C>             <C>               <C>
Fidelity VIP II -      16.874276        15.641016            -7.31%          20,692,145        1994
Asset                  14.123234        16.874276            19.48%          16,652,403        1993
Manager Portfolio-NQ   12.789976        14.123234            10.42%           6,313,629        1992
                       10.572963        12.789976            20.97%           1,991,456        1991
                       10.028081        10.572963             5.43%             696,595        1990
                       10.000000        10.028081             0.28%             161,084        1989
Nationwide-SAT         11.564256        11.311683            -2.18%             890,035        1994
Capital                10.689287        11.564256             8.19%             545,013        1993
Appreciation Fund-Q    10.000000        10.689287             6.89%             189,896        1992
Nationwide-SAT         11.564256        11.311683            -2.18%             897,902        1994
Capital                10.689287        11.564256             8.19%             549,294        1993
Appreciation Fund-NQ   10.000000        10.689287             6.89%             551,252        1992
Nationwide-SAT         26.497619        25.309101            -4.49%           4,217,320        1994
Government Bond        24.513489        26.497619             8.09%           4,093,697        1993
Fund-Q                 23.025331        24.513489             6.46%           3,388,192        1992
                       19.989831        23.025331            15.19%           2,396,577        1991
                       18.497836        19.989831             8.07%           1,366,952        1990
                       16.442690        18.497836            12.64%             769,336        1989
                       15.416798        16.442690             6.65%             397,372        1988
                       15.399065        15.416798             0.12%             345,246        1987
                       13.540778        15.399065            13.72%             202,054        1986
                       11.790783        13.540778            14.84%             154,882        1985
                       10.615115        11.790783            11.08%              82,156        1984
Nationwide-SAT         26.427634        25.242252            -4.49%           3,855,380        1994
Government Bond        24.448737        26.427634             8.09%           4,068,930        1993
Fund-NQ                22.964507        24.448737             6.46%           3,746,706        1992
                       19.937021        22.964507            15.19%           3,069,935        1991
                       18.448970        19.937021             8.07%           2,213,029        1990
                       16.399248        18.448970            12.50%           1,776,299        1989
                       15.376062        16.399248             6.65%           1,568,736        1988
                       15.358367        15.376062             0.12%           1,514,167        1987
                       13.504987        15.358367            13.72%           1,661,130        1986
                       11.759616        13.504987            14.84%           1,044,745        1985
                       10.587056        11.759616            11.08%             820,872        1984
</TABLE>               





                                       18



                                   20 of 129

<PAGE>   21
<TABLE>
CONDENSED FINANCIAL INFORMATION-CONTINUED
Accumulation Unit Values for an Accumulation Unit outstanding throughout the period.
<CAPTION>
                         ACCUMULATION     ACCUMULATION       PERCENT         NUMBER OF
                        UNIT VALUE AT      UNIT VALUE       CHANGE IN       ACCUMULATION
                         BEGINNING OF        AT END        ACCUMULATION   UNITS AT END OF
        FUND                PERIOD         OF PERIOD        UNIT VALUE       THE PERIOD        YEAR
<S>                    <C>              <C>              <C>                 <C>               <C>
Nationwide-SAT Money   19.951530        20.457373        2.54%              11,466,217         1994
Market Fund-Q*         19.672720        19.951530        1.42%               5,669,948         1993
                       19.275668        19.672720        2.06%               5,743,893         1992
                       18.453701        19.275668        4.45%               5,848,337         1991
                       17.301093        18.453701        6.66%               4,869,455         1990
                       16.070303        17.301093        7.66%               1,988,984         1989
                       15.171173        16.070303        5.93%               1,232,073         1988
                       14.441015        15.171173        5.06%                 646,540         1987
                       13.730155        14.441015        5.18%                 352,785         1986
                       12.851563        13.730155        6.84%                 359,173         1985
                       11.777624        12.851563        9.12%                 362,817         1984
Nationwide-SAT Money   19.951530        20.457373        2.54%              16,632,423         1994
Market Fund-NQ         19.672720        19.951530        1.42%               8,583,554         1993
                       19.275668        19.672720        2.06%               7,286,887         1992
                       18.453701        19.275668        4.45%               7,417,882         1991
                       17.301093        18.453701        6.66%               7,729,382         1990
                       16.070303        17.301093        7.66%               5,325,942         1989
                       15.171173        16.070303        5.93%               5,407,347         1988
                       14.441015        15.171173        5.06%               5,181,222         1987
                       13.730155        14.441015        5.18%               3,345,080         1986
                       12.851563        13.730155        6.84%               3,748,407         1985
                       11.777624        12.851563        9.12%               7,316,882         1984

<FN>
*The 7-day yield on the Money Market Fund as of December 30, 1994 was 5.65%.
</TABLE>





                                       19



                                   21 of 129

<PAGE>   22
<TABLE>
CONDENSED FINANCIAL INFORMATION-CONTINUED
Accumulation Unit Values for an Accumulation Unit outstanding throughout the period.
<CAPTION>
                     ACCUMULATION      ACCUMULATION      PERCENT            NUMBER OF
                    UNIT VALUE AT      UNIT VALUE       CHANGE IN         ACCUMULATION
                     BEGINNING OF        AT END        ACCUMULATION      UNITS AT END OF
        FUND            PERIOD          OF PERIOD       UNIT VALUE          THE PERIOD        YEAR
<S>                    <C>              <C>              <C>                 <C>               <C>
Nationwide-SAT Total   41.023082        40.926247        -0.24%              2,189,971         1994
Return Fund-Q          37.471598        41.023082         9.48%              1,747,873         1993
                       35.094975        37.471598         6.77%              1,417,457         1992
                       25.674744        35.094975        36.69%                905,547         1991
                       28.286971        25.674744        -9.23%                720,473         1990
                       25.311336        28.286971        11.76%                604,552         1989
                       21.361366        25.311336        18.49%                467,922         1988
                       21.799104        21.361366        -2.01%                542,976         1987
                       18.369602        21.799104        18.67%                258,649         1986
                       13.890710        18.369602        32.24%                248,389         1985
                       12.156148        13.890710        14.27%                223,980         1984
Nationwide-SAT Total   39.966728        39.872391        -0.24%              2,396,609         1994
Return Fund-NQ         36.506693        39.966728         9.48%              2,125,354         1993
                       34.191261        36.506693         6.77%              2,066,486         1992
                       25.013609        34.191261        36.69%              1,759,891         1991
                       27.558577        25.013609        -9.23%              1,524,116         1990
                       24.659571        27.558577        11.76%              1,576,425         1989
                       20.811313        24.659571        18.49%              1,429,315         1988
                       21.237770        20.811313        -2.01%              2,024,376         1987
                       17.896579        21.237770        18.67%              2,057,031         1986
                       13.533020        17.896579        32.24%              2,022,185         1985
                       11.615771        13.533020        16.51%              1,847,410         1984
Neuberger & Berman     22.656907        21.247525        -6.22%              4,909,356         1994
Advisers Management    21.495392        22.656907         5.40%              4,959,418         1993
Growth Portfolio-Q     19.882145        21.495392         8.11%              4,432,865         1992
                       15.527030        19.882145        28.05%              3,336,332         1991
                       17.135185        15.527030        -9.39%              1,761,170         1990
                       13.408445        17.135185        27.79%                751,612         1989
                       10.783816        13.408445        24.34%                109,355         1988
                       10.000000        10.783816         7.84%                    353         1987
Neuberger & Berman     22.656907        21.247525        -6.22%              4,342,056         1994
Advisers Management    21.495392        22.656907         5.40%              4,728,052         1993
Growth Portfolio-NQ    19.882145        21.495392         8.11%              4,843,969         1992
                       15.527030        19.882145        28.05%              3,982,667         1991
                       17.135185        15.527030        -9.39%              2,294,185         1990
                       13.408445        17.135185        27.79%              1,363,755         1989
                       10.783816        13.408445        24.34%                291,414         1988
                       10.000000        10.783816         7.84%                    701         1987
</TABLE>





                                       20



                                     22 of 129

<PAGE>   23
<TABLE>
CONDENSED FINANCIAL INFORMATION-CONTINUED
Accumulation Unit Values for an Accumulation Unit outstanding throughout the period.
<CAPTION>
                         ACCUMULATION     ACCUMULATION       PERCENT         NUMBER OF
                        UNIT VALUE AT      UNIT VALUE       CHANGE IN       ACCUMULATION
                         BEGINNING OF        AT END        ACCUMULATION   UNITS AT END OF
        FUND                PERIOD         OF PERIOD        UNIT VALUE       THE PERIOD        YEAR
<S>                    <C>              <C>              <C>                 <C>               <C>
Neuberger & Berman     15.115753        14.896724         -1.45%              3,859,535         1994
Advisers Management    14.362908        15.115753          5.24%              5,013,322         1993
Limited Maturity Bond  13.836035        14.362908          3.81%              3,563,619         1992
Portfolio-Q            12.589849        13.836035          9.90%              1,462,609         1991
                       11.776036        12.589849          6.91%                720,644         1990
                       10.770188        11.776036          9.34%                303,493         1989
                       10.182117        10.770188          5.78%                104,283         1988
                       10.000000        10.182117          1.82%                    645         1987
Neuberger & Berman     15.115753        14.896724         -1.45%              4,238,249         1994
Advisers Management    14.362908        15.115753          5.24%              5,023,386         1993
Limited Maturity Bond  13.836035        14.362908          3.81%              3,217,005         1992
Portfolio-NQ           12.589849        13.836035          9.90%              1,326,257         1991
                       11.776036        12.589849          6.91%                676,768         1990
                       10.770188        11.776036          9.34%                299,695         1989
                       10.182117        10.770188          5.78%                101,445         1988
                       10.000000        10.182117          1.82%                     99         1987
Neuberger & Berman     10.000000        10.017795          0.18%                223,285         1994
Advisers Management
Trust-Partners
Portfolio-Q
Neuberger & Berman     10.000000        10.017795          0.18%                324,320         1994
Advisers Management
Trust-Partners
Portfolio-
NQ
Oppenheimer Multiple   13.655607        13.216172         -3.22%              3,897,893         1994
Strategies Fund-Q      11.932236        13.655607         14.44%              2,951,734         1993
                       11.091678        11.932236          7.58%              1,837,408         1992
                        9.565675        11.091678         15.95%              1,118,029         1991
                        9.880485         9.565675         -3.19%                643,641         1990
                       10.000000         9.880485         -1.20%                139,332         1989
Oppenheimer Multiple   13.655607        13.216172         -3.22%              3,363,638         1994
Strategies Fund-NQ     11.932236        13.655607         14.44%              2,677,668         1993
                       11.091678        11.932236          7.58%              1,697,934         1992
                        9.565675        11.091678         15.95%              1,012,431         1991
                        9.880485         9.565675         -3.19%                603,205         1990
                       10.000000         9.880485         -1.20%                184,606         1989
</TABLE>





                                       21



                                   23 of 129

<PAGE>   24
<TABLE>
CONDENSED FINANCIAL INFORMATION-CONTINUED
Accumulation Unit Values for an Accumulation Unit outstanding throughout the period.
<CAPTION>
                         ACCUMULATION     ACCUMULATION        PERCENT         NUMBER OF
                         UNIT VALUE AT     UNIT VALUE        CHANGE IN       ACCUMULATION
                         BEGINNING OF        AT END         ACCUMULATION   UNITS AT END OF
         FUND               PERIOD          OF PERIOD        UNIT VALUE       THE PERIOD        YEAR
<S>                     <C>              <C>              <C>                 <C>               <C>
Oppenheimer Bond        15.013579        14.531774        -3.21%              2,694,486         1994
Fund-Q                  13.456350        15.013579        11.57%              2,304,838         1993
                        12.801628        13.456350         5.11%              1,429,504         1992
                        11.026344        12.801628        16.10%                609,779         1991
                        10.352435        11.026344         6.51%                193,600         1990
                        10.000000        10.352435         3.52%                 64,637         1989
Oppenheimer Bond        15.013579        14.531774        -3.21%              2,666,115         1994
Fund-NQ                 13.456350        15.013579        11.57%              2,249,484         1993
                        12.801628        13.456350         5.11%              1,407,269         1992
                        11.026344        12.801628        16.10%                627,014         1991
                        10.352435        11.026344         6.51%                243,677         1990
                        10.000000        10.352435         3.52%                 56,538         1989
Oppenheimer Global      12.151882        11.307851        -6.95%              6,376,101         1994
Securities Fund-Q       10.000000        12.151882        21.52%              1,254,946         1993
Oppenheimer Global      12.151882        11.307851        -6.95%              6,373,740         1994
Securities Fund-NQ      10.000000        12.151882        21.52%              1,833,969         1993
Strong Discovery        13.003747        12.143604        -6.61%              3,921,214         1994
Fund II, Inc.-Q         10.796708        13.003747        20.44%              2,178,730         1993
                        10.000000        10.796708         7.97%              1,002,256         1992
Strong Discovery        13.003747        12.143604        -6.61%              4,385,371         1994
Fund II, Inc.-NQ        10.796708        13.003747        20.44%              3,188,982         1993
                        10.000000        10.796708         7.97%              1,433,375         1992
Strong Special          14.230988        14.551898         2.26%              8,576,003         1994
Fund II, Inc.-Q         11.519061        14.230988        23.54%              4,733,084         1993
                        10.000000        11.519061        15.19%              1,132,322         1992
Strong Special          14.230988        14.551898         2.26%              8,937,552         1994
Fund II, Inc.-NQ        11.519061        14.230988        23.54%              5,766,194         1993
                        10.000000        11.519061        15.19%              1,281,636         1992
TCI Portfolios, Inc.    10.876699        10.801286        -0.69%              2,670,990         1994
TCI Balanced-Q          10.232829        10.876699         6.29%              2,039,118         1993
                        10.000000        10.232829         2.33%              1,233,110         1992
TCI Portfolios, Inc.    10.876699        10.801286        -0.69%              2,324,933         1994
TCI Balanced-NQ         10.232829        10.876699         6.29%              2,073,593         1993
                        10.000000        10.232829         2.33%              1,301,248         1992
</TABLE>





                                       22



                                   24 of 129

<PAGE>   25
<TABLE>
CONDENSED FINANCIAL INFORMATION-CONTINUED
Accumulation Unit Values for an Accumulation Unit outstanding throughout the period.
<CAPTION>
                          ACCUMULATION     ACCUMULATION        PERCENT         NUMBER OF
                          UNIT VALUE AT     UNIT VALUE        CHANGE IN      ACCUMULATION
                          BEGINNING OF        AT END        ACCUMULATION    UNITS AT END OF
         FUND                PERIOD          OF PERIOD       UNIT VALUE       THE PERIOD        YEAR
<S>                      <C>              <C>              <C>                 <C>              <C>
TCI Portfolios, Inc.     19.864882        19.378026        -2.45%               9,394,094        1994
TCI Growth-Q             18.244594        19.864882         8.88%               8,366,010        1993
                         18.736465        18.244594        -2.63%               7,578,213        1992
                         13.379768        18.736465        40.04%               4,222,602        1991
                         13.732668        13.379768        -2.57%               1,954,531        1990
                         10.801278        13.732668        27.14%                 548,848        1989
                         11.201686        10.801278        -3.57%                 224,112        1988
                         10.000000        11.201686        12.02%                   9,178        1987
TCI Portfolios, Inc.     19.864882        19.378026        -2.45%               7,577,109        1994
TCI Growth-NQ            18.244594        19.864882         8.88%               7,513,748        1993
                         18.736465        18.244594        -2.63%               8,116,485        1992
                         13.379768        18.736465        40.04%               5,428,104        1991
                         13.732668        13.379768        -2.57%               2,629,880        1990
                         10.801278        13.732668        27.14%                 974,118        1989
                         11.201686        10.801278        -3.57%                 348,954        1988
                         10.000000        11.201686        12.02%                   9,741        1987
TCI Portfolios, Inc.     10.000000         9.392316        -6.08%                 688,372        1994
TCI International-Q
TCI Portfolios, Inc.     10.000000         9.392316        -6.08%                 845,551        1994
TCI International-NQ
Van Eck Worldwide        12.798654        12.465907        -2.60%               2,731,900        1994
Insurance Trust -        12.031194        12.798654         6.38%               2,906,303        1993
Worldwide Bond Fund-Q    12.872259        12.031194        -6.53%               2,263,731        1992
                         11.012132        12.872259        16.89%               1,132,905        1991
                         10.027192        11.012132         9.82%                 453,396        1990
                         10.000000        10.027192         0.27%                  27,550        1989
Van Eck Worldwide        12.798654        12.465907        -2.60%               3,204,016        1994
Insurance Trust -        12.031194        12.798654         6.38%               3,619,098        1993
Worldwide Bond Fund-NQ   12.872259        12.031194        -6.53%               2,707,532        1992
                         11.012132        12.872259        16.89%               1,168,830        1991
                         10.027192        11.012132         9.82%                 497,712        1990
                         10.000000        10.027192         0.27%                  51,091        1989
</TABLE>





                                       23



                                   25 of 129

<PAGE>   26
<TABLE>
CONDENSED FINANCIAL INFORMATION-CONTINUED
Accumulation Unit Values for an Accumulation Unit outstanding throughout the period.
<CAPTION>
                          ACCUMULATION     ACCUMULATION        PERCENT         NUMBER OF
                          UNIT VALUE AT     UNIT VALUE        CHANGE IN      ACCUMULATION
                          BEGINNING OF        AT END        ACCUMULATION    UNITS AT END OF
         FUND                PERIOD          OF PERIOD       UNIT VALUE       THE PERIOD        YEAR
<S>                      <C>              <C>              <C>                 <C>              <C>
Van Eck Worldwide        13.544828         12.728311         -6.03%              3,213,104        1994
Insurance Trust- Gold     8.325308         13.544828         62.69%              2,189,942        1993
and                       8.795164          8.325308         -5.34%                800,912        1992
Nat. Resources Fund-Q     9.175494          8.795164         -4.15%                449,387        1991
                         10.823789          9.175494        -15.23%                337,698        1990
                         10.000000         10.823789          8.24%                 44,378        1989
Van Eck Worldwide        13.544828         12.728311         -6.03%              4,473,812        1994
Insurance Trust- Gold     8.325308         13.544828         62.69%              3,344,681        1993
and                       8.795164          8.325308         -5.34%                960,152        1992
Nat. Resources Fund-NQ    9.175494          8.795164         -4.15%                565,314        1991
                         10.823789          9.175494        -15.23%                475,693        1990
                         10.000000         10.823789          8.24%                 83,552        1989
</TABLE>





                                       24



                                   26 of 129

<PAGE>   27
                       NATIONWIDE LIFE INSURANCE COMPANY

      The Company is a stock life insurance company organized under the laws of
the State of Ohio in March 1929.  The Company is a member of the "Nationwide
Insurance Enterprise," with its home office at One Nationwide Plaza, Columbus,
Ohio 43216-6609.  The Company offers a complete line of life insurance,
including annuities and accident and health insurance.  It is admitted to do
business in the District of Columbia, Puerto Rico and in all states.

                             THE VARIABLE ACCOUNT

      The Variable Account was established by the Company on October 7, 1981,
pursuant to the provisions of Ohio law.  The Company has caused the Variable
Account to be registered with the Securities and Exchange Commission as a unit
investment trust pursuant to the provisions of the Investment Company Act of
1940.  Such registration does not involve supervision of the management of the
Variable Account or the Company by the Securities and Exchange Commission.

      The Variable Account is a separate investment account of the Company and
as such, is not chargeable with liabilities arising out of any other business
the Company may conduct.  The Company does not guarantee the investment
performance of the Variable Account.  Obligations under the Contracts, however,
are obligations of the Company.  Income, gains and losses, whether or not
realized, from the assets of the Variable Account are, in accordance with the
Contracts, credited to or charged against the Variable Account without regard
to other income, gains, or losses of the Company.

      Purchase payments are allocated within the Variable Account among one or
more sub-accounts made up of shares in the underlying Mutual Fund option(s)
designated by the Contract Owner.  There are two sub-accounts within the
Variable Account for each of the underlying Mutual Fund options which may be
designated by the Contract Owner.  One such sub-account contains the underlying
Mutual Funds shares attributable to Accumulation Units under Qualified
Contracts and one such sub-account contains the underlying Mutual Funds shares
attributable to Accumulation Units under Non-Qualified Contracts.  

UNDERLYING MUTUAL FUND OPTIONS

      Contract Owners may choose from among a number of different underlying
Mutual Fund options.  (See Appendix B which contains a summary of investment
objectives for each underlying Mutual Fund option.)  More detailed information
may be found in the current prospectus for each underlying Mutual Fund offered.
Such a prospectus for the Mutual Fund option(s) being considered must accompany
this Prospectus and should be read in conjunction herewith.  A copy of each
prospectus may be obtained without charge from Nationwide Life Insurance
Company by calling 1- 800-243-6295, TDD 1-800-238-3035, or writing P.O. Box
16609, Columbus, Ohio 43216-6609.

      The underlying Mutual Fund options may also be available to registered
separate accounts offering variable annuity and variable life products of other
participating insurance companies, as well as to the Variable Account and other
separate accounts of the Company.  Although the Company does not anticipate any
disadvantages to this, there is a possibility that a material conflict may
arise between the interest of the Variable Account and one or more of the other
separate accounts participating in the underlying Mutual Funds.  A conflict may
occur due to a change in law affecting the operations of





                                       25



                                   27 of 129

<PAGE>   28
variable life and variable annuity separate accounts, differences in the voting
instructions of the Contract Owners and those of other companies, or some other
reason.  In the event of conflict, the Company will take any steps necessary to
protect Contract Owners and variable annuity payees, including withdrawal of
the Variable Account from participation in the underlying Mutual Fund or Mutual
Funds which are involved in the conflict.  

VOTING RIGHTS

      Voting rights under the Contracts apply ONLY with respect to purchase
payments or accumulated amounts allocated to the Variable Account.

      In accordance with its view of present applicable law, the Company will
vote the shares of the underlying Mutual Funds held in the Variable Account at
regular and special meetings of the shareholders of the underlying Mutual
Funds in accordance with instructions received from persons whose Contract
Value is measured by units in the Variable Account. However, if the
Investment Company Act of 1940 or any Regulation thereunder should be amended
or if the present interpretation thereof should change, and as a result the
Company determines that it is permitted to vote the shares of the underlying
Mutual Funds in its own right, it may elect to do so.

      The person having the voting interest under a Contract shall be the
Contract Owner.  The number of shares held in the Variable Account which is
attributable to each Contract Owner is determined by dividing the Contract
Owner's interest in the Variable Account by the net asset value of the
applicable share of the underlying Mutual Funds.

      The number of shares held in the Variable Account which is attributable
to each Contract is determined by dividing the reserve for such Contract by the
net asset value of one share.

      The number of shares which a person has the right to vote will be
determined as of the date to be chosen by the Company not more than 90 days
prior to the meeting of the underlying Mutual Fund and voting instructions will
be solicited by written communication at least 21 days prior to such meeting.

      Underlying Mutual Fund shares held in the Variable Account as to which no
timely instructions are received will be voted by the Company in the same
proportion as the voting instructions which are received with respect to all
Contracts participating in the Variable Account.

      Each person having the voting interest in the Variable Account will
receive periodic reports relating to the underlying Mutual Fund, proxy material
and a form with which to give such voting instructions with respect to the
proportion of the underlying Mutual Fund shares held in the Variable Account
corresponding to his or her interest in the Variable Account.

      VARIABLE ACCOUNT CHARGES, PURCHASE PAYMENTS, AND OTHER DEDUCTIONS 
MORTALITY RISK CHARGE

      The Company assumes a "mortality risk" that variable annuity payments
will not be affected by the death rates of persons receiving such payments or
of the general population by virtue of annuity rates incorporated in the
Contract which cannot be changed.





                                       26



                                   28 of 129

<PAGE>   29
      For assuming this mortality risk, the Company deducts a Mortality Risk
Charge from the Variable Account.  This amount is computed on a daily basis,
and is equal to an annual rate of 0.80% of the daily net asset value of the
Variable Account.  The Company expects to generate a profit through assessing
this charge.  

EXPENSE RISK CHARGE

      The Company will not increase charges for administration of the Contracts
regardless of its actual expenses. For assuming this expense risk, the Company
deducts an Expense Risk Charge from the Variable Account.  This amount is
computed on a daily basis, and is equal to an annual rate of 0.45% of the daily
net asset value of the Variable Account. The Company expects to generate a
profit through assessing this charge.  

CONTINGENT DEFERRED SALES CHARGE

      No deduction for a sales charge is made from the purchase payments for
these Contracts.  However, the Contingent Deferred Sales Charge, referred to
below, when it is applicable, will be used to cover expenses relating to the
sale of the Contracts, including commissions paid to sales personnel, the costs
of preparation of sales literature and other promotional activity. The Company
attempts to recover its distribution costs relating to the sale of the
Contracts from the Contingent Deferred Sales Charge.  Any shortfall will be
made up from the General Account of the Company, which may indirectly include
portions of the Mortality and Expense Risk Charges, since the Company expects
to generate a profit from these charges.  The maximum amount that may be paid
to a selling agent on the sale of these Contracts is 5.25% of purchase
payments.

      If part or all of the Contract Value is surrendered, a Contingent
Deferred Sales Charge will be made by the Company. For purposes of the
Contingent Deferred Sales Charge, surrenders under a Contract come first from
the purchase payments which have been on deposit under the Contract for the
longest time period.  (For tax purposes, a surrender is treated as a withdrawal
of earnings first.) This charge will apply in the amounts set forth below to
purchase payments within the time periods set forth. In no event will any
Contingent Deferred Sales Charge be made against any values which have been
held under the Contract for at least 84 months, or to commencement of an
annuity payout under Contracts which have been in effect for at least two years
or upon the death of the Designated Annuitant.

      The Contingent Deferred Sales Charge applies to purchase payments as
follows for Contracts issued on or after December 15, 1988:
<TABLE>
<CAPTION>
NUMBER OF COMPLETED        CONTINGENT DEFERRED        NUMBER OF COMPLETED        CONTINGENT DEFERRED
YEARS FROM DATE OF            SALES CHARGE             YEARS FROM DATE OF            SALES CHARGE
 PURCHASE PAYMENT              PERCENTAGE               PURCHASE PAYMENT              PERCENTAGE
         <S>                     <C>                           <C>                      <C>
         0                         7%                          4                          3%
         1                         6%                          5                          2%
         2                         5%                          6                          1%
         3                         4%                          7                          0%
</TABLE>





                                       27



                                   29 of 129

<PAGE>   30
Starting with the second year after a purchase payment has been made under the
Contract, 10% of that purchase payment may be withdrawn each year without
imposition of the Contingent Deferred Sales Charge. This free withdrawal
privilege is non-cumulative and will not exceed 10% of the purchase payment in
any year.  Under current Company administrative practice the Contingent
Deferred Sales Charge is waived for either:  (1) first year withdrawals of up
to 10% of each purchase payment under Individual Retirement Annuity contracts
(IRAs as defined under Section 408 of the Internal Revenue Code of 1986) issued
on or after March 1, 1993, or (2) for distributions required for the Contract
to meet minimum distribution rules.  Withdrawals may be restricted for
Contracts issued pursuant to the terms of a Tax Sheltered Annuity or other
Qualified Plan.  No sales charges are deducted on redemption proceeds that are
transferred to the Fixed Account option of this annuity.

      For Contracts issued prior to December 15, 1988, a Contingent Deferred
Sales charge will be made by the Company equal to 5% of the lesser of the total
of all purchase payments made within 96 months prior to the date of the request
for surrender, or the amount surrendered.  For Contracts issued prior to
December 15, 1988 the Contract Owner may, after the first year from the date of
each purchase payment, withdraw without a Contingent Deferred Sales Charge, up
to 5% of that purchase payment for each year that the purchase payment has
remained on deposit (less the amount of such purchase payment previously
surrendered free of charge).  

ELIMINATION OF CONTINGENT DEFERRED SALES CHARGE

      For Tax Sheltered Annuity Contracts issued on or after December 17, 1990
and Qualified Contracts sold in conjunction with 401 cases sold on or after
January 14, 1991, the Company will waive the Contingent Deferred Sales Charge
when:
      A.     the Plan Participant experiences a case of hardship (as provided
             in Code Section 403(b) and as defined for purposes of Code Section
             401(k));

      B.     the Plan Participant becomes disabled (within the meaning of Code
             Section 72(m)(7)); 

      C.     the Plan Participant attains age 59 1/2 and has participated in 
             the Contract for at least 5 years, as determined from the Contract
             Anniversary date;

      D.     the Plan Participant has participated in the Contract for at least
             15 years as determined from the Contract Anniversary date; 

      E.     the Plan Participant dies; or 

      F.     the Contract is annuitized after 2 years from the inception of the 
             Contract.  

      For Non-Qualified Contracts and IRA Contracts other than SEP-IRA 
Contracts, the Company will waive the Contingent  Deferred Sales Charge when:

      A.     the Designated Annuitant dies; or

      B.     the Contract Owner annuitizes after 2 years in the Contract.





                                       28



                                   30 of 129

<PAGE>   31
      When a Contract described in this Prospectus is exchanged for another
Contract issued by the Company, of the type and class which the Company
determined is eligible for such exchange, the Company will waive the Contingent
Deferred Sales Charge on the first Contract.

      In no event will elimination of Contingent Deferred Sales Charges be
permitted where such elimination will be unfairly discriminatory to any person,
or where it is prohibited by state law.  

CONTRACT MAINTENANCE CHARGE AND ADMINISTRATION CHARGE

      Each year on the Contract Anniversary, the Company deducts an annual
Contract Maintenance Charge from the Contract Value to reimburse it for
administrative expenses relating to the issuance and maintenance of the
Contract.  The Contract Maintenance Charge is $30 for Non-Qualified Plans,
Individual Retirement Annuities, Tax Sheltered Annuities, sold prior to
December 17, 1990, and Qualified Contracts issued pursuant to a 401 plan prior
to January 14, 1991.  If additional Contracts are or were issued (on or after
January 14, 1991) pursuant to a plan which was funded by contracts described in
this prospectus prior to January 14, 1991, such additional Qualified Contracts
shall have a Contract Maintenance Charge of $30.  For Contracts issued pursuant
to Tax Sheltered Annuities which are sold on or after December 17, 1990 and
before August 1, 1994, the Contract Maintenance Charge is $12, but may be
lowered to reflect the Company's savings in administration of the plan.  For
Qualified Contracts issued on or after January 14, 1991 and before August 1,
1994, the Contract Maintenance Charge varies from $30 to $0.  Variances are
based on internal underwriting guidelines which can result in reductions of
charges in incremental amounts of $5.  Underwriting considerations include the
size of the group, the average participant account balance transferred to the
Company, if any, and administrative savings.  For Qualified Contracts or Tax
Sheltered Annuities sold on or after August 1, 1994, the Contract Maintenance
Charge is $12 or $0 per contract.  The charge is determined based on Company
underwriting guidelines.  These guidelines are applied on a nondiscriminatory
basis.  The Contract Maintenance Charge will be allocated between the Fixed
Account and Variable Account in the same percentages as the purchase payment
investment allocations are to the Fixed Account and Variable Account.  The
Company also assesses an Administration Charge equal on an annual basis to
0.05% of the daily net asset value of the Variable Account.  The deduction of
the Administration Charge is made from each sub-account in the same proportion
that the Contract Value in each sub-account bears to the total Contract Value
in the Variable Account.  These charges are designed only to reimburse the
Company for administrative expenses and the Company will monitor these charges
to ensure that they do not exceed annual administration expenses.  In any
Contract Year when a Contract is surrendered for its full value on other than
the Contract Anniversary, the Contract Maintenance Charge will be deducted at
the time of such surrender.  The amount of the Contract Maintenance Charge may
not be increased by the Company.  In no event will reduction or elimination of
the Contract Maintenance Charge be permitted where such reduction or
elimination will be unfairly discriminatory to any person, or where it is
prohibited by state law.  

PREMIUM TAXES

      The Company will charge against the Contract Value the amount of any
premium taxes levied by a state or any other governmental entity upon purchase
payments received by the Company.  To the best of the Company's present
knowledge, premium taxes currently imposed by certain jurisdictions range from
0% to 3.5%.  This range is subject to change.  The method used to recoup
premium tax





                                       29



                                   31 of 129

<PAGE>   32
expense will be determined by the Company at its sole discretion and in
compliance with applicable state law.  The Company currently deducts such
charges from a Contract Owner's Contract Value either: (1) at the time the
Contract is surrendered, (2) at annuitization, or (3) in those states which
require, at the time purchase payments are made to the Contract.  

EXPENSES OF VARIABLE ACCOUNT

      For 1994, the Variable Account incurred total expenses equal to 1.49% of
its average net assets, relating to the administrative, sales, mortality and
expense risk charges described above for all Contracts outstanding during that
year.  Deductions from and expenses paid out of the assets of the underlying
Mutual Funds are described in each underlying Mutual Fund prospectus.

INVESTMENTS OF THE VARIABLE ACCOUNT

      At the time of purchase each Contract Owner elects to have purchase
payments attributable to his participation in the Variable Account allocated
among one or more of the sub-accounts which consist of shares in the underlying
Mutual Fund options.  Shares of the respective underlying Mutual Fund options
specified by the Contract Owner are purchased at net asset value for the
respective sub-account(s) and converted into Accumulation Units.  At the time
of application, the Contract Owner designates the underlying Mutual Funds to
which he desires to have purchase payments allocated.  Such election is subject
to any minimum purchase payment limitations which may be imposed by the
underlying Mutual Funds designated.  The Contract Owner may change the election
as to allocation of purchase payments or may elect to exchange amounts among
the sub-account options pursuant to such terms and conditions applicable to
such transactions as may be imposed by each of the underlying Mutual Fund
options, in addition to those set forth in the Contracts.  

RIGHT TO REVOKE

      The Contract Owner may revoke the Contract at any time between the date
of application and the date 10 days after receipt of the Contract and receive a
refund of the Contract Value unless otherwise required by state and/or federal
law.  All Individual Retirement Annuity refunds will be return of purchase
payments.  In order to revoke the Contract, it must be mailed or delivered to
the home office of the Company at the mailing address shown on page 1 of this
Prospectus.  Mailing or delivery must occur on or before 10 days after receipt
of the Contract for revocation to be effective.  In order to revoke the
Contract, if it has not been received, written notice must be mailed or
delivered to the home office of the Company at the mailing address shown on
page 1 of this Prospectus.

      The liability of the Variable Account under this provision is limited to
the Contract Value in each sub-account on the date of revocation.  Any
additional amounts refunded to the Contract Owner will be paid by the Company.

TRANSFERS

      The Owner may request a transfer of up to 100% of the Contract Value from
the Variable Account to the Fixed Account.  No penalty shall be assessed with
respect to any such transfer.  All amounts transferred to the Fixed Account
must remain on deposit in the Fixed Account until the expiration of the
Interest Rate Guarantee Period.  The Interest Rate Guarantee Period expires on
the





                                       30



                                   32 of 129

<PAGE>   33
final day of a calendar quarter during which the one year anniversary of the
allocation to the Fixed Account occurs.  The Owner's value in each sub-account
will be determined as of the date the transfer request is received in the home
office in good order.  The Company reserves the right to restrict transfers
from the Variable Account to the Fixed Account to 25% of the Contract Value for
any 12 month period.

      The Owner may at the maturity of an Interest Rate Guarantee Period,
transfer a portion of the value of the Fixed Account to the Variable Account.
The maximum percentage that may be transferred from the Fixed Account to the
Variable Account will be determined by the Company, at its sole discretion, but
will not be less than 10% of the total value of the portion of the Fixed
Account that is maturing and will be declared upon the expiration date of the
then current Interest Rate Guarantee Period. The specific percentage will be
declared upon the expiration date of the guaranteed period.  Transfers from the
Fixed Account must be made within 45 days after the expiration date of the
guarantee period.  Owners who have entered into a Dollar Cost Averaging
agreement with the Company (see "Dollar Cost Averaging") may transfer from the
Fixed Account to the Variable Account under the terms of that agreement.

      Transfers from the Fixed Account may not be made prior to the first
Contract Anniversary.  Transfers must also be made prior to the Annuitization
Date.

      Transfers among the sub-accounts may be made either in writing or, in
states allowing such transfers, by telephone.  This telephone exchange
privilege is made available to Contract Owners automatically without their
having to elect this privilege.  The Company will employ reasonable procedures
to confirm that instructions communicated by telephone are genuine.  Such
procedures may include any or all of the following, or such other procedures as
the Company may, from time to time, deem reasonable:  requesting identifying
information, such as name, contract number, Social Security number, and/or
personal identification number; tape recording all telephone transactions; and
providing written confirmation thereof to both the Contract Owner and any agent
of record, at the last address of record. The Company will not be liable for
following instructions communicated by telephone which it reasonably believes
to be genuine.  Any losses incurred pursuant to actions taken by the Company in
reliance on telephone instructions reasonably believed to be genuine shall be
borne by the Contract Owner.  The Company may withdraw the telephone exchange
privilege upon 30 days' written notice to the Contract Owners.  

ASSIGNMENT

      Where permitted, the Contract Owner may assign the Contract at any time
during the lifetime of the Designated Annuitant.  Such assignment will take
effect upon receipt by the Company of a written notice thereof executed by the
Contract Owner.  The Company assumes no responsibility for the validity or
sufficiency of any assignment. The Company shall not be liable as to any
payment or other settlement made by the Company before receipt of the
assignment.  Qualified Contracts may not be assigned, pledged or otherwise
transferred except under such conditions as may be allowed by applicable law.

      If this Contract is a Non-Qualified Contract, any portion of Contract
Value attributable to purchase payments made after August 13, 1982, which is
pledged or assigned after August 13, 1982, shall be





                                       31



                                   33 of 129

<PAGE>   34
treated as a distribution and shall be included in gross income to the extent
that the cash value exceeds the investment in the Contract for the taxable year
in which assigned or pledged.  In addition, any Contract Values assigned may,
under certain conditions, be subject to a tax penalty equal to 10% of the
amount which is included in gross income.  Individual Retirement Accounts,
Individual Retirement Annuities and Tax Sheltered Annuities are not eligible
for assignment.  

LOAN PRIVILEGE

      Prior to the Annuitization Date, the Owner of a Qualified Contract or Tax
Sheltered Annuity Contract may receive a loan from the Contract Value subject
to the terms of the Contract, the Plan, and the Internal Revenue Code ("Code"),
which impose restrictions on loans.

      Loans from Qualified Contracts or Tax Sheltered Annuities are available
beginning 30 days after the Date of Issue.  The Contract Owner may borrow a
minimum of $1,000.  In non-ERISA plans, for Contract Values up to $20,000, the
maximum loan balance which may be outstanding at any time is 80% of the
Contract Value, but not more than $10,000.  If the Contract Value is $20,000 or
more, the maximum loan balance which may be outstanding at any time is 50% of
the Contract Value, but not more than $50,000.  For ERISA plans, the maximum
loan balance which may be outstanding at any time is 50% of the Contract Value,
but not more than $50,000.  The $50,000 limit will be reduced by the highest
loan balances owed during the prior one-year period.  Additional loans are
subject to the contract minimum amount.  The aggregate of all loans may not
exceed the Contract Value limitations stated above.

      For salary reduction Tax Sheltered Annuities, loans may only be secured
by the Contract Value.  For loans from Qualified Contracts and other Tax
Sheltered Annuities, the Company reserves the right to limit a loan to 50% of
the Contract Value subject to the acceptance by the Contract Owner of the
Company's loan agreement.  Where permitted, the Company may require other named
collateral where the loan from a Contract exceeds 50% of the Contract Value.

      All loans are made from a collateral fixed account.  An amount equal to
the principal amount of the loan will be transferred to the collateral fixed
account.  Unless instructed to the contrary by the Contract Owner, the Company
will first transfer to the collateral fixed account the Variable Account units
from the Contract Owner's investment options in proportion to the assets in
each option until the required balance is reached or all such variable units
are exhausted.  The remaining required collateral will next be transferred from
the Fixed Account.  No withdrawal charges are deducted at the time of the loan,
or on the transfer from the Variable Account to the collateral fixed account.

      Until the loan has been repaid in full, that portion of the collateral
fixed account equal to the outstanding loan balance shall be credited with
interest at a rate 2.25% less than the loan interest rate fixed by the Company
for the term of the loan.  However, the interest rate credited to the
collateral fixed account will never be less than 3.0%.  Specific loan terms are
disclosed at the time of loan application or loan issuance.

      Loans must be repaid in substantially level payments, not less frequently
than quarterly, within five years.  Loans used to purchase the principal
residence of the Contract Owner must be repaid within 15 years.  During the
loan term, the outstanding balance of the loan will continue to earn interest
at an annual rate as specified in the loan agreement.  Loan repayments will
consist of principal and





                                       32



                                   34 of 129

<PAGE>   35
interest in amounts set forth in the loan agreement.  Loan repayments will be
allocated between the Fixed and Variable Accounts in the same proportion as
when the loan was made.

      If the Contract is surrendered while the loan is outstanding, the
surrender value will be reduced by the amount of the loan outstanding plus
accrued interest.  If the Contract Owner/Annuitant dies while the loan is
outstanding, the Death Benefit will be reduced by the amount of the loan
outstanding plus accrued interest.  If annuity payments start while the loan is
outstanding, the Contract Value will be reduced by the amount of the
outstanding loan plus accrued interest.  Until the loan is repaid, the Company
reserves the right to restrict any transfer of the Contract which would
otherwise qualify as a transfer as permitted in the Internal Revenue Code.

      If a loan payment is not made when due, interest will continue to accrue.
The defaulted payment plus accrued interest will be deducted from any future
distribution under the Contract and paid to the Company.  Any loan payment
which is not made when due, plus interest, will be treated as a distribution,
as permitted by law, may be taxable to the borrower, and may be subject to the
early withdrawal tax penalty.

      Loans may also be limited or controlled by the provisions of the
employer's plan.

      Loan repayments must be identified as such or else they will be treated
as purchase payments, and will not be used to reduce the outstanding loan
principal or interest due.  The Company reserves the right to modify the term
or procedures of the loan in the event of a change in the laws or regulations
relating to the treatment of loans.  The Company also reserves the right to
assess a loan processing fee.  Individual Retirement Annuities, SEP-IRA
accounts and Non-Qualified Contracts are not eligible for loans.  

BENEFICIARY PROVISIONS

      Subject to the terms of any existing assignment, the Contract Owner may
change the Beneficiary from time to time during the lifetime of the Designated
Annuitant or Annuitant, by written notice to the Company.  The change will,
upon receipt by the Company at its home office, take effect as of the time the
written notice was signed, whether or not the Designated Annuitant or the
Annuitant is living at the time of recording, but without further liability as
to any payment or settlement made by the Company before receipt of such change.

      Unless otherwise provided in the Contract or in an effective change of
Beneficiary designation, all rights and interests of any Beneficiary
predeceasing the Designated Annuitant or the Annuitant shall vest in the
Contingent Beneficiary if designated.  If a Contingent Beneficiary is not
designated or predeceases the Beneficiary, all rights and interests of the
Beneficiary will vest in the Contract Owner or the Contract Owner's estate.

      The Beneficiary will be the designated person or persons who survive the
Designated Annuitant, and if more than one survive, they will share equally
unless otherwise specified in the Beneficiary designation.  In the event that
the Beneficiary dies before the Designated Annuitant or Annuitant, the
Contingent Beneficiary will become the Beneficiary.





                                       33



                                   35 of 129

<PAGE>   36
OWNERSHIP PROVISIONS

      Unless otherwise provided, the Contract Owner has all rights under the
Contract.  IF THE PURCHASER NAMES SOMEONE OTHER THAN HIMSELF OR HERSELF AS
OWNER, THE PURCHASER WILL HAVE NO RIGHTS UNDER THE CONTRACT.  The Annuitant may
become the Contract Owner on and after the Annuitization Date subject to the
terms of the Annuity Payment Option elected.  If the Owner dies prior to the
Annuitization Date, Contract ownership will be determined in accordance with
the "Death of Contract Owner" provision.  If the Designated Annuitant does not
survive the Contract Owner or if the Designated Annuitant and the Owner are the
same person, Contract ownership will be determined in accordance with the
"Death Benefit At Death Of Designated Annuitant Prior To The Annuitization
Date" provision.  After the Annuitization Date ownership will be based on the
Annuity Payment Option selected.  Ownership rights under this Contract may be
restricted under the provisions of the retirement or deferred compensation plan
under which this Contract may be issued.

      Prior to the Annuitization Date, the Contract Owner may name a new
Contract Owner at any time, but such change may be subject to state and federal
gift taxes and may be treated as an assignment of the Contract for income tax
purposes.  Such an assignment would result in a deemed distribution of the
value of the Contract.  Any new choice of Contract Owner will automatically
revoke any prior choice of Contract Owner.  Any request for change must be: (1)
made in writing; and (2) received by the Company at its Home Office.  A request
for change of Contract Owner must be a "Proper Written Application" and may
include a signature guarantee as specified in the "Surrender" section.  The
change will become effective as of the date the written request is signed.  A
new choice of Contract Owner will not apply to any payment made or action taken
by the Company prior to the time it was received.

      A change in the Designated Annuitant will have the following conditions:
(1) request for such change must be made by the Contract Owner; (2) request
must be made in writing on a form acceptable to the Company; (3) request must
be signed by the Contract Owner; and (4) such change is subject to underwriting
and approval by the Company.  

SUBSTITUTION OF SECURITIES

      If the shares of the underlying Mutual Fund options described in this
Prospectus should no longer be available for investment by the Variable Account
or if, in the judgment of the Company's management, further investment in such
underlying Mutual Fund shares should become inappropriate in view of the
purposes of the Contract, the Company may substitute shares of another
underlying Mutual Fund for underlying Mutual Fund shares already purchased or
to be purchased in the future with purchase payments under the Contract.  No
substitution of securities in the Variable Account may take place without prior
approval of the Securities and Exchange Commission, and under such requirements
as it may impose.  

CONTRACT OWNER INQUIRIES

      Contract Owner inquiries may be directed to Nationwide Life Insurance
Company by writing P.O. Box 16609, Columbus, Ohio 43216-6609, or calling
1-800-243-6295, TDD 1-800-238-3035.





                                       34



                                   36 of 129

<PAGE>   37
                    ANNUITY PAYMENT PERIOD-VARIABLE ACCOUNT

      At the Annuitization Date the Variable Account Contract Value is applied
to the Annuity Payment Option elected in accordance with the Annuity Table in
the Contract.

      Subsequent Variable Annuity payments vary in amount in accordance with
the investment performance of the Variable Account.  The dollar amount of the
first annuity payment determined as above is divided by the value of an Annuity
Unit as of the Annuitization Date to establish the number of Annuity Units
representing each monthly annuity payment.  This number of Annuity Units
remains fixed during the annuity payment period. The dollar amount of the
second and subsequent payments is not predetermined and may change from month
to month. The dollar amount of each subsequent payment is determined by
multiplying the fixed number of Annuity Units by the Annuity Unit Value for the
Valuation Period in which the payment is due. The Company guarantees that the
dollar amount of each payment after the first will not be affected by
variations in mortality experience from mortality assumptions used to determine
the first payment.  

VALUE OF AN ANNUITY UNIT

      The value of an Annuity Unit was arbitrarily set initially at $10 when
the first underlying Mutual Fund shares were purchased.  The value of an
Annuity Unit for a sub-account for any subsequent Valuation Period is
determined by multiplying the Annuity Unit Value for the immediately preceding
Valuation Period by the Net Investment Factor for the Valuation Period for
which the Annuity Unit Value is being calculated, and multiplying the result by
an interest factor to neutralize the assumed investment rate of 3.5% per annum
built into the Annuity Tables contained in the Contracts (see "Net Investment
Factor).  

ASSUMED INVESTMENT RATE

      A 3.5% Assumed Investment Rate is built into the Annuity Tables contained
in the Contracts.  A higher assumption would mean a higher initial payment but
more slowly rising or more rapidly falling subsequent payments.  A lower
assumption would have the opposite effect.  If the actual investment rate is at
the annual rate of 3.5%, the annuity payments will be level.  

FREQUENCY AND AMOUNT OF ANNUITY PAYMENTS

      Annuity payments will be paid as monthly installments.  However, if the
net amount available to apply under any Annuity Payment Option is less than
$500, the Company shall have the right to pay such amount in one lump sum in
lieu of the payments otherwise provided for.  In addition, if the payments
provided for would be or become less than $20, the Company shall have the right
to change the frequency of payments to such intervals as will result in
payments of at least $20.  

ANNUITY COMMENCEMENT DATE

      The Contract Owner selects an Annuity Commencement Date at the time of
Application.  Such date must be the first day of a calendar month and must be
at least 2 years after the Date of Issue. In the event the Contract is issued
subject to the terms of a Qualified Plan, Annuitization may occur during the
first 2 years subject to approval by the Company.





                                       35



                                   37 of 129

<PAGE>   38

CHANGE IN ANNUITY COMMENCEMENT DATE

      The Contract Owner may, upon prior written notice to the Company, change
the Annuity Commencement Date.  The date to which such a change may be made
shall be the first day of a calendar month.

      If the Contract Owner requests in writing (see "Ownership Provisions"),
and the Company approves the request, the Annuity Commencement Date may be
deferred.  No further changes in the Designated Annuitant will be permitted
under the Contract.  The amount of the Death Benefit will be limited to the
Contract Value if the Annuity Commencement Date is postponed beyond the first
day of the calendar month after the Designated Annuitant's 75th birthday or
such other Annuity Commencement Date provided under the Contract Owner's
Qualified Plan.  

CHANGE IN FORM OF ANNUITY

      The Contract Owner may, upon prior written notice to the Company, at any
time prior to the Annuitization Date, elect one of the Annuity Payment Options.

ANNUITY PAYMENT OPTIONS

      Any of the following Annuity Payment Options may be elected:

      Option 1-Life Annuity-An annuity payable monthly during the lifetime of
      the Annuitant, ceasing with the last payment due prior to the death of
      the Annuitant.  IT WOULD BE POSSIBLE UNDER THIS OPTION FOR THE ANNUITANT
      TO RECEIVE ONLY ONE ANNUITY PAYMENT IF HE OR SHE DIED BEFORE THE SECOND
      ANNUITY PAYMENT DATE, TWO ANNUITY PAYMENTS IF HE OR SHE DIED BEFORE THE
      THIRD ANNUITY PAYMENT DATE, AND SO ON.  

      Option 2-Joint and Last Survivor Annuity-An annuity payable monthly 
      during the joint lifetimes of the Annuitant and designated second person
      and continuing thereafter during the lifetime of the survivor.  AS IS THE
      CASE UNDER OPTION 1 ABOVE, THERE IS NO MINIMUM NUMBER OF PAYMENTS
      GUARANTEED UNDER THIS OPTION.  PAYMENTS CEASE UPON THE DEATH OF THE LAST
      SURVIVING ANNUITANT REGARDLESS OF THE NUMBER OF PAYMENTS RECEIVED.  

      Option 3-Life Annuity With 120 or 240 Monthly Payments Guaranteed-An
      annuity payable monthly during the lifetime of the Annuitant with the
      guarantee that if at the death of the Annuitant payments have been made
      for fewer than 120 or 240 months, as selected, payments will be made as
      follows: 

      (1)    If the Annuitant is the payee, any guaranteed annuity payments
             will be continued during the remainder of the selected period to
             the Beneficiary or the Beneficiary may, at any time, elect to have
             the present value of the guaranteed number of annuity payments
             remaining paid in a lump sum as specified in section (2) below. 

      (2)    If a Beneficiary is the payee, the present value, computed as of
             the date on which notice of death is received by the Company at
             its home office, of the guaranteed number of annuity payments
             remaining after receipt of such notice and to which the deceased
             would have


                                       36



                                   38 of 129

<PAGE>   39

             been entitled had he or she not died, commuted at the Assumed
             Investment Rate effective in determining the Annuity Tables, shall
             be paid in a lump sum.

      Some of the stated Annuity Options may not be available in all states.
The Owner may request an alternative non-guaranteed option by giving notice in
writing prior to annuitization.  If such a request is approved by the Company,
it will be permitted under the Contract.

      If the Owner of a Non-Qualified Contract fails to elect an Annuity
Payment Option, the Contract Value will continue to accumulate.  Qualified Plan
Contracts, Individual Retirement Annuities or Tax Sheltered Annuities are
subject to the minimum distribution requirements set forth in the Plan,
Contract, or Internal Revenue Code.  

DEATH OF CONTRACT OWNER 

A.    For Non-Qualified Contracts issued on or after January 19, 1985, in the 
event the Contract Owner dies, the following rules will apply: 

(1)   If the Contract Owner dies prior to the Annuitization Date, the entire
      interest in the Contract, less any applicable deductions (which may
      include a Contingent  Deferred Sales Charge), must be distributed within 5
      years.  Such distribution  will be paid to the Designated Annuitant unless
      the Owner has named a  Contingent Owner or estate to receive the
      distribution.  In the alternative, the Designated Annuitant or Contingent
      Owner (where one is named) may elect to receive distribution in the form
      of a life annuity or an annuity for a period certain not exceeding the
      Designated Annuitant's (Contingent Owner's) life expectancy and such
      annuity must begin within one year following the date of the Contract
      Owner's death.  If no Contingent Owner is named, (or if the Contingent
      Owner predeceases the Contract Owner), then the Contract Owner's estate
      becomes the Contract Owner.  In the event the Designated Annuitant or
      Contingent Owner is the Contract Owner's spouse, the Contract may be
      continued by such Designated Annuitant or Contingent Owner, treating the
      spouse as the Contract Owner. In the event the Designated Annuitant does
      not survive the Contract Owner, or if the Designated Annuitant and the
      Contract Owner are the same person, a distribution will be made in
      accordance with the "Death Benefit At Death of Designated Annuitant Prior
      To The Annuitization Date" below provided, however, that all distributions
      made as a result of the death of the Contract Owner shall be made within
      the time limits set forth in this paragraph.  If the Contract Owner and
      the Designated Annuitant are not the same, no Death Benefit is payable
      upon the death of the Contract Owner, but distribution must be made as
      discussed above. 

(2)   In the event the Contract Owner/Annuitant dies on or after the 
      Annuitization Date, distribution, if any, must be made to the Beneficiary 
      at least as rapidly as under the method of distribution being used as of 
      the date of the Contract Owner/Annuitant's death.





                                       37



                                   39 of 129

<PAGE>   40
B.    If the Contract Owner is not a natural person, the death of the Annuitant
(or a change of the Annuitant) will be treated like a death of the Contract
Owner and will result in a distribution pursuant to Section (1), regardless of
whether a Contingent Annuitant has also been named.  The distribution will take
the form of either:

      (a)    the Death Benefit described below (if the Annuitant has died and
             there is no Contingent Annuitant), or, in all other cases, 

      (b)    the benefit described in Section (1) above, except that in the 
             event of a change of Annuitant, the benefit will be paid to the
             Contract Owner if the Annuitant is living, or as a Death Benefit
             to the Beneficiary upon the death of the Annuitant (and the
             Contingent Annuitant, if any) prior to the expiration of the
             period described in Section (1) above.

DEATH BENEFIT AT DEATH OF DESIGNATED ANNUITANT PRIOR TO THE ANNUITIZATION DATE

      The Death Benefit is payable to the Beneficiary unless the Owner has
named a Contingent Designated Annuitant.  In such case, the Death Benefit is
payable to the Beneficiary upon the death of the last survivor of the
Designated Annuitant and Contingent Designated Annuitant.  The value of the
Death Benefit will be determined as of the Valuation Date coincident with or
next following the date the Company receives both (1) due proof of death and
(2) an election for (a) a single sum payment or (b) Annuity Payment Option.

      Contracts issued in connection with Qualified Plans, Individual
Retirement Annuities, or Tax Sheltered Annuities will be subject to specific
rules, set forth in the Plan, Contract, or Internal Revenue Code concerning
distributions upon the death of the Owner or Designated Annuitant (see the
"Required Distribution For Qualified Plans or Tax Sheltered Annuities"
provision).

      If a single sum settlement is requested, payment will be made in
accordance with any applicable laws and regulations governing the payment of
Death Benefits.  If an Annuity Payment Option is desired, election may be made
by the Beneficiary during the 90-day period commencing with the date written
notice is received by the Company.  If no election has been made by the end of
such 90-day period, the Death Benefit will be paid to the Beneficiary in a
single sum.  The amount of the Death Benefit will be the greater of (i) the sum
of all purchase payments, less any amounts surrendered, or (ii) the Contract
Value.

      If the Contract Owner has (1) requested an Annuity Commencement Date
later than the first day of the calendar month after the Designated Annuitant's
75th birthday, (2) the Company has approved the request, and (3) the Designated
Annuitant dies after his or her 75th birthday, the dollar amount of the Death
Benefit will be equal to the Contract Value.  

If an Owner/Annuitant has died prior to the first day of the calendar month 
following his or her 75th birthday, and

      1.     the Contract Value is less than the Death Benefit as defined 
             above, and

      2.     the Beneficiary is entitled to continue the Contract indefinitely
             (in the case of a beneficiary-spouse) or for any period of time
             consistent with Section 72 of the Internal Revenue Code (in the
             case of non-spousal beneficiaries), then the following option will
             be provided:



                                       38



                                   40 of 129

<PAGE>   41
             At the direction of the Beneficiary, and in lieu of distribution
      of the Death Benefit, the Company will credit the Contract with the
      difference between the Contract Value and the Death Benefit.  Any such
      credit shall be made among the various sub-accounts and the Fixed Account
      in the same proportional allocation existing at time of the
      Owner/Annuitant's death.

DEATH BENEFIT AFTER THE ANNUITIZATION DATE

      If the Annuitant dies after the Annuitization Date, any benefit that may
be payable shall be as specified in the Annuity Payment Option elected.

REQUIRED DISTRIBUTION FOR QUALIFIED PLANS OR TAX SHELTERED ANNUITIES

      The entire interest of an Annuitant under a Qualified Contract or Tax
Sheltered Annuity Contract will be distributed in a manner consistent with the
Minimum Distribution and Incidental Benefit (MDIB) provisions of Section
401(a)(9) of the Internal Revenue Code and regulations thereunder, as
applicable, and will be paid, notwithstanding anything else contained herein,
to the Owner/Annuitant under the Annuity Payments Option selected, over a
period not exceeding:

         A.  the life of the Owner/Annuitant or the lives of the
             Owner/Annuitant and the Owner/Annuitant's designated Beneficiary; 
             or 

         B.  a period not extending beyond the life expectancy of the 
             Owner/Annuitant or the life expectancy of the Owner/Annuitant and 
             the Owner/Annuitant's designated Beneficiary provided that, for Tax
             Sheltered Annuity Contracts, no distributions will be required
             from this Contract if distributions otherwise required from this
             Contract are being withdrawn from another Tax Sheltered Annuity
             Contract of the Annuitant.

      If the Owner/Annuitant's entire interest is to be distributed in equal or
substantially equal payments over a period described in A or B, such payments
will commence not later than the first day of April following the calendar year
in which the Owner/Annuitant attains age 70 1/2 (the Required Beginning Date).
In the case of a governmental plan or church plan (as those terms are used in
Code Section 401(a)(9)(c)), the Required Beginning Date will be the later of
the dates determined under the preceding sentence or April 1 of the calendar
year following the calendar year in which the Annuitant retires.

      If the Owner dies prior to the commencement of his or her distribution,
the interest in the Qualified Contract or Tax Sheltered Annuity must be
distributed by December 31 of the year in which the fifth anniversary of his or
her death occurs unless: 

(a)   In the case of a Tax Sheltered Annuity, the Owner names his or her 
      surviving spouse as the Beneficiary and such spouse elects to:


      (i)    treat the annuity as a Tax Sheltered Annuity established for his 
             or her benefit; or

      (ii)   receive distribution of the account in nearly equal payments over
             his or her life (or a period not exceeding his or her life
             expectancy) and commencing not later than December 31 of the year
             in which the Owner would have attained age 70 1/2; or

(b)   In the case of a Tax Sheltered Annuity or a Qualified Contract, the Owner
      names a Beneficiary other than his or her surviving spouse and such
      beneficiary elects to receive a distribution of the





                                       39



                                   41 of 129

<PAGE>   42
      account in nearly equal payments over his or her life (or a period not
      exceeding his or her life expectancy) commencing not later than December
      31 of the year following the year in which the Owner dies.

      If the Owner dies after distribution has commenced, distribution must
continue at least as rapidly as under the schedule being used prior to his or
her death, except that a surviving spouse may treat a Tax Sheltered Annuity as
his or her own to the extent permitted by law.

      Payments commencing on the Required Beginning Date will not be less than
the lesser of the quotient obtained by dividing the entire interest of the
Owner/Annuitant by the life expectancy of the Owner/Annuitant, or the joint and
last survivor expectancy of the Owner/Annuitant and the Owner/Annuitant's
Designated Beneficiary (whichever is applicable under the applicable Minimum
Distribution or MDIB provisions).  Life expectancy and joint and last survivor
expectancy are computed by the use of return multiples contained in Section
1.72-9 of the Treasury Regulations.  

REQUIRED DISTRIBUTIONS FOR INDIVIDUAL RETIREMENT ANNUITIES

      Distribution from an Individual Retirement Annuity must begin not later
than April 1 of the calendar year following the calendar year in which the
Owner attains age 70 1/2, provided that, for Individual Retirement Annuity
Contracts, no distributions will be required from this Contract if
distributions otherwise required from this Contract are being withdrawn from
another Individual Retirement Annuity Contract of the Annuitant.  Distribution
may be accepted in a lump sum or in nearly equal payments over: (a) the Owner's
life or the lives of the Owner and his or her spouse or Designated Beneficiary,
or (b) a period not extending beyond the Owner's life expectancy or the life
expectancy of the Owner and the Owner's spouse or designated Beneficiary.

      If the Owner dies prior to the commencement of his or her distribution,
the interest in the Individual Retirement Annuity must be distributed by
December 31 of the calendar year in which the fifth anniversary of his or her
death occurs, unless:

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

      (i)    treat the annuity as an Individual Retirement Annuity established 
             for his or her benefit; or 

      (ii)   receive distribution of the account in nearly equal payments over 
             his or her life (or a period not exceeding his or her life 
             expectancy) and commencing not later than December 31 of the year
             in which the Owner would have attained age 70 1/2; or 

(b)   The Owner names a Beneficiary other than his or her surviving spouse and 
      such beneficiary elects to receive a distribution of the account in 
      nearly equal payments over his or her life (or a period not exceeding
      his or her life expectancy) commencing not later than December 31 of the
      year following the year in which the Owner dies.  

      If the Owner dies after distribution has commenced, distribution must 
continue at least as rapidly as under the schedule being used prior to his or 
her death, except that a surviving spouse may treat the Individual Retirement 
Annuity as his or her own, in the same manner as is described in section 
(a)(i) of this provision.

      If the amounts distributed do not satisfy the distribution rules
mentioned above, a penalty tax of 50% is levied on the amount that should have
been distributed for that year.





                                       40



                                   42 of 129

<PAGE>   43
      A pro-rata portion of all distributions will be included in the gross
income of the person receiving the distribution and taxed at ordinary income
tax rates.  The portion of the distribution which is taxable is based on the
ratio between the amount by which non-deductible contributions exceed prior
non-taxable distributions and total account balances at the time of the
distribution.  The Owner of an Individual Retirement Annuity must annually
report the amount of non-deductible contributions, the amount of any
distribution, the amount by which non-deductible contributions for all years
exceed non-taxable distributions for all years, and the total balance of all
Individual Retirement Accounts and Annuities.

      Individual Retirement Annuity Distributions will not receive the benefit
of the tax treatment of a lump sum distribution from a Qualified Plan.  If the
Owner dies prior to the time distribution of his or her interest in the annuity
is completed, the balance will also be included in his or her gross estate.

GENERATION-SKIPPING TRANSFERS

      The Company may be required to determine whether the Death Benefit or any
other payment constitutes a direct skip as defined in Section 2612 of the
Internal Revenue Code, and the amount of the tax on the generation-skipping
transfer resulting from such direct skip.  If applicable, such payment will be
reduced by any tax the Company is required to pay by Section 2603 of the
Internal Revenue Code.

      A direct skip may occur when property is transferred to or a Death
Benefit is paid to an individual two or more generations younger than the
Contract Owner.

                              GENERAL INFORMATION

CONTRACT OWNER SERVICES

      ASSET REBALANCING- The Contract Owner may direct the automatic
reallocation of contract values to the underlying Mutual Fund options on a
predetermined percentage basis every three months.  If the last day of the
three month period falls on a Saturday, Sunday, recognized holiday or any other
day when the New York Stock Exchange is closed, the Asset Rebalancing exchange
will occur on the last business day before that day.  An Asset Rebalancing
request must be in writing on a form provided by the Company.

      Contracts issued to a Qualified Plan or a Tax Sheltered Annuity Plan as
defined by the Internal Revenue Code may have superseding plan restrictions
with regard to the frequency of fund exchanges and underlying Mutual Fund
options.  The Contract Owner may want to contact a financial adviser in order
to discuss a specific contract.

      The Company reserves the right to discontinue offering Asset Rebalancing 
upon 30 days' written notice to the Contract Owners; however, any such 
discontinuation would not affect Asset Rebalancing programs which have already 
commenced.  The Company also reserves the right to assess a processing fee for 
this service.  

      DOLLAR COST AVERAGING- The Contract Owner may direct the Company to 
automatically transfer from the Money Market sub-account, Limited Maturity Bond 
Portfolio sub-account or the Fixed Account to any other sub-account within the 
Variable Account on a monthly basis.  This service is intended to





                                       41



                                   43 of 129

<PAGE>   44
allow the Contract Owner to utilize Dollar Cost Averaging, a long-term
investment program which provides for regular, level investments over time.
The Company makes no guarantees that Dollar Cost Averaging will result in a
profit or protect against loss in a declining market.  To qualify for Dollar
Cost Averaging, there must be a minimum total Contract Value of $15,000.
Transfers for purposes of Dollar Cost Averaging can only be made from the Money
Market sub-account, Limited Maturity Bond Portfolio sub-account or the Fixed
Account.  The minimum monthly Dollar Cost Averaging transfer is $100.  In
addition, Dollar Cost Averaging monthly transfers from the Fixed Account must
be equal to or less than 1/30th of the Fixed Account value when the Dollar Cost
Averaging program is requested.  Transfers out of the Fixed Account, other than
for Dollar Cost Averaging, may be subject to certain additional restrictions
(see "Transfers").  A written election of this service, on a form provided by
the Company, must be completed by the Contract Owner in order to begin
transfers.  Once elected, transfers from the Money Market sub-account, Limited
Maturity Bond Portfolio sub-account or the Fixed Account will be processed
monthly until either the value in the Money Market sub-account, Limited
Maturity Bond Portfolio sub-account or the Fixed Account is completely depleted
or the Contract Owner instructs the Company in writing to cancel the monthly
transfers.

      The Company reserves the right to discontinue offering Dollar Cost
Averaging upon 30 days' written notice to Contract Owners; however, any such
discontinuation would not affect Dollar Cost Averaging programs which have
already commenced.  The Company also reserves the right to assess a processing
fee for this service.

      SYSTEMATIC WITHDRAWALS- A Contract Owner may elect in writing on a form
provided by the Company to take Systematic Withdrawals by surrendering a
specified dollar amount (of at least $100) on a monthly, quarterly,
semi-annual, or annual basis.  The Company will process the withdrawals as
directed by surrendering on a pro-rata basis Accumulation Units from all
sub-accounts in which the Contract Owner has an interest, and the Fixed
Account.  A Contingent Deferred Sales Charge may also apply to Systematic
Withdrawals in accordance with the considerations set forth in the "Contingent
Deferred Sales Charge" section.  Each Systematic Withdrawal is subject to
federal income taxes on the taxable portion.  In addition, a 10% federal
penalty tax may be assessed on Systematic Withdrawals if the Contract Owner is
under age 59 1/2.  If directed by the Contract Owner, the Company will withhold
federal income taxes from each Systematic Withdrawal.  The Contract Owner may
discontinue Systematic Withdrawals at any time by notifying the Company in
writing.

      The Company reserves the right to discontinue offering Systematic
Withdrawals upon 30 days' written notice to Contract Owners; however, any such
discontinuation would not affect any Systematic Withdrawal programs already
commenced.  The Company also reserves the right to assess a processing fee for
this service.  

STATEMENTS AND REPORTS

      The Company will mail to Contract Owners, at their last known address of
record, any statements and reports required by applicable law or regulation.
Contract Owners should therefore give the Company prompt notice of any address
change.  The Company will send a confirmation statement to Contract Owners each
time a transaction is made affecting the Owners' Variable Account Contract
Value, such as making additional purchase payments, transfers, exchanges or
withdrawals.  Quarterly statements are also mailed detailing the Contract
activity during the calendar quarter.  Instead of





                                       42



                                   44 of 129

<PAGE>   45
receiving an immediate confirmation of transactions made pursuant to some types
of periodic payment plan (such as a dollar cost averaging program) or salary
reduction arrangement, the Contract Owner may receive confirmation of such
transactions in their quarterly statements.  The Contract Owner should review
the information in these statements carefully.  All errors or corrections must
be reported to the Company immediately to assure proper crediting to the
Owner's Contract.  The Company will assume all transactions are accurate unless
the Contract Owner notifies the Company otherwise within 30 days after receipt
of the statement. The Company will also send to Contract Owners each year an
annual report and a semi-annual report containing financial statements for the
Variable Account, as of December 31 and June 30, respectively.  

ALLOCATION OF PURCHASE PAYMENTS AND CONTRACT VALUE

      Purchase payments are allocated to one or more sub-accounts within the
Variable Account in accordance with the designation of the underlying Mutual
Funds by the Contract Owner, and converted into Accumulation Units.

      The initial first year purchase payment must be at least $1,500 for
Non-Qualified Contracts.  However, if periodic payments are expected by the
Company, this initial first year minimum may be satisfied by purchase payments
made on an annualized basis.  Purchase payments, if any, after the first
Contract Year must be at least $10 each.  The Company, however, reserves the
right to lower this $10 purchase payment minimum for certain employer sponsored
programs.  The Contract Owner may increase or decrease purchase payments or
change the frequency of payment.  The Contract Owner is not obligated to
continue purchase payments in the amount or at the frequency elected.  There
are no penalties for failure to continue purchase payments.

      The cumulative total of all purchase payments under Contracts issued on
the life of any one Designated Annuitant may not exceed $1,000,000 without
prior consent of the Company.

      THE PURCHASER IS CAUTIONED THAT INVESTMENT RETURN ON SMALL INITIAL AND
SUBSEQUENT PURCHASE PAYMENTS MAY BE LESS THAN CHARGES ASSESSED BY THE COMPANY.

      The initial purchase payment allocated to designated sub-accounts of the
Variable Account will be priced not later than 2 business days after receipt of
an order to purchase if the Application and all information necessary for
processing the purchase order are complete upon receipt by the Company. The
Company may retain the purchase payment for up to 5 business days while
attempting to complete an incomplete Application.  If the Application cannot be
made complete within 5 days, the prospective purchaser will be informed of the
reasons for the delay and the purchase payment will be returned immediately
unless the prospective purchaser specifically consents to the Company retaining
the purchase payment until the Application is made complete.  When the
application is made complete, the purchase payment will be priced within two
business days.

      Purchase payments will not be priced on the following nationally
recognized holidays: New Year's Day, Presidents' Day, Good Friday, Memorial
Day, Independence Day, Labor Day, Thanksgiving and Christmas.





                                       43



                                   45 of 129

<PAGE>   46
VALUE OF A VARIABLE ACCOUNT ACCUMULATION UNIT

      The value of a Variable Account Accumulation Unit for each sub-account
was arbitrarily set initially at $10 when underlying Mutual Fund shares in that
sub-account were available for purchase.  The value for any subsequent
Valuation Period is determined by multiplying the Accumulation Unit value for
each sub-account for the immediately preceding Valuation Period by the Net
Investment Factor for the sub-account during the subsequent Valuation Period.
The value of an Accumulation Unit may increase or decrease from Valuation
Period to Valuation Period.  The number of Accumulation Units will not change
as a result of investment experience.  

NET INVESTMENT FACTOR

      The Net Investment Factor for any Valuation Period is determined by
dividing (a) by (b) and subtracting (c) from the result where: 

(a)   is the net of:

      (1)    the net asset value per share of the underlying Mutual Fund held
             in the sub-account determined at the end of the current Valuation
             Period, plus

      (2)    the per share amount of any dividend or capital gain distributions
             made by the underlying Mutual Fund held in the sub-account if the
             "ex-dividend" date occurs during the current Valuation Period.

(b)   is the net asset value per share of the underlying Mutual Fund held in
      the sub-account determined at the end of the immediately preceding
      Valuation Period.

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

      For underlying Mutual Fund options that credit dividends on a daily basis 
and pay such dividends once a month (the Nationwide Separate Account Trust - 
Money Market Fund), the Net Investment Factor allows for the monthly 
reinvestment of these daily dividends.  

      The Net Investment Factor may be greater or less than one; therefore, the 
value of an Accumulation Unit may increase or decrease.  It should be noted 
that changes in the Net Investment Factor may not be directly proportional to 
changes in the net asset value of underlying Mutual Fund shares, because of the 
deduction for Mortality Risk Charge, Expense Risk Charge and Administration 
Charge.  

VALUATION OF ASSETS

      Underlying Mutual Fund shares in the Variable Account will be valued at
their net asset value.  

DETERMINING THE CONTRACT VALUE

      The sum of the value of all Variable Account Accumulation Units
attributable to the Contract and amounts credited to the Fixed Account is the
Contract Value.  The number of Accumulation Units credited per each sub-account
are determined by dividing the net amount allocated to the sub-account





                                       44



                                   46 of 129

<PAGE>   47
by the Accumulation Unit Value for the sub-account for the Valuation Period
during which the purchase payment is received by the Company.  In the event
part or all of the Contract Value is surrendered or charges or deductions are
made against the Contract Value, an appropriate number of Accumulation Units
from the Variable Account and an appropriate amount from the Fixed Account will
be deducted in the same proportion that the Contract Owner's interest in the
Variable Account and the Fixed Account bears to the total Contract Value.

SURRENDER (REDEMPTION)

      While the Contract is in force and prior to the earlier of the
Annuitization Date or the death of the Designated Annuitant, the Company will,
upon proper written application by the Contract Owner deemed by the Company to
be in good order, allow the Contract Owner to surrender a portion or all of the
Contract Value.  "Proper Written Application" means that the surrender must be
requested in writing by the Contract Owner, satisfy all good order
requirements, and the Company may require that the signature(s) be guaranteed
by a member firm of the New York, American, Boston, Midwest, Philadelphia, or
Pacific Stock Exchange, or by a Commercial Bank or a Savings and Loan, which is
a member of the Federal Deposit Insurance Corporation.  In some cases (for
example, requests by a corporation, partnership, agent, fiduciary, or surviving
joint owner), the Company will require additional documentation of a customary
nature.

      The Company will, upon receipt of any such written request, surrender a
number of Accumulation Units from the Variable Account and an amount from the
Fixed Account necessary to equal the gross dollar amount requested, less any
applicable Contingent Deferred Sales Charge (see "Contingent Deferred Sales
Charge").  In the event of a partial surrender, the Company will, unless
instructed to the contrary, surrender Accumulation Units from all sub-accounts
in which the Contract Owner has an interest, and the Fixed Account.  The number
of Accumulation Units surrendered from each sub-account and the amount
surrendered from the Fixed Account will be in the same proportion that the
Contract Owner's interest in the sub-accounts and Fixed Account bears to the
total Contract Value.

      The Company will pay any funds applied for from the Variable Account
within 7 days of receipt of such application in the Company's home office.
However, the Company reserves the right to suspend or postpone the date of any
payment of any benefit or values for any Valuation Period (1) when the New York
Stock Exchange ("Exchange") is closed, (2) when trading on the Exchange is
restricted, (3) when an emergency exists as a result of which disposal of
securities held in the Variable Account is not reasonably practicable or it is
not reasonably practicable to determine the value of the Variable Account's net
assets, or (4) during any other period when the Securities and Exchange
Commission, by order, so permits for the protection of security holders;
provided that applicable rules and regulations of the Securities and Exchange
Commission shall govern as to whether the conditions prescribed in (2) and (3)
exist.  The Contract Value on surrender may be more or less than the total of
purchase payments made by a Contract Owner, depending on the market value of
the underlying Mutual Fund shares.

      Certain redemption restrictions also apply to Contracts issued under the
Texas Optional Retirement Program or the Louisiana Optional Retirement Plan.
With respect to Contracts issued under the Texas Optional Retirement Program,
the Texas Attorney General has ruled that withdrawal benefits are available
only in the event of a participant's death, retirement, termination of
employment





                                       45



                                   47 of 129

<PAGE>   48
due to total disability, or other termination of employment in a Texas public
institution of higher education.  Retirement benefits made pursuant to the
Louisiana Optional Retirement Plan are to be paid in the form of lifetime
income and, except for Death Benefits, lump sum cash payments are not
permitted.  A participant under the Louisiana Optional Retirement Plan may take
a distribution from the Contract only in the event of retirement or termination
of employment.  A participant under either the Texas Optional Retirement
Program or the Louisiana Optional Retirement Plan will not, therefore, be
entitled to receive the right of withdrawal in order to receive the cash values
credited to such participant under the Contract unless one of the foregoing
conditions has been satisfied.  The value of such Contracts may, however, be
transferred to other contracts or other carriers during the participation in
these retirement programs, subject to any applicable Contingent Deferred Sales
Charge.  The Company issues this Contract to participants in the Texas Optional
Retirement Program in reliance upon, and in compliance with, Rule 6c-7 of the
Investment Company Act of 1940 and to participants in the Louisiana Optional
Retirement Plan in reliance upon, and in compliance with, an exemptive order
the Company obtained from the Securities and Exchange Commission on August 22,
1990.  

SURRENDERS UNDER A QUALIFIED PLAN OR TAX SHELTERED ANNUITY CONTRACT

      Except as provided below, the Owner may Surrender part or all of the
Contract Value at any time this Contract is in force prior to the earlier of
the Annuitization Date or the death of the Designated Annuitant: 

A.    The surrender of Contract Value attributable to contributions made 
      pursuant to a salary reduction agreement (within the meaning of Code
      Section 402(g)(3)(A) or (C)), or transfers from a Custodial Account
      described in Section 403(b)(7) of the Internal Revenue Code, may be
      executed only: 

      1.     when the Contract Owner attains age 59 1/2, separates from 
             service, dies, or becomes disabled (within the meaning of Code 
             Section 72(m)(7)); or

      2.     in the case of hardship (as defined for purposes of Code Section
             401(k)), provided that any surrender of Contract Value in the case
             of hardship may not include any income attributable to salary
             reduction contributions.

B.    The surrender limitations described in Section A. above also apply to:

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

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

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

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





                                       46



                                   48 of 129

<PAGE>   49
      A premature distribution may not be eligible for rollover treatment.  To
assist in preventing disqualification of a Tax Sheltered Annuity in the event
of a ten-day free look, the Company will agree to transfer the proceeds to
another contract which meets the requirements of Section 403(b) of the Internal
Revenue Code, upon proper direction by the Contract Owner.  The foregoing is
the Company's understanding of the withdrawal restrictions which are currently
applicable under Code Section 401(k)(2)(B), Code Section 403(b)(11) and Revenue
Ruling 90-24.  Such restrictions are subject to legislative change and/or
reinterpretation from time to time.

      The contract surrender provisions may also be modified pursuant to the
plan terms and Internal Revenue Code tax provisions when the contract is issued
to fund a Qualified Plan.

      INFORMATION CONTAINED HEREIN SHOULD NOT BE SUBSTITUTED FOR THE ADVICE OF
A PERSONAL TAX ADVISER.  

TAXES


      The Company does not make any guarantee regarding the tax status of any
Contract or any transaction involving the Contracts.  

      Section 72 of the Internal Revenue Code (the "Code") governs taxation of 
annuities in general.  That section sets forth different rules for annuities 
purchased by Qualified Plans (corporate pension and profit sharing plans, 
simplified employee pension-individual retirement account plans, and retirement 
plans for self-employed individuals), Individual Retirement Annuities, 
Individual Retirement Accounts, and Tax Sheltered Annuities and annuities which 
are not purchased by such plans.  (For discussion of tax treatment of 
non-qualified contracts, see below.)  Each type of annuity is discussed 
separately below.

      The tax treatment of Qualified Plans, Individual Retirement Annuities,
Tax Sheltered Annuities, and annuities purchased by such plans is controlled by
the Internal Revenue Code.  You should consult your financial consultant or tax
adviser to discuss in detail your particular tax situation and the use of the
Contracts.

      The Tax Reform Act of 1986 and subsequent legislation changed some of the
rules regarding the tax treatment of distributions from Qualified Plans and
annuities purchased by Qualified Plans.  You should consult your financial
consultant or legal or tax advisor to discuss in detail your particular tax
situation and the use of the Contracts.

      Generally the amount of any payment of items of interest to a nonresident
alien of the United States shall be subject to withholding of a tax equal to
thirty percent (30%) of such amount or, if applicable, a lower treaty rate.  A
payment may not be subject to withholding where the recipient sufficiently
establishes that such payment is effectively connected to the recipient's
conduct of a trade or business in the United States and such payment is
includable in the recipient's gross income.  

NON-QUALIFIED CONTRACTS

      The rules applicable to Non-Qualified Contracts provide that a portion of
each annuity payment received is excludable from taxable income based on the
ratio between the Contract Owner's investment in the Contract and the expected
return on the Contract.  The maximum amount excludable from income is the
investment in the Contract.  If the Designated Annuitant dies prior to
excluding from





                                       47



                                   49 of 129

<PAGE>   50
income the entire investment in the Contract, the Designated Annuitant's final
tax return may reflect a deduction for the balance of the investment in the
Contract.

      Distributions made from the Contract prior to the Annuity Commencement
Date are taxable to the Contract Owner to the extent that the cash value of the
Contract exceeds the Contract Owner's investment at the time of the
distribution.  Distributions, for this purpose, include partial surrenders,
dividends, loans, or any portion of the Contract which is assigned or pledged;
or for Contracts issued after April 22, 1987, any portion of the Contract
transferred by gift.  For these purposes, a transfer by gift may occur upon
annuitization if the Contract Owner and the Designated Annuitant are not the
same individual.  In determining the taxable amount of a distribution, all
annuity contracts issued after October 21, 1988, by the same company to the
same contract owner during any 12 month period, will be treated as one annuity
contract.  (Additional limitations on the use of multiple contracts may be
imposed by Treasury regulations).  Distributions prior to the Annuity
Commencement Date with respect to that portion of the Contract invested prior
to August 14, 1982, are treated first as a recovery of the investment in the
Contract as of that date.  A distribution in excess of the amount of the
investment in the Contract as of August 14, 1982, will be treated as taxable
income.

      The Tax Reform Act of 1986 has changed the tax treatment of certain
Non-Qualified Contracts held by entities other than individuals.  Such entities
are taxed currently on the earnings on the Contract which are attributable to
contributions made to the Contract after February 28, 1986.  There are
exceptions for Qualified Contracts, Individual Retirement Annuities and Tax
Sheltered Annuities; immediate annuities; and certain Contracts owned for the
benefit of an individual.  An immediate annuity, for purposes of this
discussion, is a single premium Contract on which payments begin within one
year of purchase.

      Internal Revenue Code Section 72 also provides for a penalty, equal to
10% of any distribution which is includable in gross income, if such
distribution is made prior to attaining age 59 1/2, the death or disability of
the Contract Owner.  The penalty does not apply if the distribution is one of a
series of substantially equal periodic payments made over the life or life
expectancy (or joint lives or life expectancies) of the Designated Annuitant
(and the Designated Annuitant's Beneficiary), or is made from an immediate
annuity, or is allocable to an investment in the Contract before August 14,
1982.  A Contract Owner wishing to begin taking distributions to which the 10%
tax penalty does not apply should forward a written request to the Company.
Upon receipt of a written request from the Contract Owner, the Company will
inform the Contract Owner of the procedures pursuant to Company Policy and
subject to limitations of the Contract including but not limited to first year
withdrawals.  If the Designated Annuitant selects an annuity for life or life
expectancy and changes the method of payment before the expiration of 5 years
and the attainment of age 59 1/2, the early withdrawal penalty will apply.  The
penalty will be equal to that which would have been imposed had no exception
applied from the outset, and the Designated Annuitant will also pay interest on
the amount of the penalty from the date it would have originally applied until
it is actually paid.

      In order to qualify as an Annuity Contract under Section 72 of the Code,
the Contract must provide for distribution to be made upon the death of the
Contract Owner.  In such case the Designated Annuitant, Beneficiary or other
named recipient must receive the distribution within 5 years of the Owner's
death.  However, the recipient may elect for payments to be made over his or
her life or life expectancy if such payments begin within one year from the
death of the Contract Owner.  If the





                                       48



                                   50 of 129

<PAGE>   51
Contract Owner's Beneficiary is the surviving spouse, such spouse may be
treated as the Contract Owner and the Contract may be continued throughout the
life of the surviving spouse.  In the event the Contract Owner dies on or after
the Annuitization Date and before the entire interest has been distributed, the
remaining portion must be distributed at least as rapidly as under the method
of distribution being used as of the date of the Contract Owner's death.  If
the Contract Owner is not an individual, the death of the Annuitant (or a
change in the Annuitant) will result in a distribution pursuant to these rules,
regardless of whether a Contingent Annuitant has been named (see "Required
Distribution For Qualified Plans or Tax Sheltered Annuities").

      The Company is required to withhold tax from certain distributions to the
extent that such distribution would constitute income to the Contract Owner.
The Contract Owner is entitled to elect not to have federal income tax withheld
from any such distribution, but may be subject to penalties in the event
insufficient federal income tax is paid, through withholding estimated
payments.

      Payment of a benefit or transfer of any property to an individual two or
more generations younger than the Contract Owner may constitute a
generation-skipping transfer, subject to taxation under Section 2601 et seq. of
the Internal Revenue Code.  

DIVERSIFICATION

      The Internal Revenue Service has promulgated regulations under Section
817(h) of the Internal Revenue Code ("Code") relating to diversification
standards for the investments underlying a variable annuity contract.  The
regulations provide that a variable annuity contract which does not satisfy the
diversification standards will not be treated as an annuity contract, unless
the failure to satisfy the regulations was inadvertent, the failure is
corrected, and the Owner or the Company pays an amount to the Internal Revenue
Service.  The amount will be based on the tax that would have been paid by the
Owner if the income, for the period the contract was not diversified, had been
received by the Owner.  If the failure to diversify is not corrected in this
manner, the Owner of an annuity contract will be deemed the Owner of the
underlying securities and will be taxed on the earnings of his account.  The
Company believes, under its interpretation of the Code and regulations
thereunder, that the investments underlying this Contract meet these
diversification standards.  

CHARGE FOR TAX PROVISIONS

      The Company is no longer required to maintain a capital gain reserve
liability on Non-Qualified Contracts since capital gains attributable to assets
held in the Company's Variable Account for such Contracts are not taxable to
the Company.  However, the Company reserves the right to implement and adjust
the tax charge in the future, if the tax laws change.  

QUALIFIED PLANS, INDIVIDUAL RETIREMENT ANNUITIES, INDIVIDUAL RETIREMENT 
ACCOUNTS AND TAX SHELTERED ANNUITIES

      The Contracts may be used with Qualified Plans, Individual Retirement
Annuities, Individual Retirement Accounts, Tax Sheltered Annuities and other
plans receiving favorable tax treatment. For information regarding eligibility,
limitations on permissible amounts of purchase payments, and tax consequences
on distribution from such plans, the purchasers of such Contracts should seek
competent advice. The terms of such plans may limit the rights available under
the Contracts.





                                       49



                                   51 of 129

<PAGE>   52
      The Internal Revenue Code of 1986, as amended, permits the rollover of
most distributions from Qualified Plans to other Qualified Plans, Individual
Retirement Accounts, or Individual Retirement Annuities.  Most distributions
from Tax Sheltered Annuities may be rolled into another Tax Sheltered Annuity,
an Individual Retirement Account, or an Individual Retirement Annuity.
Distributions which may not be rolled over are those which are:

      1.     one of a series of substantially equal annual (or more frequent)
             payments made: a) over the life (or life expectancy) of the
             employee, b) the joint lives (or joint life expectancies) of the
             employee and the employee's designated beneficiary, or c) for a
             specified period of ten years or more, or

      2.     a required minimum distribution.

      Any distribution eligible for rollover will be subject to federal tax
withholding at a 20 percent rate unless the distribution is transferred
directly to an appropriate plan as described above.

      Individual Retirement Accounts and Individual Retirement Annuities may
not provide life insurance benefits.  If the Death Benefit exceeds the greater
of the cash value of the Contract or the sum of all purchase payments (less
surrenders), it is possible the Internal Revenue Service could determine that
the Individual Retirement Account or Individual Retirement Annuity did not
qualify for the desired tax treatment.

      The Contract is available for Qualified Plans electing to comply with
section 404(c) of the Employee Retirement Income Security Act (ERISA).  It is
the responsibility of the plan and its fiduciaries to determine and satisfy
section 404(c) requirements.  

ADVERTISING

      A "yield" and "effective yield" may be advertised for the Nationwide
Separate Account Trust Money Market Fund sub-account.  "Yield" is a measure of
the net dividend and interest income earned over a specific seven-day period
(which period will be stated in the advertisement) expressed as a percentage of
the offering price of the sub-account's units.  Yield is an annualized figure,
which means that it is assumed that the sub-account generates the same level of
net income over a 52-week period.  The "effective yield" is calculated
similarly but includes the effect of assumed compounding, calculated under
rules prescribed by the Securities and Exchange Commission.  The effective
yield will be slightly higher than yield due to this compounding effect.

      The Company may also from time to time advertise the performance of the
sub-accounts of the Variable Account relative to the performance of other
variable annuity sub-accounts or underlying mutual fund options with similar or
different objectives, or the investment industry as a whole.  Other investments
to which the sub-accounts may be compared include, but are not limited to:
precious metals; real estate; stocks and bonds; closed-end funds; CDs; bank
money market deposit accounts and passbook savings; and the Consumer Price
Index.

      The sub-accounts of the Variable Account may also be compared to certain
market indexes, which may include, but are not limited to:  S&P 500;
Shearson/Lehman Intermediate Government/Corporate Bond Index; Shearson/Lehman
Long-Term Government/Corporate Bond Index;





                                       50



                                   52 of 129

<PAGE>   53
Donoghue Money Fund Average; U.S. Treasury Note Index; Bank Rate Monitor
National Index of 2 1/2 Year CD Rates; and Dow Jones Industrial Average.

      Normally these rankings and ratings are published by independent tracking
services and publications of general interest including, but not limited to:
Lipper Analytical Services, Inc., CDA/Wiesenberger, Morningstar, Donoghue's,
magazines such as MONEY, FORBES, KIPLINGER'S PERSONAL FINANCE MAGAZINE,
FINANCIAL WORLD, CONSUMER REPORTS, BUSINESS WEEK, TIME, NEWSWEEK, NATIONAL
UNDERWRITER, U.S. NEWS AND WORLD REPORT; rating services such as LIMRA, VALUE,
BEST'S AGENT GUIDE, WESTERN ANNUITY GUIDE, COMPARATIVE ANNUITY REPORTS; and
other publications such as the WALL STREET JOURNAL, BARRON'S, INVESTOR'S DAILY,
and Standard & Poor's OUTLOOK.  In addition, Variable Annuity Research & Data
Service (THE VARDS REPORT) is an independent rating service that ranks over 500
variable annuity funds based upon total return performance.  These rating
services and publications rank the performance of the underlying Mutual Fund
options against all underlying mutual funds over specified periods and against
underlying mutual funds in specified categories.  The rankings may or may not
include the effects of sales or other charges.

      The Company is also ranked and rated by independent financial rating
services, among which are Moody's, Standard & Poor's and A.M. Best Company.
The purpose of these ratings is to reflect the financial strength or
claims-paying ability of the Company.  The ratings are not intended to reflect
the investment experience or financial strength of the Variable Account.  The
Company may advertise these ratings from time to time.  In addition, the
Company may include in certain advertisements, endorsements in the form of a
list of organizations, individuals or other parties which recommend the Company
or the Contracts.  Furthermore, the Company may occasionally include in
advertisements comparisons of currently taxable and tax deferred investment
programs, based on selected tax brackets, or discussions of alternative
investment vehicles and general economic conditions.

      The Company may from time to time advertise several types of historical
performance for the sub-accounts of the Variable Account.  The Company may
advertise for the sub-accounts standardized "average annual total return,"
calculated in a manner prescribed by the Securities and Exchange Commission,
and nonstandardized "total return."  "Average annual total return" will show
the percentage rate of return of a hypothetical initial investment of $1,000
for at least the most recent one, five and ten year period, or for a period
covering the time the underlying Mutual Fund option held in the sub-account has
been in existence, if the underlying Mutual Fund option has not been in
existence for one of the prescribed periods.  This calculation reflects the
deduction of all applicable charges made to the Contracts except for premium
taxes, which may be imposed by certain states.

      Nonstandardized "total return" will be calculated in a similar manner and
for the same time periods as the average annual total return except total
return will assume an initial investment of $10,000 and will not reflect the
deduction of any applicable Contingent Deferred Sales Charge, which, if
reflected, would decrease the level of performance shown.  The Contingent
Deferred Sales Charge is not reflected because the Contracts are designed for
long term investment.  An assumed initial investment of $10,000 will be used
because that figure more closely approximates the size of a typical Contract
than does the $1,000 figure used in calculating the standardized average annual
total return quotations.  The amount of the hypothetical initial investment
assumed affects performance because the Contract Maintenance Charge is a fixed
per Contract charge.





                                       51



                                   53 of 129

<PAGE>   54
      For those underlying Mutual Fund options which have not been held as
sub-accounts within the Variable Account for one of the quoted periods, the
standardized average annual total return and nonstandardized total return
quotations will show the investment performance such underlying Mutual Fund
options would have achieved (reduced by the applicable charges) had they been
held as sub-accounts within the Variable Account for the period quoted.  

ALL PERFORMANCE INFORMATION AND COMPARATIVE MATERIAL ADVERTISED BY THE COMPANY 
IS HISTORICAL IN NATURE AND IS NOT INTENDED TO REPRESENT OR GUARANTEE FUTURE
RESULTS.  A CONTRACT OWNER'S CONTRACT VALUE AT REDEMPTION MAY BE MORE OR LESS
THAN ORIGINAL COST.

<TABLE>
      Below are quotations of standardized average annual total return and
non-standardized total return calculated as described above, for each of the
sub-accounts available within the Variable Account for which there is
significant investment history.  These figures are based upon historical
earnings and are not necessarily representative of future results.

<CAPTION>
                           UNDERLYING MUTUAL FUND PERFORMANCE SUMMARY

                          NON-STANDARDIZED AVERAGE ANNUAL TOTAL RETURN

                                 1 Year To        5 Years To      Life of Fund      Date Fund
     SUB-ACCOUNT OPTIONS          12/31/94         12/31/94       To 12/31/94       Effective
<S>                            <C>              <C>              <C>                <C>
AVIS Growth Fund               -1.10%           8.85%            13.95%*               2-08-84
AVIS High Yield Bond           -8.05%           8.30%            11.25%*               2-08-84
Fund
AVIS US Govt/AAA-rated         -5.88%           5.89%             6.44%               11-19-85
Dreyfus Socially Responsible   -0.12%           N/A               5.32%               10-06-93
Growth Fund
Dreyfus Stock Index Fund       -0.73%           6.49%             6.48%                9-29-89
Fidelity Equity Income          5.38%           8.80%             9.24%               10-09-86
Port.
Fidelity Growth Port.          -1.62%           9.17%            10.86%               10-09-86
Fidelity High Income Port.     -3.12%          12.31%             9.20%                9-09-85
Fidelity Overseas Port.         0.11%           4.11%             5.36%                1-28-87
Fidelity Fund II Asset Mgr.    -7.61%           9.06%             8.49%                9-06-89
NSAT Capital Appreciation      -2.48%           N/A               3.58%                4-15-92
Fund
NSAT Govt. Bond Fund           -4.79%           6.22%            11.24%*              11-08-82
NSAT Money Market Fund          2.24%           3.13%             4.52%*              11-10-81
NSAT Total Return              -0.54%           7.40%            11.24%*              11-08-82
NB Growth Portfolio            -6.52%           4.12%            13.95%*               9-10-84
NB Limited Mat. Bond           -1.75%           4.55%             6.34%*               9-10-84
NB Partners Portfolio           N/A             N/A              -4.51%                3-22-94
Oppenheimer Bond Fund          -3.51%           6.76%             7.97%                4-30-85
Oppenheimer Global             -7.25%           N/A               9.36%               11-12-90
Securities
Oppenheimer Mult. Str.         -3.52%           5.72%             8.20%                2-09-87
</TABLE>


                                                                52


                                                             54 of 129
<PAGE>   55
<TABLE>
<CAPTION>
                                 1 Year To        5 Years To      Life of Fund      Date Fund
     SUB-ACCOUNT OPTIONS          12/31/94         12/31/94       To 12/31/94       Effective
<S>                            <C>                   <C>         <C>                  <C>
Strong Discovery Fund II       -6.91%                N/A          7.30%                5-08-92
Strong Special Fund II          1.96%                N/A         14.93%                5-08-92
TCI Balanced                   -0.99%                N/A          5.24%                5-01-91
TCI Growth                     -2.75%                6.88%        8.79%               11-20-87
TCI International               N/A                  N/A         -8.89%                5-01-94
Van Eck Worldwide Bond         -2.90%                4.19%        3.92%                9-01-89
Van Eck Gold & Nat. Res.       -6.33%                2.96%        4.28%                9-01-89

<FN>
       * Represents 10 years to 12/31/94.
</TABLE>



<TABLE>
                                        STANDARDIZED AVERAGE ANNUAL TOTAL RETURN
<CAPTION>
                                                         1 Year To        5 Years To      Life of Fund      Date Fund
     SUB-ACCOUNT OPTIONS          12/31/94         12/31/94       To 12/31/94       Effective
<S>                            <C>              <C>              <C>                 <C>
AVIS Growth Fund                -8.98%           6.15%            12.41%*              2-08-84
AVIS High Yield Bond Fund      -15.51%           5.71%             9.59%*              2-08-84
AVIS US Govt/AAA-rated         -13.46%           3.18%             3.89%              11-19-85
Dreyfus Socially Responsible    -8.05%           N/A              -3.41%              10-06-93
Growth Fund
Dreyfus Stock Index Fund        -8.62%           3.69%             3.24%               9-19-89
Fidelity Equity Income Port.    -2.72%           5.86%             6.56%              10-09-86
Fidelity Growth Port.           -9.46%           6.43%             8.41%              10-09-86
Fidelity High Income Port.     -10.87%           9.80%             6.76%               9-09-85
Fidelity Overseas Port.         -7.84%           0.93%             2.70%               1-28-87
Fidelity Fund II Asset Mgr.    -15.09%           6.49%             5.47%               9-06-89
NSAT Capital Appreciation      -10.27%           N/A              -1.01%               4-15-92
Fund
NSAT Govt. Bond Fund           -12.44%           3.53%             5.72%*             11-08-82
NSAT Money Market Fund          -5.84%           0.15%             2.12%*             11-10-81
NSAT Total Return               -8.44%           4.62%             9.59%*             11-08-82
NB Growth Portfolio            -14.07%           1.19%             8.57%*              9-10-84
NB Limited Mat. Bond            -9.58%           1.71%             4.21%*              9-10-84
NB Partners Portfolio            N/A             N/A             -13.70%               3-22-94
Oppenheimer Bond Fund          -11.24%           4.07%             5.82%               4-30-85
Oppenheimer Global             -14.75%           N/A               5.51%              11-12-90
Securities
Oppenheimer Mult. Str.         -11.24%           2.84%             5.99%               2-09-87
Strong Discovery Fund II       -14.44%           N/A               2.86%               5-08-92
Strong Special Fund II          -6.10%           N/A              10.79%               5-08-92
</TABLE>




                                       53



                                   55 of 129

<PAGE>   56
<TABLE>
<CAPTION>
                                 1 Year To        5 Years To      Life of Fund      Date Fund
     SUB-ACCOUNT OPTIONS          12/31/94         12/31/94       To 12/31/94       Effective
<S>                            <C>              <C>              <C>                 <C>
TCI Balanced                    -8.87%           N/A              1.64%                5-01-91
TCI Growth                     -10.52%           4.18%            6.24%               11-20-87
TCI International               N/A              N/A            -17.78%                5-01-94
Van Eck Worldwide Bond         -10.66%           1.40%            0.70%                9-01-89
Van Eck Gold & Nat. Res.       -13.89%          -0.63%            0.56%                9-01-89

<FN>
       * Represents 10 years to 12/31/94.
</TABLE>

                               LEGAL PROCEEDINGS

      There are no material legal proceedings, other than ordinary routine
litigation incidental to the business to which the Company and the Variable
Account are parties or to which any of their property is the subject.

      The General Distributor, Nationwide Financial Services, Inc., is not
engaged in any litigation of any material nature.

<TABLE>
                             TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION
<CAPTION>
                                                                                                      PAGE
<S>                                                                                                     <C>
General Information and History.........................................................................1
Services................................................................................................1
Purchase of Securities Being Offered....................................................................1
Underwriters............................................................................................2
Calculations of Performance.............................................................................2
Fund Performance Summary................................................................................3
Annuity Payments........................................................................................4
Financial Statements....................................................................................5
</TABLE>





                                       54



                                   56 of 129

<PAGE>   57
                                  APPENDIX A

      Purchase Payments under the Fixed Account portion of the Contract and
transfers to the Fixed Account portion become part of the general account of
the Company, which support insurance and annuity obligations. Because of
exemptive and exclusionary provisions, interests in the general account have
not been registered under the Securities Act of 1933 ("1933 Act"), nor is the
general account registered as an investment company under the Investment
Company Act of 1940 ("1940 Act"). Accordingly, neither the general account nor
any interest therein are generally subject to the provisions of the 1933 or
1940 Acts, and we have been advised that the staff of the Securities and
Exchange Commission has not reviewed the disclosures in this prospectus which
related to the guaranteed  interest portion. Disclosures regarding the Fixed
Account portion of the Contract and the general account, however, may be
subject to certain generally applicable provisions of the federal securities
laws relating to the accuracy and completeness of statements made in
prospectuses.

                           FIXED ACCOUNT ALLOCATIONS

THE FIXED ACCOUNT

      The Fixed Account is made up of all the general assets of the Company,
other than those in the Nationwide Variable Account II and any other segregated
asset account. Fixed Account purchase payments will be allocated to the Fixed
Account by election of the Contract Owner at the time of purchase.

      The Company will invest the assets of the Fixed Account in those assets
chosen by the Company and allowed by applicable law. Investment income from
such Fixed Account assets will be allocated by the Company between itself and
the Contracts participating in the Fixed Account.

      The level of annuity payments made to Annuitants under the Contracts will
not be affected by the mortality experience (death rate) of persons receiving
such payments or of the general population. The Company assumes this "mortality
risk" by virtue of annuity rates incorporated in the Contract which cannot be
changed. In addition, the Company guarantees that it will not increase charges
for maintenance of the Contracts regardless of its actual expenses.

      Investment income from the Fixed Account allocated to the Company
includes compensation for mortality and expense risks borne by the Company in
connection with Fixed Account Contracts. The amount of such investment income
allocated to the Contracts will vary from year to year in the sole discretion
of the Company at such rate or rates as the Company prospectively declares from
time to time. Any such rate or rates so determined will remain effective for a
period of not less than twelve months, and remain at such rate unless changed.
However, the Company guarantees that it will credit interest at not less than
3.0% per year (or as otherwise required under state law, or at such minimum
rate as stated in the contract when sold).  ANY INTEREST CREDITED TO AMOUNTS
ALLOCATED TO THE FIXED ACCOUNT IN EXCESS OF 3.0% PER YEAR WILL BE DETERMINED IN
THE SOLE DISCRETION OF THE COMPANY. THE CONTRACT OWNER ASSUMES THE RISK THAT
INTEREST CREDITED TO FIXED ACCOUNT ALLOCATIONS MAY NOT EXCEED THE MINIMUM
GUARANTEE OF 3.0% FOR ANY GIVEN YEAR.  New purchase payments deposited to the
Contract which are allocated to the Fixed Account may receive a different rate
of interest than money





                                       55



                                   57 of 129

<PAGE>   58
transferred from the Variable sub-accounts to the Fixed Account and amounts
maturing in the Fixed Account at the expiration of an Interest Rate Guarantee
Period.

      The Company guarantees that, at any time, the Fixed Account Contract
Value will not be less than the amount of the purchase payments allocated to
the Fixed Account, plus interest credited as described above, less the sum of
all administrative charges, any applicable premium taxes, and less any amounts
surrendered. If the Contract Owner effects a surrender, the amount available
from the Fixed Account will be reduced by any applicable Contingent Deferred
Sales Charge (see "Contingent Deferred Sales Charge").  

TRANSFERS

      Contract Owners may at the maturity of an Interest Rate Guarantee Period,
transfer a portion of the value of the Fixed Account to the Variable Account.
The maximum percentage that may be transferred will be determined by the
Company at its sole discretion, but will not be less than 10% of the total
value of the portion of the Fixed Account that is maturing and will be declared
upon the expiration date of the then current Interest Rate Guarantee Period.
The Interest Rate Guarantee Period expires on the final day of a calendar
quarter.  Transfer under this provision must be made within 45 days after the
expiration date of the guarantee period.  Owners who have entered into a Dollar
Cost Averaging Agreement with the Company (See "Dollar Cost Averaging") may
transfer from the Fixed Account to the Variable Account under the terms of that
agreement.  Any Group Annuity Contract offered in conjunction with the
Prospectus, the assets of which are invested in the general account of the
Company, may be subject to restrictions or surrender of a plan's or a
participant's interest in the Annuity Contract, and may require that such a
surrender be completed over a period of 5 years.

                     ANNUITY PAYMENT PERIOD-FIXED ACCOUNT

FIRST AND SUBSEQUENT PAYMENTS

      A Fixed Annuity is an annuity with payments which are guaranteed by the
Company as to dollar amount during the annuity payment period.  The first Fixed
Annuity payment will be determined by applying the Fixed Account Contract Value
to the applicable Annuity Table in accordance with the Annuity Payment Option
elected. This will be done at the Annuitization Date on an age last birthday
basis. Fixed Annuity payments after the first will not be less than the first
Fixed Annuity payment.

      The Company does not credit discretionary interest to Fixed Annuity
payments during the annuity payment period for annuity options based on life
contingencies. The Annuitant must rely on the Annuity Tables applicable to the
Contracts to determine the amount of such Fixed Annuity payments.  

ANNUITY TABLES

      The Annuity Tables contained in the Contracts are based on the 1971
Individual Annuity Mortality Table (set back one year).  

ASSUMED INTEREST RATE

      The Annuity Tables contained in the Contracts are based on the 1971
Individual Annuity Mortality Table (set back one year) and an assumed interest
rate of 3.5%.





                                       56



                                   58 of 129

<PAGE>   59

                                  APPENDIX B
                     PARTICIPATING UNDERLYING MUTUAL FUNDS

                          AVAILABLE FOR ALL CONTRACTS

   
AMERICAN CAPITAL LIFE INVESTMENT TRUST

      The American Capital Life Investment Trust is an open-end diversified
management investment company organized as a Massachusetts Business Trust on
June 3, 1985.  The trust offers shares in separate portfolios which are sold 
only to insurance companies to provide funding for variable life insurance 
policies and variable annuity contracts.  Van Kampen American Capital Asset 
Management, Inc. serves as the portfolio's investment adviser.  

      -AMERICAN CAPITAL REAL ESTATE SECURITIES PORTFOLIO

      Investment Objective:  To seek long-term capital growth by investing in a 
      portfolio of securities of companies operating in the real estate 
      industry ("Real Estate Securities").  Current income is a secondary 
      consideration.  Real Estate Securities include Equity Securities, 
      including Common Stocks and Convertible Securities, as well as 
      non-convertible preferred stocks and debt securities of real estate
      industry companies.  A "Real Estate Industry Company" is a company that
      derives at least 50% of its assets (marked to market), gross income or
      net profits from the ownership, construction, management or sale of
      residential, commercial or industrial real estate.  Under normal market
      conditions, at least 65% of the fund's total assets will be invested in
      real estate securities, primarily equity securities of real estate
      investment trusts.  The fund may invest up to 25% of its total assets in
      securities issued by foreign issuers, some or all of which may also be
      real estate securities.  There can be no assurance that the fund will
      achieve its investment objective.
    

DREYFUS STOCK INDEX FUND

      The Dreyfus Stock Index Fund, Inc. is an open-end, non-diversified,
management investment company.  It was incorporated under Maryland law on
January 24, 1989 and commenced operations on September 29, 1989.  Wells Fargo
Nikko Investment Advisors serves as the Fund's index fund manager.  As of May
1, 1994, the Dreyfus Life and Annuity Index Fund began doing business as the
Dreyfus Stock Index Fund.  

Investment Objective: To provide investment results that correspond to the 
price and yield performance of publicly traded common stocks in the aggregate, 
as represented by the Standard & Poor's Composite Stock Price Index.  The Fund 
is neither sponsored by nor affiliated with Standard & Poor's Corporation.  

THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.

      The Dreyfus Socially Responsible Growth Fund, Inc. is an open-end,
diversified, management investment company.  It was incorporated under Maryland
law on July 20, 1992, and commenced operations on October 7, 1993.  The Dreyfus
Corporation serves as the Fund's investment advisor.  Tiffany Capital Advisors,
Inc. serves as the Fund's sub-investment adviser and provides day-to-day
management of the Fund's portfolio.  

Investment Objective: The Fund's primary goal is to provide capital growth 
equity investment in companies that, in the opinion of the Fund's management, 
not only meet traditional investment





                                       57



                                   59 of 129

<PAGE>   60
standards, but which also show evidence that they conduct their business in a
manner that contributed to the enhancement of the quality of life in America.
Current income is secondary to the primary goal.  

FIDELITY VARIABLE INSURANCE PRODUCTS FUND

      The fund is an open-end, diversified, management investment company
organized as a Massachusetts business trust on November 13, 1981.  The funds
shares are purchased by insurance companies to fund benefits under variable
insurance and annuity policies.  Fidelity Management & Research Company ("FMR")
is the Fund's manager.

      -EQUITY-INCOME PORTFOLIO

      Investment Objective: To seek reasonable income by investing primarily in
      income-producing equity securities.  In choosing these securities FMR
      also will consider the potential for capital appreciation.  The
      Portfolio's goal is to achieve a yield which exceeds the composite yield
      on the securities comprising the Standard & Poor's 500 Composite Stock
      Price Index.

      -GROWTH PORTFOLIO

      Investment Objective: Seeks to achieve capital appreciation.  This
      Portfolio will invest in the securities of both well-known and
      established companies, and smaller, less well-known companies which may
      have a narrow product line or whose securities are thinly traded.  These
      latter securities will often involve greater risk than may be found in
      the ordinary investment security.  FMR's analysis and expertise plays an
      integral role in the selection of securities and, therefore, the
      performance of the Portfolio.  Many securities which FMR believes would
      have the greatest potential may be regarded as speculative, and
      investment in the Portfolio may involve greater risk than is inherent in
      other mutual funds.  It is also important to point out that the Portfolio
      makes most sense for you if you can afford to ride out changes in the
      stock market, because it invests primarily in common stocks.  FMR also
      can make temporary investments in securities such as investment-grade
      bonds, high-quality preferred stocks and short-term notes, for defensive
      purposes when it believes market conditions warrant.  

      -HIGH INCOME PORTFOLIO 

      Investment Objective: Seeks to obtain a high level of current income 
      by investing primarily in high-risk, lower-rated, high-yielding,
      fixed-income securities, while also considering growth of capital.  The
      Portfolio manager will seek high current income normally by investing the
      Portfolio's assets as follows: 

      -    at least 65% in income-producing debt securities and preferred 
           stocks, including convertible securities 

      -    up to 20% in common stocks and other equity securities when 
           consistent with the Portfolio's primary objective or acquired as 
           part of a unit combining fixed-income and equity securities

      Higher yields are usually available on securities that are lower-rated or
      that are unrated.  Lower-rated securities are usually defined as Ba or
      lower by Moody's; BB or lower by Standard & Poor's and may be deemed to
      be of a speculative nature.  The Portfolio may also purchase
      lower-quality bonds such as those rated Ca3 by Moody's or C- by Standard
      & Poor's which provide poor protection for payment of principal and
      interest (commonly referred to as "junk bonds").  For a



                                       58



                                   60 of 129

<PAGE>   61
      further discussion of lower-rated securities, please see the "Risks of
      Lower-Rated Debt Securities" section of the Portfolio's prospectus.

      -OVERSEAS PORTFOLIO 

      Investment Objective: To seek long term growth of capital primarily 
      through investments in foreign securities.  The Overseas Portfolio 
      provides a means for investors to diversify their own portfolios by 
      participating in companies and economies outside of the United States.
      
FIDELITY VARIABLE INSURANCE PRODUCTS FUND II

      The Variable Insurance Products Fund II is an open-end, diversified,
management investment company organized as a Massachusetts business trust on
March 21, 1988.  The fund's shares are purchased by insurance companies to fund
benefits under variable insurance and annuity policies.  FMR is the fund's
manager.

      -ASSET MANAGER PORTFOLIO

      Investment Objective: To seek high total return with reduced risk over
      the long-term by allocating its assets among domestic and foreign stocks,
      bonds and short-term fixed income instruments.  

   
      -CONTRAFUND PORTFOLIO

      Investment Objective:  To seek capital appreciation by investing
      primarily in companies that the fund manager believes to be undervalued
      due to an overly pessimistic appraisal by the public.  This strategy can
      lead to investments in domestic or foreign companies, small and large,
      many of which may not be well known.  The fund primarily invests in
      common stock and securities convertible into common stock, but it has the
      flexibility to invest in any type of security that may produce capital
      appreciation.
    

NATIONWIDE SEPARATE ACCOUNT TRUST

      Nationwide Separate Account Trust (the "Trust") is a diversified open-end
management investment company created under the laws of Massachusetts.  The
Trust offers shares in the four separate Mutual Funds listed below, each with
its own investment objectives.  Currently, shares of the Trust will be sold
only to life insurance company separate accounts to fund the benefits under
variable insurance or annuity policies issued by life insurance companies.  The
assets of the Trust are managed by Nationwide Financial Services, Inc. of One
Nationwide Plaza, Columbus, Ohio 43216, a wholly-owned subsidiary of Nationwide
Life Insurance Company.

      -CAPITAL APPRECIATION FUND

      Investment Objective:  The Fund is designed for investors who are
      interested in long-term growth.  The Fund seeks to meet its objective
      primarily through a diversified portfolio of the common stock of
      companies which the investment manager determines have a better-than-
      average potential for sustained capital growth over the long term.

      -GOVERNMENT BOND FUND 
      Investment Objective: To provide as high a level of income as is 
      consistent with the preservation of capital.  It seeks to achieve 
      its objective by investing in a diversified portfolio of securities 
      issued or backed by the U.S. Government, its agencies or 
      instrumentalities.
      





                                       59



                                   61 of 129

<PAGE>   62
      -MONEY MARKET FUND

      Investment Objective:  To seek as high a level of current income as is
      considered consistent with the preservation of capital and liquidity by
      investing primarily in money market instruments.  

      -TOTAL RETURN FUND

      Investment Objective:  To obtain a reasonable long-term total return
      (i.e., earnings growth plus potential dividend yield) on invested capital
      from a flexible combination of current return and capital gains through
      investments in common stocks, convertible issues, money market
      instruments and bonds with a primary emphasis on common stocks.

NEUBERGER & BERMAN ADVISERS MANAGEMENT TRUST (FORMERLY "ADVISERS MANAGEMENT
TRUST")

      Neuberger & Berman Advisers Management Trust is an open-end diversified
management investment company established as a Massachusetts business trust on
December 14, 1983.  Shares of the Trust are offered in connection with certain
variable annuity contracts and variable life insurance policies issued through
life insurance company separate accounts and are also offered directly to
qualified pension and retirement plans outside of the separate account context.
The investment adviser is Neuberger & Berman Management Incorporated.

      -GROWTH PORTFOLIO

      Investment Objective:  The Portfolio seeks capital growth through
      investments in common stocks of companies that the investment adviser
      believes will have above average earnings or otherwise provide investors
      with above average potential for capital appreciation.  To maximize this
      potential, the investment adviser may also utilize, from time to time,
      securities convertible into common stocks, warrants and options to
      purchase such stocks.  

      -LIMITED MATURITY BOND PORTFOLIO 

      Investment Objective:  To provide the high level of current income, 
      consistent with low risk to principal and liquidity.  As a secondary 
      objective, it also seeks to enhance its total return through capital 
      appreciation when market factors, such as falling interest rates and 
      rising bond prices, indicate that capital appreciation may be available 
      without significant risk to principal.  It seeks to achieve its 
      objectives through investments in a diversified portfolio of limited 
      maturity debt securities.  

      -PARTNERS PORTFOLIO 

      Investment Objective:  To seek capital growth.  This portfolio will seek 
      to achieve its objective by investing primarily in the common stock of 
      established companies.  Its investment program seeks securities believed 
      to be undervalued based on fundamentals such as low price-to-earnings 
      ratios, consistent cash flows, and support from asset values.  The 
      objective of the Partners Portfolio is not fundamental and can be changed 
      by the Trustees of the Trust without shareholder approval.  Shareholders 
      will, however, receive at least 30 days notice thereof.  There is no 
      assurance the investment objective will be met.





                                       60



                                   62 of 129

<PAGE>   63
OPPENHEIMER VARIABLE ACCOUNT FUNDS

      The Oppenheimer Variable Account Funds is an open-end, diversified
management investment company organized as a Massachusetts business trust in
1984.  Shares of the Funds are sold only to provide benefits under variable
life insurance policies and variable annuity contracts.  Oppenheimer Management
Corporation is the Funds' investment adviser.

      -OPPENHEIMER BOND FUND

      Investment Objective: Primarily to seek a high level of current income
      from investment in high yield fixed-income securities rated "Baa" or
      better by Moody's or "BBB" or better by Standard & Poor's.  Secondarily,
      the fund seeks capital growth when consistent with its primary objective.

      -OPPENHEIMER GLOBAL SECURITIES FUND 

      Investment Objective: To seek long-term capital appreciation by 
      investing a substantial portion of assets in securities of foreign 
      issuers, "growth-type" companies, cyclical industries and special 
      situations which are considered to be speculative.  

      -OPPENHEIMER MULTIPLE STRATEGIES FUND 

      Investment Objective: To seek a total investment return (which includes 
      current income and capital appreciation in the value of its shares) from 
      investments in common stocks and other equity securities, bonds and 
      other debt securities, and "money market" securities.

STRONG VARIABLE INSURANCE PRODUCTS FUNDS

      The Strong Variable Insurance Products Funds are diversified, open-end
management investment companies, commonly called mutual funds.  Strong Special
Fund II, Inc. ("Special Fund II") and Strong Discover Fund II, Inc. ("Discovery
Fund II") were separately incorporated in Wisconsin on December 28, 1990.
Shares of the Funds may only be purchased by the separate accounts of insurance
companies for the purpose of funding variable annuity and variable life
insurance contracts.  Strong/Corneliuson Capital Management, Inc. is the
investment advisor for each of the Funds.

      -DISCOVERY FUND II, INC.

      Investment Objective: The Discovery Fund II's investment objective is to
      seek maximum capital appreciation through investments in a diversified
      portfolio of securities.  

      -SPECIAL FUND II, INC.  

      Investment Objective: The Special Fund II's investment objective is to 
      seek capital appreciation through investments in a diversified portfolio 
      of equity securities.

TCI PORTFOLIOS, INC., MEMBER OF THE TWENTIETH CENTURY FAMILY OF MUTUAL FUNDS.

      TCI Portfolios, Inc. was organized as a Maryland corporation in 1987.  It
is a diversified, open-end investment management company, designed only to
provide investment vehicles for variable annuity and variable life insurance
products of insurance companies.  A member of the Twentieth Century Family of
Mutual Funds, TCI Portfolios is managed by Investors Research Corporation.





                                       61



                                   63 of 129

<PAGE>   64
- -     TCI BALANCED

      Investment Objective:  Capital growth and current income.  The fund will
      seek to achieve its objective by maintaining approximately 60% of the
      assets of the fund in common stocks (including securities convertible
      into common stocks and other equity equivalents) that are considered by
      management to have better-than-average prospects for appreciation and
      approximately 40% in fixed income securities.  A minimum of 25% of the
      fixed income portion of the fund will be invested in fixed income senior
      securities.  There can be no assurance that the Fund will achieve its
      investment objective.

- -     TCI GROWTH

      Investment Objective:  Capital growth.  The fund will seek to achieve its
      objective by investing in common stocks (including securities convertible
      into common stocks and other equity equivalents) that meet certain
      fundamental and technical standards of selection and have, in the opinion
      of the fund's investment manager, better than average potential for
      appreciation.  The fund tries to stay fully invested in such securities,
      regardless of the movement of stock prices generally.  

      The fund may invest in cash and cash equivalents temporarily or when it
      is unable to find common stocks meeting its criteria of selection.  It
      may purchase securities only of companies that have a record of at least
      three years continuous operation.  There can be no assurance that the
      Fund will achieve its investment objective.

- -     TCI INTERNATIONAL

      Investment Objective:  To seek capital growth.  The fund will seek to
      achieve its investment objective by investing primarily in securities of
      foreign companies that meet certain fundamental and technical standards
      of selection and, in the opinion of the investment manager, have
      potential for appreciation.  Under normal conditions, the fund will
      invest at least 65% of its assets in common stocks or other equity
      securities of issuers from at least three countries outside the United
      States.  Securities of United States issuers may be included in the
      portfolio from time to time.  Although the primary investment of the fund
      will be common stocks (defined to include depository receipts for common
      stocks), the fund may also invest in other types of securities consistent
      with the fund's objective.  When the manager believes that the total
      return potential of other securities equals or exceeds the potential
      return of common stocks, the fund may invest up to 35% of its assets in
      such other securities.  There can be no assurance that the fund will
      achieve its objectives.  

      (Although the Statement of Additional Information concerning TCI 
      Portfolios, Inc., refers to redemptions of securities in kind under 
      certain conditions, all surrendering or redeeming Contract Owners will 
      receive cash from the Company.)

VAN ECK WORLDWIDE INSURANCE TRUST (FORMERLY VAN ECK INVESTMENT TRUST)

      Van Eck Worldwide Insurance Trust is an open-end management investment
company organized as a "Business Trust" under the laws of the Commonwealth of
Massachusetts on January 7, 1987.  Trust shares are offered only to separate
accounts of various insurance companies to fund the benefits





                                       62



                                   64 of 129

<PAGE>   65
of variable insurance and annuity policies.  The investment adviser and manager
is Van Eck Associates Corporation.  

      -WORLDWIDE BOND FUND (FORMERLY GLOBAL BOND FUND) 

      Investment Objective: To seek high total return through a flexible policy 
      of investing globally, primarily in debt securities.

      -GOLD AND NATURAL RESOURCES FUND 

      Investment Objective: To seek long-term capital appreciation by 
      investing in equity and debt securities of companies engaged in the 
      exploration, development, production and distribution of gold and other 
      natural resources, such as strategic and other metals, minerals, forest 
      products, oil, natural gas and coal. Current income is not an objective.

   
WARBURG PINCUS TRUST

The Warburg Pincus Trust ("Trust") is an open-end management investment         
company organized in March 1995 as a business trust under the laws of The
Commonwealth of Massachusetts.  The trust offers its shares to  insurance
companies for allocation to their separate accounts for the purpose of funding
variable annuity and variable life contracts.  Trust portfolios are managed by
Warburg, Pincus counsellors, Inc. their ("Counsellors.") 
 
- -     INTERNATIONAL EQUITY PORTFOLIO 

      Investment Objective:  To seek long-term capital appreciation by 
      investing primarily in a broadly diversified portfolio of equity 
      securities of companies, wherever organized, that in the judgment of 
      "Counsellors",  have their principal business activities and interests
      outside the United States.  The Portfolio will ordinarily invest
      substantally all of its assets, but no less than 65% of its total assets,
      in common stocks, warrants and securities convertible into or     
      exchangeable for common stocks.  The Portfolio intends to invest
      principally in the securities of financially strong companies with
      opportunities for growth within growing international economies and
      markets through increased earning power and improved utilization or       
      recognition of assets.
      
- -     SMALL COMPANY PORTFOLIO

      Investment Objective:  To seek capital growth by investing in a portfolio
      of equity securities of small-sized domestic companies.  The portfolio
      ordinarily will invest at least 65% of its total assets in common stocks
      or warrants of small-sized companies (i.e., companies having stock market
      capitalizations of between $25 million and $1 billion at the time of      
      purchase) that represent attractive  opportunities for capital growth.    
      The Portfolio intends to invest primarily in companies whose securities
      are traded on domestic stock exchanges or in the over-the-counter market. 
      The portfolio's investments will be made on the basis of their equity
      characteristics and securities ratings generally will not be a factor in
      the selection process. 
    




                                       63



                                   65 of 129

<PAGE>   66
        AVAILABLE FOR ALL CONTRACTS ISSUED ON OR AFTER MAY 1, 1987 AND
                           BEFORE SEPTEMBER 1, 1989

AMERICAN VARIABLE INSURANCE SERIES

      The American Variable Insurance Series was organized as a Massachusetts
business trust in 1983, and is a fully managed, diversified, open-end
investment company.  Shares of the series are offered only to separate accounts
of various insurance companies which fund certain variable annuity and life
insurance contracts.

      -GROWTH FUND

      Investment Objective: To provide growth of capital.  Whatever current
      income is generated by the Fund is likely to be incidental to the
      objective of capital growth.  Ordinarily, accomplishment of the Fund's
      objective of capital growth will be sought by investing primarily in
      common stocks or securities with common stock characteristics.

      -HIGH-YIELD BOND FUND 

      Investment Objective: Seeks high current income and secondarily seeks 
      capital appreciation.  The Fund invests substantially in intermediate 
      and long-term corporate obligations, with emphasis on higher yielding, 
      higher risk, lower rated or unrated securities.  These investments are 
      subject to greater market fluctuations and risk of loss of income and 
      principal than are investments in lower yielding fixed income securities.

      -U.S. GOVERNMENT/AAA-RATED SECURITIES FUND 

      Investment Objective: A high level of current income consistent with 
      prudent investment risk and preservation of capital.  It seeks to achieve 
      its objective by investing primarily in a combination of (i) securities
      guaranteed by the U.S. Government (backed by the full faith and credit of
      the U.S.), and (ii) corporate debt securities rated AAA by Standard and
      Poor's Corporation or Aaa by Moody's Investors Service, Inc. (or that
      have not received a rating but are determined to be of comparable quality
      by the Investment Adviser).





                                       64



                                   66 of 129

<PAGE>   67
                      STATEMENT OF ADDITIONAL INFORMATION
                                  MAY 1, 1995

             INDIVIDUAL DEFERRED VARIABLE ANNUITY CONTRACTS ISSUED
                     BY THE NATIONWIDE VARIABLE ACCOUNT-II
                      OF NATIONWIDE LIFE INSURANCE COMPANY

      This Statement of Additional Information is not a prospectus. It contains
information in addition to and in some respects more detailed than set forth in
the Prospectus and should be read in conjunction with the Prospectus dated May
1, 1995. The Prospectus may be obtained from Nationwide Life Insurance Company
by writing P. O. Box 16609, Columbus, Ohio 43216-6609, or calling
1-800-243-6295, TDD 1-800-238-3035.

<TABLE>
                              TABLE OF CONTENTS
<CAPTION>
                                                                                                                PAGE
<S>                                                                                                               <C>
General Information and History...................................................................................1
Services..........................................................................................................1
Purchase of Securities Being Offered..............................................................................1
Underwriters......................................................................................................2
Calculations of Performance.......................................................................................2
Fund Performance Summary..........................................................................................3
Annuity Payments..................................................................................................4
Financial Statements..............................................................................................5
</TABLE>

GENERAL INFORMATION AND HISTORY

      The Nationwide Variable Account-II is a separate investment account of
Nationwide Life Insurance Company ("Company").  The Nationwide Variable
Account-II was formerly known as the "Nationwide Spectrum Variable Account."
The Company is a member of the Nationwide Insurance Enterprise and all of the
Company's common stock is owned by Nationwide Corporation. Nationwide
Corporation is a holding company. All of its common stock is held by Nationwide
Mutual Insurance Company (95.3%) and Nationwide Mutual Fire Insurance Company
(4.7%).  

SERVICES

      The Company, which has responsibility for administration of the Contracts
and the Variable Account, maintains records of the name, address, taxpayer
identification number, and other pertinent information for each Contract Owner
and the number and type of Contract issued to each such Contract Owner and
records with respect to the Contract Value of each Contract.

      The Custodian of the assets of the Variable Account is the Company. The
Company will maintain a record of all purchases and redemptions of shares of
the underlying Mutual Funds.

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

PURCHASE OF SECURITIES BEING OFFERED

      The Contracts will be sold by licensed insurance agents in the states
where the Contracts may be lawfully sold. Such agents will be registered
representatives of broker-dealers registered under the Securities Exchange Act
of 1934 who are members of the National Association of Securities Dealers, Inc.
("NASD").

      The Contract Owner may transfer up to 100% of the Contract Value from the
Variable Account to the Fixed Account. However, the Company, at its sole
discretion, reserves the right to limit such transfers to 25% of the Contract
Value for any 12 month period. Contract Owners may at the maturity of an
Interest Rate Guarantee Period transfer a portion of the Contract Value of the
Fixed Account to the Variable Account. Such portion will be determined by the
Company at its sole discretion (but will not be less than 10% of the total
value of the portion of the Fixed Account that is maturing), and will be
declared upon the expiration date of the then current Interest Rate Guarantee
Period.  The Interest Rate Guarantee Period expires on the final day of a
calendar quarter.  Transfer under this provision must be made within 45 days
after the termination date of the guarantee period.  Owners who have entered
into a Dollar Cost Averaging agreement with the Company may transfer from the
Fixed Account under the terms of that agreement.

                                       1



                                   67 of 129

<PAGE>   68
      Transfers from the Fixed and Variable Accounts may not be made prior to
the first Contract Anniversary.  Transfers from the Fixed Account may not be
made within 12 months of any prior Transfer.  Transfers must also be made prior
to the Annuitization Date.  

UNDERWRITERS

      The Contracts, which are offered continuously, are distributed by
Nationwide Financial Services, Inc. ("NFS"), One Nationwide Plaza, Columbus,
Ohio 43216, a wholly owned subsidiary of the Company. During the fiscal years
ended December 31, 1994, 1993 and 1992, no underwriting commissions were paid
by the Company to NFS.  

CALCULATIONS OF PERFORMANCE

      Any current yield quotations of the Nationwide Separate Account Trust
Money Market Fund sub-account, subject to Rule 482 of the Securities Act of
1933, shall consist of a seven calendar day historical yield, carried at least
to the nearest hundredth of a percent.  The yield shall be calculated by
determining the net change, exclusive of capital changes, in the value of
hypothetical pre-existing account having a balance of one accumulation unit at
the beginning of the base period, subtracting a hypothetical charge reflecting
deductions from Contract Owner accounts, and dividing the net change in account
value by the value of the account at the beginning of the period to obtain a
base period return, and multiplying the base period return by (365/7) or
(366/7) in a leap year.  As of December 30, 1994, the Nationwide Separate
Account Trust Money Market Fund sub-account's seven-day current unit value
yield was 4.32%.  The Nationwide Separate Account Trust Money Market Fund
sub-account's effective yield is computed similarly but includes the effect of
assumed compounding on an annualized basis of the current unit value yield
quotations of the Fund, and for the period ending December 30, 1994 was 4.41%.

      The Nationwide Separate Account Trust Money Market Fund sub-account's
yield and effective yield will fluctuate daily.  Actual yields will depend on
factors such as the type of instruments in the Fund's portfolio, portfolio
quality and average maturity, changes in interest rates, and the Fund's
expenses.  Although the sub-account determines its yield on the basis of a
seven calendar day period, it may use a different time period on occasion.  The
yield quotes may reflect the expense limitation described "Investment Manager
and Other Services" in the Fund's Statement of Additional Information.  There
is no assurance that the yields quoted on any given occasion will remain in
effect for any period of time and there is no guarantee that the net asset
values will remain constant.  It should be noted that a Contract Owner's
investment in the Nationwide Separate Account Trust Money Market Fund
sub-account is not guaranteed or insured.  Yield of other money market funds
may not be comparable if a different base period or another method of
calculation is used.

      All performance advertising shall also include quotations of standardized
average annual total return, calculated in accordance with a standard method
prescribed by rules of the Securities and Exchange Commission, to facilitate
comparison with standardized average annual total return advertised for a
specific period is found by first taking a hypothetical $1,000 investment in
each of the sub-accounts' units on the first day of the period at the offering
price, which is the Accumulation Unit Value per unit ("initial investment") and
computing the ending redeemable value ("redeemable value") of that investment
at the end of the period.  The redeemable value is then divided by the initial
investment and this quotient is taken to the Nth root (N represents the number
of years in the period) and 1 is subtracted from the result which is then
expressed as a percentage, carried to at least the nearest hundredth of a
percent.  Standardized average annual total return reflects the deduction of a
maximum $30 Contract Maintenance Charge and a 1.30% Mortality, Expense Risk and
Administration Charge.  The redeemable value also reflects the effect of any
applicable Contingent Deferred Sales Charge that may be imposed at the end of
the period (See "Contingent Deferred Sales Charge" located in the Prospectus).
No deduction is made for premium taxes which may be assessed by certain states.
Nonstandardized total return may also be advertised, and is calculated in a
manner similar to standardized average annual total return except the
nonstandardized total return is based on a hypothetical initial investment of
$10,000 and does not reflect the deduction of any applicable Contingent
Deferred Sales Charge.  Reflecting the Contingent Deferred Sales Charge would
decrease the level of the performance advertised.  The Contingent Deferred
Sales Charge is not reflected because the Contract is designed for long term
investment.  An assumed initial investment of $10,000 will be used because that
figure more closely approximates the size of a typical Contract than does the
$1,000 figure used in calculating the standardized average annual total return
quotations.  The amount of the hypothetical initial investment used affects
performance because the Contract Maintenance Charge is fixed per Contract
charge.


                                       2


                                   68 of 129

<PAGE>   69
      The standardized average annual total return and nonstandardized average
annual total return quotations will be current to the last day of the calendar
quarter preceding the date on which an advertisement is submitted for
publication.  Both the standardized average annual return and the
nonstandardized average annual total return will be based on rolling calendar
quarters and will cover periods of one, five, and ten years, or a period
covering the time the underlying Mutual Fund held in the sub-account has been
in existence, if the underlying Mutual Fund has not been in existence for one
of the prescribed periods.  For those underlying Mutual Funds which have not
been held as sub-accounts within the Variable Account for one of the quoted
periods, the average annual total return and nonstandardized total return
quotations will show the investment performance such underlying Mutual Funds
would have achieved (reduced by the applicable charges) had they been held as
sub-accounts within the Variable Account for the period quoted.

      Quotations of average annual total return and total return are based upon
historical earnings and will fluctuate.  Any quotation of performance,
therefore, would not be considered a guarantee of future performance.  Factors
affecting a sub-account's performance include general market conditions,
operating expenses and investment management.  A Contract Owner's account when
redeemed may be more or less than original cost.

      Below are quotations of standardized average annual total return and
nonstandardized average annual total return calculated as described above, for
each of the sub-accounts available within the Variable Account.

<TABLE>
                            UNDERLYING MUTUAL FUND PERFORMANCE SUMMARY

                           NON-STANDARDIZED AVERAGE ANNUAL TOTAL RETURN
<CAPTION>
                                 1 Year To        5 Years To      Life of Fund      Date Fund
     SUB-ACCOUNT OPTIONS          12/31/94         12/31/94       To 12/31/94       Effective
<S>                            <C>                <C>              <C>                 <C>
AVIS Growth Fund               -1.10%             8.85%            13.95%*              2-08-84
AVIS High Yield Bond           -8.05%             8.30%            11.25%*              2-08-84
Fund
AVIS US Govt/AAA-rated         -5.88%             5.89%             6.44%              11-19-85
The Dreyfus Socially           -0.12%             N/A               5.32%              10-06-93
Responsible Growth Fund
Dreyfus Stock Index Fund       -0.73%             6.49%             6.48%               9-29-89
Fidelity Equity Income          5.38%             8.80%             9.24%              10-09-86
Port.
Fidelity Growth Port.          -1.62%             9.17%            10.86%              10-09-86
Fidelity High Income Port.     -3.12%            12.31%             9.20%               9-19-85
Fidelity Overseas Port.         0.11%             4.11%             5.36%               1-28-87
Fidelity Fund II Asset Mgr.    -7.61%             9.06%             8.49%               9-06-89
NSAT Capital Appreciation      -2.48%             N/A               3.58%               4-15-92
Fund
NSAT Govt. Bond Fund           -4.79%             6.22%            11.24%*             11-08-82
NSAT Money Market Fund          2.24%             3.13%             4.52%*             11-10-81
NSAT Total Return              -0.54%             7.40%            11.24%*             11-08-82
NB Growth Portfolio            -6.52%             4.12%            13.95%*              9-10-84
NB Limited Mat. Bond           -1.75%             4.55%             6.34%*              9-10-84
NB Partners Portfolio           N/A               N/A              -4.51%               3-22-94
Oppenheimer Bond Fund          -3.51%             6.76%             7.97%               4-30-85
Oppenheimer Global             -7.25%             N/A               9.36%              11-12-90
Securities Fund
Oppenheimer Mult. Str.         -3.52%             5.72%             8.20%               2-09-87
Strong Discovery Fund II       -6.91%             N/A               7.30%               5-08-92
Strong Special Fund II         1.96%              N/A              14.93%               5-08-92
TCI Balanced                   -0.99%             N/A               5.24%               5-01-91
TCI Growth                     -2.75%             6.88%             8.79%              11-20-87
TCI International               N/A               N/A              -8.89%               5-01-94
Van Eck Global Bond            -2.90%             4.19%             3.92%               9-01-89
Van Eck Gold & Nat. Res.       -6.33%             2.96%             4.28%               9-01-89

<FN>
         *Represents 10 years to 12/31/94.
</TABLE>


                                       3



                                   69 of 129

<PAGE>   70
<TABLE>
                                             STANDARDIZED AVERAGE ANNUAL TOTAL RETURN
<CAPTION>
                                 1 Year To        5 Years To      Life of Fund      Date Fund
     SUB-ACCOUNT OPTIONS          12/31/94         12/31/94       To 12/31/94       Effective
<S>                            <C>              <C>              <C>                 <C>
AVIS Growth Fund                -8.98%           6.15%            12.41%*              2-08-84
AVIS High Yield Bond Fund      -15.51%           5.71%             9.59%*              2-08-84
AVIS US Govt/AAA-rated         -13.46%           3.18%             3.89%              11-19-85
The Dreyfus Socially            -8.05%           N/A              -3.41%              10-06-93
Responsible Growth Fund
Dreyfus Stock Index Fund        -8.62%           3.69%             3.24%               9-29-89
Fidelity Equity Income Port.    -2.72%           5.86%             6.56%              10-09-86
Fidelity Growth Port.           -9.46%           6.43%             8.41%              10-09-86
Fidelity High Income Port.     -10.87%           9.80%             6.76%               9-19-85
Fidelity Overseas Port.         -7.84%           0.93%             2.70%               1-28-87
Fidelity Fund II Asset Mgr.    -15.09%           6.49%             5.47%               9-06-89
NSAT Capital Appreciation      -10.27%           N/A              -1.01%               4-15-92
Fund
NSAT Govt. Bond Fund           -12.44%           3.53%             5.72%*             11-08-82
NSAT Money Market Fund          -5.84%           0.15%             2.12%*             11-10-81
NSAT Total Return               -8.44%           4.62%             9.59%*             11-08-82
NB Growth Portfolio            -14.07%           1.19%             8.57%*              9-10-84
NB Limited Mat. Bond            -9.58%           1.71%             4.21%*              9-10-84
NB Partners Portfolio            N/A             N/A             -13.70%               3-22-94
Oppenheimer Bond Fund          -11.24%           4.07%             5.82%               4-30-85
Oppenheimer Global             -14.75%           N/A               5.51%              11-12-90
Securities Fund
Oppenheimer Mult. Str.         -11.24%           2.84%             5.99%               2-09-87
Strong Discovery Fund II       -14.44%           N/A               2.86%               5-08-92
Strong Special Fund II          -6.10%           N/A              10.79%               5-08-92
TCI Balanced                    -8.87%           N/A               1.64%               5-01-91
TCI Growth                     -10.52%           4.18%             6.24%              11-20-87
TCI International                N/A             N/A             -17.78%               5-01-94
Van Eck Global Bond            -10.66%           1.40%             0.70%               9-01-89
Van Eck Gold & Nat. Res.       -13.89%          -0.63%             0.56%               9-01-89

<FN>
         *Represents 10 years to 12/31/94.
</TABLE>
          ANNUITY PAYMENTS

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


                                       4


                                   70 of 129

<PAGE>   71
                          Independent Auditors' Report
                          ----------------------------
The Board of Directors and Contract Owners of
  Nationwide Variable Account-II
  Nationwide Life Insurance Company:

        We have audited the accompanying statement of assets, liabilities and
contract owners' equity of Nationwide Variable Account-II as of December 31,
1994, and the related statements of operations and changes in contract owners'
equity for each of the years in the three year period then ended. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.
        
       We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. Our procedures included
confirmation of securities owned as of December 31, 1994, by correspondence with
the custodian and the transfer agents of the underlying mutual funds. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

       In our opinion, the financial statements referred to above present
fairly, in all material respects, the financial position of Nationwide Variable
Account-II as of December 31, 1994, and the results of its operations and its
changes in contract owners' equity for each of the years in the three year 
period then ended in conformity with generally accepted accounting principles.

       Our audits were made for the purpose of forming an opinion on the basic
financial statements taken as a whole. The supplementary information included in
Schedule I is presented for purposes of additional analysis and is not a
required part of the basic financial statements. Such information has been
subjected to the auditing procedures applied in the audits of the basic
financial statements and, in our opinion, is fairly stated in all material
respects in relation to the basic financial statements taken as a whole.

                                                           KPMG Peat Marwick LLP

Columbus, Ohio
February 3, 1995


                                       5

                                  71 OF 129
<PAGE>   72
================================================================================
                        NATIONWIDE VARIABLE ACCOUNT - II

          STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS' EQUITY

                               DECEMBER 31, 1994

<TABLE>
<CAPTION>

ASSETS:
<S>                                                                            <C>
   Investments at market value:
    American VI Series - Growth Fund (AVISGro)
         590,389 shares (cost $14,970,581)  . . . . . . . . . . . . . . . .    $       18,414,233
    American VI Series - High-Yield Bond Fund (AVISHiYld)
         211,459 shares (cost $2,979,179) . . . . . . . . . . . . . . . . .             2,660,151
    American VI Series - U.S. Government/AAA-Rated
    Securities Fund (AVISGvt)
         919,657 shares (cost $10,241,641)  . . . . . . . . . . . . . . . .             9,831,138
    The Dreyfus Socially Responsible Growth Fund, Inc. (DrySRGro)
         582,669 shares (cost $7,874,254) . . . . . . . . . . . . . . . . .             7,708,705
    Dreyfus Stock Index Fund (DryStkIx)
         1,071,677 shares (cost $14,040,081)  . . . . . . . . . . . . . . .            13,867,506
    Fidelity VIP - Equity-Income Portfolio (FidEqInc)
         41,010,206 shares (cost $595,749,488)  . . . . . . . . . . . . . .           629,506,663
    Fidelity VIP - Growth Portfolio (FidGro)
         28,510,139 shares (cost $601,541,999)  . . . . . . . . . . . . . .           618,384,917
    Fidelity VIP - High Income Portfolio (FidHiInc)
         21,524,712 shares (cost $235,076,653)  . . . . . . . . . . . . . .           231,605,905
    Fidelity VIP - Overseas Portfolio (FidOSeas)
         31,571,795 shares (cost $497,851,760)  . . . . . . . . . . . . . .           494,730,027
    Fidelity VIP-II - Asset Manager Portfolio (FidAsMgr)
         57,652,695 shares (cost $805,885,137)  . . . . . . . . . . . . . .           795,030,663
    Nationwide SAT - Capital Appreciation Fund (NWCapApp)
         2,155,948 shares (cost $23,525,236)  . . . . . . . . . . . . . . .            23,542,952
    Nationwide SAT - Government Bond Fund (NWGvtBd)
         21,314,889 shares (cost $235,572,549)  . . . . . . . . . . . . . .           217,411,868
    Nationwide SAT - Money Market Fund (NWMyMkt)
         693,927,633 shares (cost $693,927,633) . . . . . . . . . . . . . .           693,927,633
    Nationwide SAT - Total Return Fund (NWTotRet)
         20,292,981 shares (cost $195,150,109)  . . . . . . . . . . . . . .           196,841,919
    Neuberger & Berman - Growth Portfolio (NBGro)
         10,090,728 shares (cost $220,608,063)  . . . . . . . . . . . . . .           204,942,684
    Neuberger & Berman - Limited Maturity Bond Portfolio (NBLtdMat)
         10,421,342 shares (cost $148,881,463)  . . . . . . . . . . . . . .           146,107,214
    Neuberger & Berman - Partners Portfolio (NBPart)
         688,263 shares (cost $6,795,062) . . . . . . . . . . . . . . . . .             6,724,330
    Oppenheimer - Bond Fund (OppBdFd)
         8,105,233 shares (cost $92,272,853)  . . . . . . . . . . . . . . .            87,374,414
    Oppenheimer - Global Securities Fund (OppGlSec)
         12,185,645 shares (cost $197,431,792)  . . . . . . . . . . . . . .           183,881,376
    Oppenheimer - Multiple Strategies Fund (OppMult)
         8,427,439 shares (cost $108,462,704) . . . . . . . . . . . . . . .           108,798,242
    Strong VIP - Strong Discovery Fund II, Inc. (StDisc2)
         11,443,135 shares (cost $124,602,967)  . . . . . . . . . . . . . .           115,232,369
    Strong VIP - Strong Special Fund II, Inc. (StSpec2)
         20,598,037 shares (cost $294,886,137)  . . . . . . . . . . . . . .           293,110,074
    TCI Portfolios - TCI Balanced (TCIBal)
         9,965,805 shares (cost $58,656,775)  . . . . . . . . . . . . . . .            59,396,197
    TCI Portfolios - TCI Growth (TCIGro)
         37,398,419 shares (cost $323,092,249)  . . . . . . . . . . . . . .           344,439,442
    TCI Portfolios - TCI International (TCIInt)
         3,667,722 shares (cost $18,381,121)  . . . . . . . . . . . . . . .            17,421,678
    Van Eck - Global Bond Fund (VEGlobBd)
         7,947,638 shares (cost $84,344,932)  . . . . . . . . . . . . . . .            81,145,385
    Van Eck - Gold and Natural Resources Fund (VEGoldNR)
         8,406,217 shares (cost $114,737,636) . . . . . . . . . . . . . . .           110,289,565
                                                                               ------------------
           Total investments  . . . . . . . . . . . . . . . . . . . . . . .         5,712,327,250
   Accounts receivable  . . . . . . . . . . . . . . . . . . . . . . . . . .                22,177
                                                                               ------------------
           Total assets   . . . . . . . . . . . . . . . . . . . . . . . . .         5,712,349,427
ACCOUNTS PAYABLE  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             1,544,774
                                                                               ------------------
CONTRACT OWNERS' EQUITY (NOTE 4)  . . . . . . . . . . . . . . . . . . . . .    $    5,710,804,653
                                                                               ==================
</TABLE>

See accompanying notes to financial statements.
================================================================================
                                  72 OF 129
<PAGE>   73
================================================================================
                        NATIONWIDE VARIABLE ACCOUNT - II

        STATEMENTS OF OPERATIONS AND CHANGES IN CONTRACT OWNERS' EQUITY
   
                  YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992
<TABLE>
<CAPTION>


                                                                        1994               1993               1992
                                                                        ----               ----               ----
<S>                                                              <C>                 <C>                 <C>
INVESTMENT ACTIVITY:
   Reinvested capital gains and dividends.....................   $   219,361,059         87,058,811         62,428,553
                                                                 ---------------     --------------      -------------
   Gain (loss) on investments:
    Proceeds from redemptions of mutual fund shares...........     2,081,239,624      1,118,924,497        684,227,731
    Cost of mutual fund shares sold...........................    (1,966,796,733)    (1,023,878,546)      (633,612,394)
                                                                 ---------------     --------------      -------------
    Realized gain on investments..............................       114,442,891         95,045,951         50,615,337
    Change in unrealized gain (loss) on investments...........      (372,586,662)       239,514,450          4,660,809
                                                                 ---------------     --------------      -------------
           Net gain (loss) on investments.....................      (258,143,771)       334,560,401         55,276,146
                                                                 ---------------     --------------      -------------
                   Net investment activity....................       (38,782,712)       421,619,212        117,704,699
                                                                 ---------------     --------------      -------------
EQUITY TRANSACTIONS:
   Purchase payments received from contract owners............     2,110,347,434      1,441,981,228        913,511,619
   Redemptions................................................      (229,544,830)      (142,035,153)      (106,624,969)
   Annuity benefits...........................................          (155,993)          (112,491)           (86,055)
   Adjustments to maintain reserves...........................            29,075            (21,397)             2,223
                                                                 ---------------     --------------      -------------
                   Net equity transactions....................     1,880,675,686      1,299,812,187        806,802,818
                                                                 ---------------     --------------      -------------
EXPENSES (NOTE 2):
   Contract charges...........................................       (67,631,096)       (42,061,726)       (25,054,447)
   Contingent deferred sales charges..........................        (4,253,379)        (2,613,738)        (1,937,912)
                                                                 ---------------     --------------      -------------
                   Total expenses.............................       (71,884,475)       (44,675,464)       (26,992,359)
                                                                 ---------------     --------------      -------------
NET CHANGE IN CONTRACT OWNERS' EQUITY.........................     1,770,008,499      1,676,755,935        897,515,158
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD...................     3,940,796,154      2,264,040,219      1,366,525,061
                                                                 ---------------     --------------      -------------
CONTRACT OWNERS' EQUITY END OF PERIOD.........................   $ 5,710,804,653      3,940,796,154      2,264,040,219
                                                                 ===============     ==============      =============
</TABLE>

See accompanying notes to financial statements.
================================================================================

                                  73 OF 129
<PAGE>   74
================================================================================
                        NATIONWIDE VARIABLE ACCOUNT - II

                         NOTES TO FINANCIAL STATEMENTS

                        DECEMBER 31, 1994, 1993 AND 1992

(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  (a)  Organization

   The Nationwide Variable Account-II (the Account) was established pursuant to
a resolution of the Board of Directors of Nationwide Life Insurance Company (the
Company) on October 7, 1981. The Account has been registered as a unit
investment trust under the Investment Company Act of 1940.

  (b)  The Contracts

   Only flexible purchase payment contracts without a front-end sales charge,
but with a contingent deferred sales charge and certain other fees, are offered
for purchase. See note 2 for a discussion of contract expenses.

   With certain exceptions, contract owners in either the accumulation or the
payout phase may invest in the following:

   Funds of the American Variable Insurance Series (American VI Series)
(available only for contracts issued on or after May 1, 1987 and before
September 1, 1989);
         American VI Series - Growth Fund (AVISGro)
         American VI Series - High-Yield Bond Fund (AVISHiYld)
         American VI Series - U.S. Government/AAA-Rated Securities Fund
         (AVISGvt)

   The Dreyfus Socially Responsible Growth Fund, Inc. (DrySRGro)

   Dreyfus Stock Index Fund (DryStkIx)(formerly Dreyfus Life and Annuity Index
Fund, Inc. (DLAI))

   Portfolios of the Fidelity Variable Insurance Products Fund (Fidelity VIP);
         Fidelity VIP - Equity-Income Portfolio (FidEqInc)
         Fidelity VIP - Growth Portfolio (FidGro)
         Fidelity VIP - High Income Portfolio (FidHiInc)
         Fidelity VIP - Overseas Portfolio (FidOSeas)

   Portfolio of the Fidelity Variable Insurance Products Fund II (Fidelity
VIP-II);
         Fidelity VIP-II - Asset Manager Portfolio (FidAsMgr)

   Funds of the Nationwide Separate Account Trust (Nationwide SAT) (managed for
a fee by an affiliated investment advisor);          
         Nationwide SAT - Capital Appreciation Fund (NWCapApp)
         Nationwide SAT - Government Bond Fund (NWGvtBd)
         Nationwide SAT - Money Market Fund (NWMyMkt)
         Nationwide SAT - Total Return Fund (NWTotRet)

   Portfolios of the Neuberger & Berman Advisers Management Trust (Neuberger &
Berman);
         Neuberger & Berman - Growth Portfolio (NBGro)
         Neuberger & Berman - Limited Maturity Bond Portfolio (NBLtdMat)
         Neuberger & Berman - Partners Portfolio (NBPart)

   Funds of the Oppenheimer Variable Account Funds (Oppenheimer);
         Oppenheimer - Bond Fund (OppBdFd)
         Oppenheimer - Global Securities Fund (OppGlSec)
         Oppenheimer - Multiple Strategies Fund (OppMult)

   Funds of the Strong Variable Insurance Products Funds (Strong VIP);
         Strong VIP - Strong Discovery Fund II, Inc. (StDisc2)
         Strong VIP - Strong Special Fund II, Inc. (StSpec2)

   Portfolios of the TCI Portfolios, Inc. (TCI Portfolios);
         TCI Portfolios - TCI Balanced (TCIBal)
         TCI Portfolios - TCI Growth (TCIGro)
         TCI Portfolios - TCI International (TCIInt)

                                  74 OF 129

<PAGE>   75
   Funds of the Van Eck Investment Trust (Van Eck);
         Van Eck - Global Bond Fund (VEGlobBd)
         Van Eck - Gold and Natural Resources Fund (VEGoldNR)

   At December 31, 1994, contract owners have invested in all of the above
funds. The contract owners equity is affected by the investment results of each
fund and certain contract expenses (see note 2).

   The accompanying financial statements include only contract owners' purchase
payments pertaining to the variable portions of their contracts and exclude any
purchase payments for fixed dollar benefits, the latter being included in the
accounts of the Company.

  (c)  Security Valuation, Transactions and Related Investment Income

   The market value of investments is based on the closing bid prices at
December 31, 1994. The cost of investments sold is determined on a specific
identification basis. Investment transactions are accounted for on the trade
date (date the order to buy or sell is executed) and dividend income is recorded
on the ex-dividend date.

  (d)  Federal Income Taxes

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

   The Company does not provide for income taxes within the Account. Taxes are
the responsibility of the contract owner upon termination or withdrawal.

(2)  EXPENSES

   The Company does not deduct a sales charge from purchase payments received
from the contract owners. However, if any part of the contract value of such
contracts is surrendered, the Company will, with certain exceptions, deduct from
a contract ownerGs contract value a contingent deferred sales charge. For
contracts issued prior to December 15, 1988, the contingent deferred sales
charge will be equal to 5% of the lesser of the total of all purchase payments
made within 96 months prior to the date of the request for surrender or the
amount surrendered. For contracts issued on or after December 15, 1988, the
Company will deduct a contingent deferred sales charge not to exceed 7% of the
lesser of purchase payments or the amount surrendered, such charge declining 1%
per year, to 0%, after the purchase payment has been held in the contract for 84
months. No sales charges are deducted on redemptions used to purchase units in
the fixed investment options of the Company.

   The following administrative charges are deducted by the Company: (a) for The
BEST OF AMERICA(R) contracts an annual contract maintenance charge of $30, with
certain exceptions, which is satisfied by surrendering units; and (b) for The
BEST OF AMERICA(R) contracts issued prior to December 15, 1988, a charge for
mortality and expense risk assessed through the daily unit value calculation
equal to an annual rate of 0.80% and 0.50%, respectively; for The BEST OF
AMERICA(R) contracts issued on or after December 15, 1988, a mortality risk
charge, an expense risk charge and an administration charge assessed through the
daily unit value calculation equal to an annual rate of 0.80%, 0.45% and 0.05%,
respectively, and for The BEST OF AMERICA(R) Non-Qualified/IRA Rollover Annuity
contracts, a mortality risk charge, an expense risk charge and an administration
charge assessed through the daily unit value calculation equal to an annual rate
of 0.80%, 0.45% and 0.15%, respectively.

(3)  SCHEDULE I

Schedule I presents the components of the change in the unit values, which are
the basis for contract owners' equity. This schedule is presented for each
series, as applicable, in the following format:  

    - Beginning unit value - Jan. 1         

    - Reinvested capital gains and dividends (This amount reflects the increase
      in the unit value due to capital gains and dividend distributions from the
      underlying mutual funds.)                 

    - Unrealized gain (loss) (This amount reflects the increase (decrease) in
      the unit value resulting from the market appreciation (depreciation) of
      the fund.)          

    - Contract charges (This amount reflects the decrease in the unit value due
      to the mortality risk charge, an expense risk charge and an administration
      charge discussed in note 2.)          

    - Ending unit value - Dec. 31          

    - Percentage increase (decrease) in unit value.
        
   For contracts in the payout phase, an assumed investment return of 3.5%, used
in the calculation of the annuity benefit payment amount, results in a
corresponding reduction in the components of the unit values as shown in
Schedule I.
                                  75 OF 129
<PAGE>   76
(4)  COMPONENTS OF CONTRACT OWNERS' EQUITY

       The following is a summary of contract owners equity at December 31,
1994, for each series, in both the accumulation and payout phases.

<TABLE>
<CAPTION>
Contract owners' equity represented by:                                              Units               Unit Value
                                                                                  ----------             ----------
<S>                                                                               <C>                    <C>            <C>
Contracts in accumulation phase:
 The BEST OF AMERICA(R) contracts:
  American VI Series - Growth Fund:
     Tax qualified ....................................................              568,831             $16.632869     $  9,461,292
     Non-tax qualified ................................................              538,005              16.632869        8,948,567
  American VI Series - High-Yield Bond Fund:
     Tax qualified ....................................................               90,073              17.247186        1,553,506
     Non-tax qualified ................................................               63,653              17.247186        1,097,835
  American VI Series - U.S. Government/AAA-Rated
  Securities Fund:
     Tax qualified ....................................................              346,442              15.872495        5,498,899
     Non-tax qualified ................................................              272,776              15.872495        4,329,636
  The Dreyfus Socially Responsible Growth Fund, Inc.:
     Tax qualified ....................................................              301,426              10.721141        3,231,631
     Non-tax qualified ................................................              263,764              10.721141        2,827,851
  Dreyfus Stock Index Fund:
     Tax qualified ....................................................              539,188              10.087774        5,439,207
     Non-tax qualified ................................................              418,990              10.087774        4,226,676
  Fidelity VIP - Equity-Income Portfolio:
     Tax qualified ....................................................           15,283,540              18.646331      284,981,946
     Non-tax qualified ................................................           15,217,260              18.646331      283,746,067
  Fidelity VIP - Growth Portfolio:
     Tax qualified ....................................................           11,689,858              25.451479      297,524,175
     Non-tax qualified ................................................           10,492,508              25.451479      267,049,847
  Fidelity VIP - High Income Portfolio:
     Tax qualified ....................................................            4,924,388              18.327364       90,251,051
     Non-tax qualified ................................................            6,177,851              18.327364      113,223,724
  Fidelity VIP - Overseas Portfolio:
     Tax qualified ....................................................           15,065,853              13.701507      206,424,890
     Non-tax qualified ................................................           17,550,925              13.701507      240,474,122
  Fidelity VIP-II - Asset Manager Portfolio:
     Tax qualified ....................................................           24,788,850              15.641016      387,722,799
     Non-tax qualified ................................................           20,692,145              15.641016      323,646,171
  Nationwide SAT - Capital Appreciation Fund:
     Tax qualified ....................................................              890,035              11.311683       10,067,794
     Non-tax qualified ................................................              897,902              11.311683       10,156,783
  Nationwide SAT - Government Bond Fund:
     Tax qualified ....................................................            4,217,320              25.309101      106,736,578
     Non-tax qualified ................................................            3,855,380              25.242252       97,318,474
  Nationwide SAT - Money Market Fund:
     Tax qualified ....................................................           11,466,217              20.457373      234,568,678
     Non-tax qualified ................................................           16,632,423              20.457373      340,255,681
  Nationwide SAT - Total Return Fund:
     Tax qualified ....................................................            2,189,971              40.926247       89,627,294
     Non-tax qualified ................................................            2,396,609              39.872391       95,558,531
  Neuberger & Berman - Growth Portfolio:
     Tax qualified ....................................................            4,909,356              21.247525      104,311,664
     Non-tax qualified ................................................            4,342,056              21.247525       92,257,943
  Neuberger & Berman - Limited Maturity
  Bond Portfolio:
     Tax qualified ....................................................            3,859,535              14.896724       57,494,428
     Non-tax qualified ................................................            4,238,249              14.896724       63,136,026
</TABLE>

                                  76 of 129
<PAGE>   77




<TABLE>
<S>                                                                               <C>                    <C>            <C>
 Neuberger & Berman - Partners Portfolio:
    Tax qualified .....................................................              223,285              10.017795        2,236,823
    Non-tax qualified .................................................              324,320              10.017795        3,248,971
 Oppenheimer - Bond Fund:
    Tax qualified .....................................................            2,694,486              14.531774       39,155,662
    Non-tax qualified .................................................            2,666,115              14.531774       38,743,381
 Oppenheimer - Global Securities Fund:
    Tax qualified .....................................................            6,376,101              11.307851       72,100,000
    Non-tax qualified .................................................            6,373,740              11.307851       72,073,302
 Oppenheimer - Multiple Strategies Fund:
    Tax qualified .....................................................            3,897,893              13.216172       51,515,224
    Non-tax qualified .................................................            3,363,638              13.216172       44,454,418
 Strong VIP - Strong Discovery Fund II, Inc.:
    Tax qualified .....................................................            3,921,214              12.143604       47,617,670
    Non-tax qualified .................................................            4,385,371              12.143604       53,254,209
 Strong VIP - Strong Special Fund II, Inc.:
    Tax qualified .....................................................            8,576,003              14.551898      124,797,121
    Non-tax qualified .................................................            8,937,552              14.551898      130,058,345
 TCI Portfolios - TCI Balanced:
    Tax qualified .....................................................            2,670,990              10.801286       28,850,127
    Non-tax qualified .................................................            2,324,933              10.801286       25,112,266
 TCI Portfolios - TCI Growth:
    Tax qualified .....................................................            9,394,094              19.378026      182,038,998
    Non-tax qualified .................................................            7,577,109              19.378026      146,829,415
 TCI Portfolios - TCI International:
    Tax qualified .....................................................              688,372               9.392316        6,465,407
    Non-tax qualified .................................................              845,551               9.392316        7,941,682
 Van Eck - Global Bond Fund:
    Tax qualified .....................................................            2,731,900              12.465907       34,055,611
    Non-tax qualified .................................................            3,204,016              12.465907       39,940,965
 Van Eck - Gold and Natural Resources Fund:
    Tax qualified .....................................................            3,213,104              12.728311       40,897,387
    Non-tax qualified .................................................            4,473,812              12.728311       56,944,070
The BEST OF AMERICA(R) Non-Qualified/IRA
    Rollover Annuity contracts:
 The Dreyfus Socially Responsible Growth Fund, Inc.:
    Tax qualified .....................................................               56,245              10.146464          570,688
    Non-tax qualified .................................................              106,285              10.146464        1,078,417
 Dreyfus Stock Index Fund:
    Tax qualified .....................................................              142,221              10.046079        1,428,763
    Non-tax qualified .................................................              276,005              10.046079        2,772,768
 Fidelity VIP - Equity-Income Portfolio:
    Tax qualified .....................................................            2,320,419              10.760332       24,968,479
    Non-tax qualified .................................................            3,315,450              10.760332       35,675,343
 Fidelity VIP - Growth Portfolio:
    Tax qualified .....................................................            2,012,595              10.082986       20,292,967
    Non-tax qualified .................................................            3,322,957              10.082986       33,505,329
 Fidelity VIP - High Income Portfolio:
    Tax qualified .....................................................            1,188,719               9.844496       11,702,339
    Non-tax qualified .................................................            1,667,761               9.844496       16,418,266
 Fidelity VIP - Overseas Portfolio:
    Tax qualified .....................................................            1,746,850              10.536141       18,405,058
    Non-tax qualified .................................................            2,782,899              10.536141       29,321,016
 Fidelity VIP-II - Asset Manager Portfolio:
    Tax qualified .....................................................            3,610,795               9.571852       34,561,995
    Non-tax qualified .................................................            5,121,023               9.571852       49,017,674
 Nationwide SAT - Capital Appreciation Fund:
    Tax qualified .....................................................              147,498              10.044095        1,481,484
    Non-tax qualified .................................................              182,857              10.044095        1,836,633
</TABLE>
                                  77 of 129
<PAGE>   78




<TABLE>
<S>                                                                               <C>                    <C>            <C>
 Nationwide SAT - Government Bond Fund:
    Tax qualified ....................................................              592,092                9.562079        5,661,630
    Non-tax qualified ................................................              794,271                9.562079        7,594,882
 Nationwide SAT - Money Market Fund:
    Tax qualified ....................................................            3,886,019               10.254838       39,850,495
    Non-tax qualified ................................................            7,565,949               10.254838       77,587,581
 Nationwide SAT - Total Return Fund:
    Tax qualified ....................................................              441,098               10.057257        4,436,236
    Non-tax qualified ................................................              657,733               10.057257        6,614,990
 Neuberger & Berman - Growth Portfolio:
    Tax qualified ....................................................              264,982                9.458916        2,506,442
    Non-tax qualified ................................................              616,908                9.458916        5,835,281
 Neuberger & Berman - Limited Maturity
 Bond Portfolio:
    Tax qualified ....................................................            1,228,030                9.860649       12,109,173
    Non-tax qualified ................................................            1,355,362                9.860649       13,364,749
 Neuberger & Berman - Partners Portfolio:
    Tax qualified ....................................................               33,992               10.013591          340,382
    Non-tax qualified ................................................               89,689               10.013591          898,109
 Oppenheimer - Bond Fund:
    Tax qualified ....................................................              438,846                9.733460        4,271,490
    Non-tax qualified ................................................              538,413                9.733460        5,240,621
 Oppenheimer - Global Securities Fund:
    Tax qualified ....................................................            1,500,105               10.394970       15,593,546
    Non-tax qualified ................................................            2,319,507               10.394970       24,111,206
 Oppenheimer - Multiple Strategies Fund:
    Tax qualified ....................................................              567,718                9.830640        5,581,031
    Non-tax qualified ................................................              737,041                9.830640        7,245,585
 Strong VIP - Strong Discovery Fund II, Inc.:
    Tax qualified ....................................................              521,530               10.071698        5,252,693
    Non-tax qualified ................................................              904,088               10.071698        9,105,701
 Strong VIP - Strong Special Fund II, Inc.:
    Tax qualified ....................................................            1,448,992               10.710138       15,518,904
    Non-tax qualified ................................................            2,121,641               10.710138       22,723,068
 TCI Portfolios - TCI Balanced:
    Tax qualified ....................................................              190,646                9.975959        1,901,877
    Non-tax qualified ................................................              353,974                9.975959        3,531,230
 TCI Portfolios - TCI Growth:
    Tax qualified ....................................................              581,271                9.896469        5,752,530
    Non-tax qualified ................................................              984,162                9.896469        9,739,729
 TCI Portfolios - TCI International:
    Tax qualified ....................................................               93,487                9.388381          877,692
    Non-tax qualified ................................................              227,593                9.388381        2,136,730
 Van Eck - Global Bond Fund:
    Tax qualified ....................................................              237,637                9.919400        2,357,216
    Non-tax qualified ................................................              473,752                9.919400        4,699,336
 Van Eck - Gold and Natural Resources Fund:
    Tax qualified ....................................................              416,949               10.464922        4,363,339
    Non-tax qualified ................................................              771,280               10.464922        8,071,385
                                                                                  =========               =========
Reserves for annuity contracts in payout phase:
    Tax qualified ....................................................                                                       368,775
    Non-tax qualified ................................................                                                     1,042,980
</TABLE>


                                  78 of 129
<PAGE>   79
                                                                      SCHEDULE I

                        THE BEST OF AMERICA(R) CONTRACTS
                       TAX QUALIFIED AND NON-TAX QUALIFIED
                       SCHEDULES OF CHANGES IN UNIT VALUE

                  YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992
<TABLE>
<CAPTION>
                                     AVISGro+        AVISHiYld+     AVISGvt+     DrySRGro        DryStkIx
                                     --------        ----------     --------     --------        --------
<S>                                  <C>            <C>           <C>           <C>             <C>
1994
    Beginning unit value - Jan. 1        $16.767635     18.696382     16.810323     10.702195       10.130946
    Reinvested capital gains
     and dividends                          .539769      1.648226      1.072204       .276343         .283238
    Unrealized gain (loss)                 (.458197)    (2.863015)    (1.799954)     (.117315)       (.195244)
    Contract charges                       (.216338)     (.234407)     (.210078)     (.140082)       (.131166)
    Ending unit value - Dec. 31          $16.632869     17.247186     15.872495     10.721141       10.087774
    Percentage increase
     (decrease) in
     unit value*(a)                              (1)%          (8)%          (6)%          0%              0%

1993
    Beginning unit value - Jan. 1        $14.603954     16.269615     15.319654     10.000000       10.000000
    Reinvested capital gains
     and dividends                          .676117      1.606197      1.097138       .031105        1.497786
    Unrealized gain (loss)                 1.690570      1.051273       .607970       .703067       (1.333974)
    Contract charges                       (.203006)     (.230703)     (.214439)     (.031977)       (.032866)
    Ending unit value - Dec. 31          $16.767635     18.696382     16.810323     10.702195       10.130946
    Percentage increase
     (decrease) in
     unit value*(a)                              15%           15%           10%            7%(b)           1%(b)

1992
    Beginning unit value - Jan. 1        $13.356752     14.656040     14.425067         **              **
    Reinvested capital gains
     and dividends                          .251749      1.441209      1.037749
    Unrealized gain (loss)                 1.171898       .374264       .408963
    Contract charges                       (.176445)     (.201898)     (.192125)
    Ending unit value - Dec. 31          $14.603954     16.269615     15.319654
    Percentage increase
     (decrease) in
     unit value*(a)                               9%           11%            6%

<CAPTION>
                                      FidEqInc     FidGro       FidHiInc     FidOSeas
                                      --------     ------       --------     --------
<S>                                   <C>          <C>          <C>          <C>
1994
    Beginning unit value - Jan. 1         17.644458    25.790764    18.859652    13.646118
    Reinvested capital gains
     and dividends                         1.324090     1.551366     1.728139      .070437
    Unrealized gain (loss)                 (.084066)   (1.565204)   (2.016825)     .168983
    Contract charges                       (.238151)    (.325447)    (.243602)    (.184031)
    Ending unit value - Dec. 31           18.646331    25.451479    18.327364    13.701507
    Percentage increase
     (decrease) in
     unit value*(a)                              6%           (1)%         (3)%          0%

1993
    Beginning unit value - Jan. 1         15.123262    21.890060    15.855840    10.074553
    Reinvested capital gains
     and dividends                          .440973      .486821     1.303797      .235418
    Unrealized gain (loss)                 2.298480     3.727181     1.928892     3.494272
    Contract charges                       (.218257)    (.313298)    (.228877)    (.158125)
    Ending unit value - Dec. 31           17.644458    25.790764    18.859652    13.646118
    Percentage increase
     (decrease) in
     unit value*(a)                              17%          18%          19%          35%

1992
    Beginning unit value - Jan. 1         13.099125    20.287900    13.055215    11.432117
    Reinvested capital gains
     and dividends                          .466700      .525410     1.105839      .156875
    Unrealized gain (loss)                 1.739860     1.340775     1.891167    (1.369738)
    Contract charges                       (.182423)    (.264025)    (.196381)    (.144701)
    Ending unit value - Dec. 31           15.123262    21.890060    15.855840    10.074553
    Percentage increase
     (decrease) in
     unit value*(a)                              15%          8%           21%         (12)%
<FN>
 * An annualized rate of return cannot be determined as:
   (a) Contract charges do not include the annual contract maintenance charge
       discussed in note 2; and
   (b) This investment option was not utilized for the entire year indicated.
** This investment option was not being utilized or was not available.
 + See note 1(b).
</TABLE>
                                  79 of 129
<PAGE>   80
                                                           SCHEDULE I, CONTINUED

                        NATIONWIDE VARIABLE ACCOUNT -- II
                        THE BEST OF AMERICA(R) CONTRACTS
                       TAX QUALIFIED AND NON-TAX QUALIFIED
                       SCHEDULES OF CHANGES IN UNIT VALUE

                  YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

<TABLE>
<CAPTION>
                                                                           NWGvtBd        NWGvtBd
                                           FidAsMgr       NWCapApp         Qual           Non-Qual       NWMyMkt
                                           --------       --------         -------        --------       -------
<S>                                        <C>            <C>              <C>            <C>            <C>
1994
    Beginning unit value - Jan. 1              $16.874276     11.564256        26.497619      26.427634      19.951530
    Reinvested capital gains
     and dividends                                .820188       .182737         1.662261       1.657870        .769331
    Unrealized gain (loss)                      (1.841072)     (.286833)       (2.516459)     (2.509816)       .000000
    Contract charges                             (.212376)     (.148477)        (.334320)      (.333436)      (.263488)
    Ending unit value - Dec. 31                $15.641016     11.311683        25.309101      25.242252      20.457373
    Percentage increase
     (decrease) in
     unit value* (a)                                   (7)%          (2)%             (4)%           (4)%           3%

1993
    Beginning unit value - Jan. 1              $14.123234     10.689287        24.513489      24.448737      19.672720
    Reinvested capital gains
     and dividends                                .655581       .260100         1.565876       1.561741        .538378
    Unrealized gain (loss)                       2.296222       .755961          .758226        .756217        .000000
    Contract charges                             (.200761)     (.141092)        (.339972)      (.339061)      (.259568)
    Ending unit value - Dec. 31                $16.874276     11.564256        26.497619      26.427634      19.951530
    Percentage increase
     (decrease) in
     unit value* (a)                                   19%            8%               8%             8%             1%

1992
    Beginning unit value - Jan. 1              $12.789976     10.000000        23.025331      22.964507      19.275668
    Reinvested capital gains
     and dividends                                .651375       .116916         2.455973       2.449485        .652507
    Unrealized gain (loss)                        .857747       .662532         (.658791)      (.657048)       .000000
    Contract charges                             (.175864)     (.090161)        (.309024)      (.308207)      (.255455)
    Ending unit value - Dec. 31                $14.123234     10.689287        24.513489      24.448737      19.672720
    Percentage increase
     (decrease) in    
     unit value* (a)                                   10%            7%(b)            6%             6%             2%

<CAPTION>
                                           NWTotRet      NWTotRet
                                           Qual          Non-Qual      NBGro          NBLtdMat       NBPart
                                           --------      --------      -----          --------       ------
<S>                                        <C>           <C>           <C>            <C>            <C>
1994
    Beginning unit value - Jan. 1              41.023082     39.966728     22.656907      15.115753      10.000000
    Reinvested capital gains
     and dividends                              2.069920      2.016621      2.730116        .638336        .000000
    Unrealized gain (loss)                     (1.626696)    (1.584802)    (3.855326)      (.662388)       .072563
    Contract charges                            (.540059)     (.526156)     (.284172)      (.194977)      (.054768)
    Ending unit value - Dec. 31                40.926247     39.872391     21.247525      14.896724      10.017795
    Percentage increase
     (decrease) in
     unit value* (a)                                   0%            0%           (6)%           (1)%            0%(b)

1993
    Beginning unit value - Jan. 1              37.471598     36.506693     21.495392      14.362908            **
    Reinvested capital gains
     and dividends                              1.528737      1.489372       .498087        .590488
    Unrealized gain (loss)                      2.538282      2.472924       .947061        .357208
    Contract charges                            (.515535)     (.502261)     (.283633)      (.194851)
    Ending unit value - Dec. 31                41.023082     39.966728     22.656907      15.115753
    Percentage increase
     (decrease) in
     unit value* (a)                                   9%            9%            5%             5%

1992
    Beginning unit value - Jan. 1              35.094975     34.191261     19.882145      13.836035            **
    Reinvested capital gains                
      and dividends                             1.320343      1.286344       .212563        .665345
    Unrealized gain (loss)                      1.525734      1.486456      1.660516        .045778
    Contract charges                            (.469454)     (.457368)     (.259832)      (.184250)
    Ending unit value - Dec. 31                37.471598     36.506693     21.495392      14.362908
    Percentage increase                     
     (decrease) in
     unit value* (a)                                   7%            7%            8%             4%
<FN>
*An annualized rate of return cannot be determined as:
  (a) Contract charges do not include the annual contract maintenance charge
      discussed in note 2; and
  (b) This investment option was not utilized for the entire year indicated.
**This investment option was not being utilized or was not available.

</TABLE>
                                  80 of 129
<PAGE>   81
                                                        SCHEDULE I, CONTINUED

                       NATIONWIDE VARIABLE ACCOUNT - II
                       THE BEST OF AMERICA(R) CONTRACTS
                     TAX QUALIFIED and NON-TAX QUALIFIED
                      SCHEDULES OF CHANGES IN UNIT VALUE
                 YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992


<TABLE>
<CAPTION>

                                                 OppBdFd        OppGlSec         OppMult         StDisc2         StSpec2     
                                                 -------        --------         -------         -------         -------     
<S>                                             <C>             <C>             <C>             <C>             <C>          
1994                                                                                                                         
  Beginning unit value - Jan. 1                  $15.013579      12.151882       13.655607       13.003747       14.230988    
  Reinvested capital gains and dividends            .845781        .214070         .695235         .971108         .407882    
  Unrealized gain (loss)                          (1.135198)      (.900281)       (.959283)      (1.670219)        .103551    
  Contract charges                                 (.192388)      (.157820)       (.175387)       (.161032)       (.190523)   
  Ending unit value - Dec. 31                    $14.531774      11.307851       13.216172       12.143604       14.551898    
  Percentage increase (decrease) in unit                                                                                      
   value* (a)                                            (3)%           (7)%            (3)%            (7)%             2%   
                                                                                                                             
1993                                                                                                                         
  Beginning unit value - Jan. 1                  $13.456350      10.000000       11.932236       10.796708       11.519061    
  Reinvested capital gains and dividends            .935484        .000000         .527244         .809269         .057233    
  Unrealized gain (loss)                            .810882       2.187556        1.363520        1.547378        2.824331    
  Contract charges                                 (.189137)      (.035674)       (.167393)       (.149608)       (.169637)   
  Ending unit value - Dec. 31                    $15.013579      12.151882       13.655607       13.003747       14.230988    
  Percentage increase (decrease) in unit                                                                                      
   value* (a)                                            12%            22%(b)          14%             20%             24%   
                                                                                                                             
1992                                                                                                                         
  Beginning unit value - Jan. 1                  $12.801628             **       11.091678       10.000000       10.000000    
  Reinvested capital gains and dividends           1.009044                        .505257         .686629         .254117    
  Unrealized gain (loss)                           (.182684)                       .485096         .192133        1.351307    
  Contract charges                                 (.171638)                      (.149795)       (.082054)       (.086363)   
  Ending unit value - Dec. 31                    $13.456350                      11.932236       10.796708       11.519061    
  Percentage increase (decrease) in unit                                                                                      
   value* (a)                                             5%                             8%              8%(b)          15%(b)

</TABLE>


<TABLE>
<CAPTION>

                                                 TCIBal          TCIGro          TCIInt         VEGlobBd        VEGoldNR
                                                 -------        --------         -------        --------        --------     
<S>                                             <C>             <C>             <C>             <C>             <C>          
1994                                                                                                                         
  Beginning unit value - Jan. 1                   10.876699      19.864882       10.000000       12.798654       13.544828    
  Reinvested capital gains and dividends            .260548        .002124         .000000         .051478         .068031    
  Unrealized gain (loss)                           (.194362)      (.235006)       (.554314)       (.222396)       (.711769)    
  Contract charges                                 (.141599)      (.253974)       (.053370)       (.161829)       (.172779)   
  Ending unit value - Dec. 31                     10.801286      19.378026        9.392316       12.465907       12.728311    
  Percentage increase (decrease) in unit                                                                                      
   value* (a)                                            (1)%           (2)%            (6)%(b)         (3)%            (6)%   
                                                                                                                             
1993                                                                                                                         
  Beginning unit value - Jan. 1                   10.232829      18.244594              **       12.031194        8.325308    
  Reinvested capital gains and dividends            .193822        .049563                         .966990         .039162    
  Unrealized gain (loss)                            .588305       1.819573                        (.037324)       5.323236    
  Contract charges                                 (.138257)      (.248848)                       (.162206)       (.142878)   
  Ending unit value - Dec. 31                     10.876699      19.864882                       12.798654       13.544828    
  Percentage increase (decrease) in unit                                                                                      
   value* (a)                                             6%             9%                              6%             63%   
                                                                                                                             
1992                                                                                                                         
  Beginning unit value - Jan. 1                   10.000000      18.736465              **       12.872259        8.795164    
  Reinvested capital gains and dividends            .088865        .118812                        1.091925         .039632    
  Unrealized gain (loss)                            .231821       (.379955)                      (1.767233)       (.395454)    
  Contract charges                                 (.087857)      (.230728)                       (.165757)       (.114034)   
  Ending unit value - Dec. 31                     10.232829      18.244594                       12.031194        8.325308    
  Percentage increase (decrease) in unit                                                                                      
   value* (a)                                             2%(b)         (3)%                            (7)%             (5)%
<FN>
*  An annualized rate of return cannot be determined as:
   (a) Contract charges do not include the annual contract maintenance charge
       discussed in note 2; and
   (b) This investment option was not utilized for the entire year indicated.
** This investment option was not being utilized or was not available.

</TABLE>
                                  81 of 129
<PAGE>   82
                                                         SCHEDULE I, CONTINUED
                       NATIONWIDE VARIABLE ACCOUNT - II
                   THE BEST OF AMERICA(R) NON QUALIFIED/IRA
                          ROLLOVER ANNUITY CONTRACTS
                     TAX QUALIFIED AND NON-TAX QUALIFIED
                      SCHEDULES OF CHANGES IN UNIT VALUE
                                      
                         YEAR ENDED DECEMBER 31, 1994

 <TABLE>                                                                       
 <CAPTION>                                                                     
                                        DrySRGro     DryStkIx     FidEqInc      FidGro      FidHiInc      FidOSeas    
                                       ----------    --------     ---------    ---------    ---------    ---------    
<S>                                    <C>           <C>          <C>          <C>          <C>          <C>          
1994**                                                                                                                
  Beginning unit value - Jan. 1.....   $10.138790    10.099271    10.192462    10.227729    10.140663    10.504149    
  Reinvested capital gains                                                                                            
    and dividends...................      .261532      .282153      .764674      .615160      .929117      .054214    
  Unrealized gain (loss)............     (.110944)    (.194528)    (.048662)    (.620912)   (1.084223)     .130333    
  Contract charges..................     (.142914)    (.140817)    (.148142)    (.138991)    (.141061)    (.152555)   
  Ending unit value - Dec. 31.......   $10.146464    10.046079    10.760332    10.082986     9.844496    10.536141    
  Percentage increase                                                                                                 
    (decrease) in unit value*.......            0%          (1)%          6%          (1)%         (3)%          0%   
                                                                                                   
</TABLE>                                                                        

<TABLE>                                                                        
<CAPTION>                                                                                              
                                        FidAsMgr     NWCapApp      NWGvtBd      NWMyMkt      NWTotRet  
                                       ----------    --------     ---------    ---------    ---------  
<S>                                    <C>           <C>          <C>          <C>          <C>        
1994**                                                                                                 
  Beginning unit value - Jan. 1.....    10.337032    10.278752    10.021251    10.011385    10.091256  
  Reinvested capital gains                                                                             
    and dividends...................      .502389      .162311      .628252      .385849      .508763  
  Unrealized gain (loss)............    (1.127465)    (.254834)    (.951262)     .000000     (.399693) 
  Contract charges..................     (.140104)    (.142134)    (.136162)    (.142396)    (.143069) 
  Ending unit value - Dec. 31.......     9.571852    10.044095     9.562079    10.254838    10.057257  
  Percentage increase                                                                                  
    (decrease) in unit value*.......           (7)%         (2)%         (5)%          2%           0% 
                                                                                                       
<FN>                        

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

** These investment options were not utilized prior to 1994.

</TABLE>

                                  82 of 129
<PAGE>   83
                                                           SCHEDULE I, CONTINUED

                        NATIONWIDE VARIABLE ACCOUNT - II
                     THE BEST OF AMERICA(R) NON QUALIFIED/IRA
                           ROLLOVER ANNUITY CONTRACTS
                       TAX QUALIFIED AND NON-TAX QUALIFIED
                       SCHEDULES OF CHANGES IN UNIT VALUE

                          YEAR ENDED DECEMBER 31, 1994


<TABLE>
<CAPTION>

                           NBGro          NBLtdMat       NBPart         OppBdFd         OppGlSec       OppMult         StDisc2
                           -----          --------       ------         -------         --------       -------         -------
<S>                        <C>            <C>           <C>             <C>             <C>            <C>            <C>

1994**
  Beginning unit value -
    Jan. 1...............   $10.096549    10.015749     10.000000       10.066342       11.182167      10.167774      10.796000
  Reinvested capital
    gains and dividends..     1.216477      .422915       .000000         .566682         .196942        .517326        .805515
  Unrealized gain 
    (loss)...............    (1.717723)    (.438889)      .072593        (.760661)       (.827742)      (.713828)     (1.385836)
  Contract charges.......     (.136387)    (.139126)     (.059002)       (.138903)       (.156397)      (.140632)      (.143981)
  Ending unit value - 
    Dec. 31..............   $ 9.458916     9.860649     10.013591        9.733460       10.394970       9.830640      10.071698
  Percentage increase
    (decrease) in unit
    value*(a)............           (6)%         (2)%           0%(b)          (3)%            (7)%           (3)%           (7)%

<FN>

 * An annualized rate of return cannot be determined as:

    (a) Contract charges do not include the annual contract maintenance charge 
        discussed in note 2; and

    (b) This investment option was not utilized for the entire year indicated.

** These investment options were not being utilized or were not available prior 
   to 1994. 

</TABLE>


                                  83 of 129
<PAGE>   84
                                                           SCHEDULE I, CONTINUED

                        NATIONWIDE VARIABLE ACCOUNT - II
                     THE BEST OF AMERICA(R) NON QUALIFIED/IRA
                           ROLLOVER ANNUITY CONTRACTS
                       TAX QUALIFIED AND NON-TAX QUALIFIED
                       SCHEDULES OF CHANGES IN UNIT VALUE

                          YEAR ENDED DECEMBER 31, 1994


<TABLE>
<CAPTION>

                                     StSpec2       TCIBal         TCIGro         TCIInt          VEGlobBd       VEGoldNR   
                                     -------       ------         ------         ------          --------       --------   
<S>                                  <C>           <C>            <C>            <C>             <C>            <C>        

1994**
  Beginning unit value - Jan. 1....  $10.484543    10.055760      10.155359      10.000000       10.194477      11.147499  
  Reinvested capital gains and 
    dividends......................     .300283      .240728        .001086        .000000         .040987        .055957  
  Unrealized gain (loss)...........     .076473     (.179560)      (.120150)      (.554133)       (.177244)      (.585405) 
  Contract charges.................    (.151161)    (.140969)      (.139826)      (.057486)       (.138820)      (.153129) 
  Ending unit value - Dec. 31......  $10.710138     9.975959       9.896469       9.388381        9.919400      10.464922  
  Percentage increase (decrease)
    in unit value*(a)..............           2%          (1)%           (3)%           (6)%(b)         (3)%           (6)%

<FN>

 * An annualized rate of return cannot be determined as:

    (a) Contract charges do not include the annual contract maintenance charge 
        discussed in note 2; and

    (b) This investment option was not utilized for the entire year indicated.

** These investment options were not being utilized or were not available prior 
   to 1994. 

</TABLE>

                                  84 of 129
<PAGE>   85
                          INDEPENDENT AUDITORS' REPORT

The Board of Directors
Nationwide Life Insurance Company:

We have audited the accompanying consolidated balance sheets of Nationwide Life
Insurance Company (a wholly owned subsidiary of Nationwide Corporation) and
subsidiaries as of December 31, 1994 and 1993, and the related consolidated
statements of income, shareholder's equity and cash flows for each of the years
in the three-year period ended December 31, 1994. These consolidated financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these consolidated financial
statements based on our audits.

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

Participating insurance and the related surplus are discussed in note 13. The
Company and its counsel are of the opinion that the ultimate ownership of the
participating surplus in excess of the contemplated equitable policyholder
dividends belongs to the shareholder. The accompanying consolidated financial
statements are presented on such basis.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Nationwide Life
Insurance Company and subsidiaries as of December 31, 1994 and 1993, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 1994, in conformity with generally accepted
accounting principles.

As discussed in note 2 to the consolidated financial statements, in 1994 the
Company adopted the provisions of the Financial Accounting Standards Board's
Statement of Financial Accounting Standards (SFAS) No. 115, Accounting for
Certain Investments in Debt and Equity Securities.

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

                                             KPMG Peat Marwick LLP

Columbus, Ohio
February 27, 1995



                                  85 of 129
<PAGE>   86
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

<TABLE>
                          Consolidated Balance Sheets

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

<CAPTION>
                                     Assets                                                1994                1993
                                     ------                                             -----------         ----------  
<S>                                                                                     <C>                <C>
Investments (notes 5, 8 and 9):
   Securities available-for-sale, at fair value:
      Fixed maturities (cost $8,318,865 in 1994)                                        $ 8,045,906                 -
      Equity securities (cost $18,373 in 1994; $8,263 in 1993)                               24,713            16,593
   Fixed maturities held-to-maturity, at amortized cost (fair value $3,602,310
      in 1994; $10,886,820 in 1993)                                                       3,688,787        10,120,978
   Mortgage loans on real estate                                                          4,222,284         3,871,560
   Real estate                                                                              252,681           253,831
   Policy loans                                                                             340,491           315,898
   Other long-term investments                                                               63,914           118,490
   Short-term investments (note 14)                                                         131,643            41,797
                                                                                        -----------       -----------
                                                                                         16,770,419        14,739,147
                                                                                        -----------       -----------

Cash                                                                                          7,436            21,835
Accrued investment income                                                                   220,540           190,886
Deferred policy acquisition costs                                                         1,064,159           811,944
Deferred Federal income tax                                                                  36,515                 -
Other assets                                                                                790,603           636,161
Assets held in Separate Accounts (note 8)                                                12,222,461         9,006,388
                                                                                        -----------       -----------
                                                                                        $31,112,133        25,406,361
                                                                                        ===========       ===========

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

Future policy benefits and claims (notes 6 and 8)                                        16,321,461        14,092,255
Policyholders' dividend accumulations                                                       338,058           322,686
Other policyholder funds                                                                     72,770            71,959
Accrued Federal income tax (note 7):
   Current                                                                                   13,126            12,294
   Deferred                                                                                       -            31,659
                                                                                        -----------       -----------
                                                                                             13,126            43,953
                                                                                        -----------       -----------

Other liabilities                                                                           235,778           217,952
Liabilities related to Separate Accounts (note 8)                                        12,222,461         9,006,388
                                                                                        -----------       -----------
                                                                                         29,203,654        23,755,193
                                                                                        -----------       -----------

Shareholder's equity (notes 3, 4, 7 and 13):
   Capital shares, $1 par value.  Authorized 5,000 shares, issued and
     outstanding 3,815 shares                                                                 3,815             3,815
   Paid-in additional capital                                                               622,753           422,753
   Unrealized gains (losses) on securities available-for-sale, net of adjustment
     to deferred policy acquisition costs of $82,525 ($0 in 1993) and net of               
     deferred Federal income tax benefit of $64,425 ($1,583 expense in 1993)               (119,668)            6,747
   Retained earnings                                                                      1,401,579         1,217,853
                                                                                        -----------       -----------
                                                                                          1,908,479         1,651,168
                                                                                        -----------       -----------
Commitments and contingencies (notes 9 and 16)                                          
                                                                                        $31,112,133        25,406,361
                                                                                        ===========       ===========
</TABLE>

See accompanying notes to consolidated financial statements.

                                  86 of 129
<PAGE>   87

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

                       Consolidated Statements of Income

                  Years ended December 31, 1994, 1993 and 1992
                                (000's omitted)
<TABLE>
<CAPTION>
                                                                            1994             1993             1992
                                                                         ----------       ----------       ----------
<S>                                                                      <C>              <C>             <C>
Revenues (note 17):
   Traditional life insurance premiums                                   $  209,538          215,715          226,888
   Accident and health insurance premiums                                   324,524          312,655          430,009
   Universal life and investment product policy charges                     239,021          188,057          148,464
   Net investment income (note 5)                                         1,289,501        1,204,426        1,120,157
   Net ceded commissions from disposition of credit life and                                             
     credit accident and health business (note 12)                                -                -           27,115
   Realized gains (losses) on investments (notes 5 and 14)                  (16,384)         113,673          (19,315)
                                                                         ----------       ----------       ----------
                                                                          2,046,200        2,034,526        1,933,318
                                                                         ----------       ----------       ----------
Benefits and expenses:                                                                                   
   Benefits and claims                                                    1,279,763        1,236,906        1,319,735
   Provision for policyholders' dividends on participating                                                
     policies (note 13)                                                      46,061           53,189           61,834
  Amortization of deferred policy acquisition costs                          94,744          102,134           99,197
  Other operating costs and expenses                                        352,402          329,396          321,993
                                                                         ----------       ----------       ----------
                                                                          1,772,970        1,721,625        1,802,759
                                                                         ----------       ----------       ----------
          Income before Federal income tax and cumulative                                                
            effect of changes in accounting principles                      273,230          312,901          130,559
                                                                         ----------       ----------       ----------
                                                                                                         
Federal income tax (note 7):                                                                             
   Current expense                                                           79,847           75,124           47,402
   Deferred expense (benefit)                                                 9,657           31,634          (13,660)
                                                                         ----------       ----------       ----------
                                                                             89,504          106,758           33,742
                                                                         ----------       ----------       ----------
                                                                                                         
          Income before cumulative effect of changes in                                                  
            accounting principles                                           183,726          206,143           96,817
                                                                                                         
Cumulative effect of changes in accounting principles,                                                   
   net of tax (note 3)                                                            -            5,365                -
                                                                         ----------       ----------       ----------
          Net income                                                     $  183,726          211,508           96,817
                                                                         ==========       ==========       ==========

</TABLE>                                                                       

                                                                               
         See accompanying notes to consolidated financial statements.          


                                  87 of 129
<PAGE>   88

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

                Consolidated Statements of Shareholder's Equity

                  Years ended December 31, 1994, 1993 and 1992
                                (000's omitted)

<TABLE>
<CAPTION>
                                                                        Unrealized
                                                                      gains (losses)
                                                        Paid-in       on securities                             Total
                                        Capital       additional      available-for-        Retained        shareholder's
                                         shares         capital         sale, net           earnings           equity
                                       ---------      -----------     --------------       ----------       -------------
<S>                                    <C>            <C>             <C>                  <C>              <C>
1992:
   Balance, beginning of year           $  3,815         311,753              96,048          933,179           1,344,795
   Dividends paid to shareholder               -               -                   -           (5,846)             (5,846)
   Net income                                  -               -                   -           96,817              96,817
   Unrealized losses on equity
     securities, net of deferred
     Federal income tax                        -               -              (5,524)               -              (5,524)
                                       ---------      -----------     --------------       ----------       -------------
   Balance, end of year                 $  3,815         311,753              90,524        1,024,150           1,430,242
                                       =========      ===========     ==============       ==========       =============

1993:
   Balance, beginning of year              3,815         311,753              90,524        1,024,150           1,430,242
   Capital contributions                       -         111,000                   -                -             111,000
   Dividends paid to shareholder               -               -                   -          (17,805)            (17,805)
   Net income                                  -               -                   -          211,508             211,508
   Unrealized losses on equity
     securities, net of deferred
     Federal income tax                        -               -             (83,777)               -             (83,777)
                                       ---------      -----------     --------------       ----------       -------------
   Balance, end of year                 $  3,815         422,753               6,747        1,217,853           1,651,168
                                       =========      ===========     ==============       ==========       =============

1994:
   Balance, beginning of year              3,815         422,753               6,747        1,217,853           1,651,168
   Capital contribution                        -         200,000                   -                -             200,000
   Net income                                  -               -                   -          183,726             183,726
   Adjustment for change in
     accounting for certain
     investments in debt and 
     equity securities, net of
     adjustment to deferred policy          
     acquisition costs and deferred
     Federal income tax (note 3)               -               -             216,915                -             216,915
  Unrealized losses on securities
     available-for-sale, net of
     adjustment to deferred policy
     acquisition costs and deferred
     Federal income tax                        -               -            (343,330)               -            (343,330)
                                       ---------      -----------     --------------       ----------       -------------
  Balance, end of year                 $   3,815         622,753            (119,668)       1,401,579           1,908,479
                                       =========      ===========     ==============       ==========       =============
</TABLE>


                                                                     
See accompanying notes to consolidated financial statements.

                                  88 of 129
<PAGE>   89

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

                     Consolidated Statements of Cash Flows

                  Years ended December 31, 1994, 1993 and 1992
                                (000's omitted)

<TABLE>
<CAPTION>
                                                                              1994             1993             1992
                                                                           ----------       ----------       ----------
<S>                                                                       <C>               <C>              <C>
Cash flows from operating activities:
  Net income                                                               $  183,726          211,508           96,817
  Adjustments to reconcile net income to net cash provided by
    operating activities:
      Capitalization of deferred policy acquisition costs                    (264,434)        (191,994)        (177,928)
      Amortization of deferred policy acquisition costs                        94,744          102,134           99,197
      Amortization and depreciation                                             6,207           11,156            5,607
      Realized losses (gains) on invested assets, net                          15,949         (113,648)          19,092
      Deferred Federal income tax benefit                                      (2,166)          (6,006)         (13,105)
      Increase in accrued investment income                                   (29,654)          (4,218)         (11,518)
      (Increase) decrease in other assets                                    (112,566)        (549,277)           6,132
      Increase in policyholder account balances                             1,038,641          509,370           19,087
      Increase in policyholders' dividend accumulations                        15,372           17,316           18,708
      Increase (decrease) in accrued Federal income tax payable                   832           16,838          (15,723)
      Increase in other liabilities                                            17,826           26,958           73,512
      Other, net                                                              (19,303)         (11,745)         (10,586)
                                                                           ----------       ----------       ----------
        Net cash provided by operating activities                             945,174           18,392          109,292
                                                                           ----------       ----------       ----------
                                                                                                                       
Cash flows from investing activities:
  Proceeds from maturity of securities available-for-sale                     579,067                -                -
  Proceeds from sale of securities available-for-sale                         247,876          247,502           27,844
  Proceeds from maturity of fixed maturities held-to-maturity                 516,003        1,192,093        1,030,397
  Proceeds from sale of fixed maturities                                            -           33,959          123,422
  Proceeds from repayments of mortgage loans on real estate                   220,744          146,047          259,659
  Proceeds from sale of real estate                                            46,713           23,587           22,682
  Proceeds from repayments of policy loans and
     sale of other invested assets                                            134,998           59,643           99,189
  Cost of securities available-for-sale acquired                           (2,569,672)         (12,550)         (12,718)
  Cost of fixed maturities held-to-maturity acquired                         (675,835)      (2,016,831)      (2,687,975)
  Cost of mortgage loans on real estate acquired                             (627,025)        (475,336)        (654,403)
  Cost of real estate acquired                                                (15,962)          (8,827)        (137,843)
  Policy loans issued and other invested assets acquired                     (118,012)         (76,491)         (97,491)
                                                                           ----------       ----------       ----------
      Net cash used in investing activities                                (2,261,105)        (887,204)      (2,027,620)
                                                                           ----------       ----------       ----------

Cash flows from financing activities:
  Proceeds from capital contributions                                         200,000          111,000                -
  Dividends paid to shareholder                                                     -          (17,805)          (5,846)
  Increase in universal life and investment product account balances        3,640,958        2,249,740        2,468,236
  Decrease in universal life and investment product account balances       (2,449,580)      (1,458,504)        (575,180)
                                                                           ----------       ----------       ----------
      Net cash provided by financing activities                             1,391,378          884,431        1,887,210
                                                                           ----------       ----------       ----------

Net increase (decrease) in cash and cash equivalents                           75,447           15,619          (31,118)

Cash and cash equivalents, beginning of year                                   63,632           48,013           79,131
                                                                           ----------       ----------       ----------
Cash and cash equivalents, end of year                                     $  139,079           63,632           48,013
                                                                           ==========       ==========       ==========

</TABLE>


See accompanying notes to consolidated financial statements.

                                  89 of 129
<PAGE>   90
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                   Notes to Consolidated Financial Statements
                        December 31, 1994, 1993 and 1992
                                (000 s omitted)

(1)     Organization and Description of Business
        ----------------------------------------

        Nationwide Life Insurance Company (NLIC) is a wholly owned      
        subsidiary of Nationwide Corporation (Corp.).  Wholly-owned
        subsidiaries of NLIC include Financial Horizons Life Insurance
        Company (FHLIC), West Coast  Life Insurance Company (WCLIC), National 
        Casualty Company and subsidiaries (NCC), Nationwide Financial
        Services, Inc. (NFS), and effective December 31, 1994, Employers Life
        Insurance Company of Wausau and subsidiary (ELICW).  NLIC and its
        subsidiaries are collectively referred to as "the Company".

        NLIC, FHLIC, WCLIC and ELICW are life and accident and health
        insurers and NCC is a property  and casualty insurer. The Company is
        licensed in all 50 states, the District of Columbia, the Virgin
        Islands and Puerto Rico.  The  Company offers a full range of life, 
        health and annuity products through exclusive agents and other
        distribution channels and is subject to competition from other
        insurers throughout the United States.  The Company is subject to
        regulation by the Insurance Departments of states in which it is
        licensed, and undergoes periodic examinations by those departments.

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

            LEGAL/REGULATORY RISK is the risk that changes in the legal
            or regulatory environment in which an insurer operates will create 
            additional expenses not anticipated by the insurer in pricing 
            its products.  That is, regulatory initiatives designed to 
            reduce insurer profits, new legal theories or insurance 
            company insolvencies through guaranty fund assessments may create
            costs for the insurer beyond those recorded in the consolidated
            financial statements.  The Company mitigates this risk by offering
            a wide range of products and by operating throughout the United 
            States, thus reducing its exposure to any single product or
            jurisdiction, and also by employing underwriting practices
            which identify and minimize the adverse impact of this risk.

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

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

(2)     Summary of Significant Accounting Policies
        ------------------------------------------

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

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

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

                                  90 of 129
<PAGE>   91
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued


                 (a) Consolidation Policy
                     --------------------

                     The December 31, 1994, 1993 and 1992 consolidated
                     financial statements include the accounts of  NLIC and its
                     wholly owned subsidiaries FHLIC, WCLIC, NCC and NFS.  The
                     December 31, 1994 consolidated balance sheet also
                     includes the accounts of ELICW, which was acquired by
                     NLIC effective December 31, 1994.  See Note 14.  All
                     significant intercompany balances and transactions have
                     been eliminated.

                 (b) Valuation of Investments and Related Gains and Losses
                     -----------------------------------------------------

                     Prior to January 1, 1994, the Company classified fixed
                     maturities in accordance with the then existing accounting
                     standards, and accordingly, fixed maturity securities were
                     carried at amortized cost, adjusted for amortization of
                     premium or discount, since the Company had both the
                     ability and intent to hold those securities until
                     maturity.  Equity securities were carried at fair value
                     with the unrealized gains and losses, net of deferred
                     Federal income tax, reported as a separate component of
                     shareholder's equity.

                     In May 1993, the Financial Accounting Standards Board
                     (FASB) issued STATEMENT OF FINANCIAL ACCOUNTING
                     STANDARDS NO. 115 - ACCOUNTING FOR CERTAIN INVESTMENTS IN
                     DEBT AND EQUITY SECURITIES (SFAS 115).  SFAS 115
                     requires fixed maturities and equity securities to be
                     classified as either held-to-maturity, available-for-sale,
                     or trading.  The Company has  no trading securities.  The 
                     Company adopted SFAS 115 as of January 1, 1994, with no 
                     effect on consolidated net income.  See note 3 regarding 
                     the effect on consolidated shareholder's equity.

                     Fixed maturity securities are classified as held-to-
                     maturity when the Company has the positive intent
                     and ability to hold the securities to maturity and are     
                     stated at amortized cost.  Fixed maturity securities not
                     classified as held-to-maturity and all equity securities
                     are classified as available-for-sale and are stated at
                     fair value, with the unrealized gains and losses, net of
                     adjustments to deferred policy acquisition costs and
                     deferred Federal income tax, reported as a separate
                     component of shareholder's equity.  The adjustment to
                     deferred policy acquisition costs represents the change
                     in amortization of deferred policy acquisition costs that
                     would have been required as a charge or credit to
                     operations had such unrealized amounts been realized.

                     Mortgage loans on real estate are carried at the unpaid
                     principal balance less valuation allowances.  The Company
                     provides valuation allowances for impairments of
                     mortgage loans on real estate based on a review by
                     portfolio managers.  Loans in foreclosure and loans
                     considered in-substance foreclosed as of the balance
                     sheet date are placed on non-accrual status and written
                     down to the fair value of the existing property to
                     derive a new cost basis.   Real estate is carried at
                     cost less accumulated depreciation and valuation
                     allowances.  Other long-term investments are carried on
                     the equity basis, adjusted for valuation allowances.

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

                     In May, 1993, the FASB issued STATEMENT OF FINANCIAL
                     ACCOUNTING STANDARDS NO. 114 - ACCOUNTING BY CREDITORS
                     FOR IMPAIRMENT OF A LOAN (SFAS 114).  SFAS 114, which
                     was amended by STATEMENT OF FINANCIAL ACCOUNTING
                     STANDARDS NO. 118 - ACCOUNTING BY CREDITORS FOR
                     IMPAIRMENT OF A LOAN - INCOME RECOGNITION AND
                     DISCLOSURE in October, 1994, requires the measurement of
                     impaired loans be based on the present value of expected
                     future cash flows discounted at the loan's effective
                     interest rate or,  as a practical expedient, at the
                     loan's observable market price or the fair value of the
                     collateral if the loan is collateral dependent.  The
                     impact on  the consolidated financial statements of
                     adopting SFAS 114 as amended is not expected to be
                     material.  Previously issued consolidated financial
                     statements shall not be restated.  The Company will adopt
                     SFAS 114 as amended in 1995.

                                  91 of 129
<PAGE>   92
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued


                 (c) Revenues and Benefits
                     ---------------------

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

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

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

                 (d) Deferred Policy Acquisition Costs
                     ---------------------------------

                     The costs of acquiring new business, principally
                     commissions, certain expenses of the policy issue
                     and underwriting department and certain variable
                     agency expenses have been deferred.  For traditional
                     life and individual health insurance products, these
                     deferred acquisition costs are predominantly being
                     amortized with interest over the premium paying period
                     of the related policies in proportion to the ratio of
                     actual annual premium revenue to the anticipated total
                     premium revenue.  Such anticipated premium revenue was
                     estimated using the same assumptions as were used for
                     computing liabilities for future policy benefits.  For
                     universal life and investment products, deferred policy
                     acquisition costs are being amortized with interest over
                     the lives of the policies in relation to the present
                     value of estimated future gross profits from projected
                     interest margins, cost of insurance, policy
                     administration and surrender  charges.  For years in
                     which gross profits are negative, deferred policy
                     acquisition costs are amortized based on the present
                     value of gross revenues.  Beginning January 1, 1994,
                     deferred policy acquisition costs are adjusted to
                     reflect the impact of unrealized gains and losses on
                     fixed maturity securities available-for-sale.  See note
                     2(b).

                 (e) Separate Accounts
                     -----------------

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

                 (f) Future Policy Benefits
                     ----------------------

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

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

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

                                  92 of 129
<PAGE>   93
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

                 (g) Participating Business
                     ----------------------

                     Participating business represents approximately 45%
                     (48% in 1993 and 1992) of the Company's ordinary
                     life insurance in force, 72% (72% in 1993; 71% in 1992)
                     of the number of policies in force, and 41% (45% in 1993
                     and 1992) of life insurance premiums.  The provision for
                     policyholder dividends is based on current dividend
                     scales.  Future dividends are provided for ratably in
                     future policy benefits based on dividend scales in effect
                     at the time the policies were issued.  Dividend scales are
                     approved by the Board of Directors.

                     Income attributable to participating policies in excess
                     of policyholder dividends is accounted for as belonging to
                     the shareholder.  See note 13.

                 (h) Federal Income Tax
                     ------------------

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

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

                     Prior to 1993, the Company applied the deferred method
                     of accounting for income tax which recognized deferred
                     income tax for income and expense items that are reported
                     in different years for financial reporting purposes and
                     income tax purposes using the tax rate applicable for
                     the year of calculation.  Under the deferred method,
                     deferred tax is not adjusted for subsequent changes in tax
                     rates.  See note 7.

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

                 (i) Reinsurance Ceded
                     -----------------

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

                 (j) Cash Equivalents
                     ----------------

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

                 (k) Reclassification
                     ----------------

                     Certain items in the 1993 and 1992 consolidated financial
                     statements have been reclassified to conform to the 1994
                     presentation.

                                  93 of 129
<PAGE>   94
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

(3)     Changes in Accounting Principles
        --------------------------------

        Effective January 1, 1994, the Company changed its method of
        accounting for certain investments in debt and equity securities in
        connection with the issuance of a new accounting standard by the FASB
        as described in Note 2(b).  As of January 1, 1994, the company
        classified fixed maturity securities with amortized cost and fair value
        of $6,593,844 and $7,024,736, respectively, as available-for-sale
        and recorded the securities at fair value.  Previously, these
        securities were recorded at amortized cost.  The effect as of January
        1, 1994 has been recorded as  a direct credit to shareholder's equity
        as follows:
<TABLE>
           <S>                                                                   <C>
           Excess of fair value over amortized cost of fixed maturity
              securities available-for-sale                                       $430,892
           Adjustment to deferred policy acquisition costs                         (97,177)
           Deferred Federal income tax                                            (116,800)
</TABLE>   

        During 1993, the Company adopted accounting principles in       
        connection with the issuance of two accounting standards by the FASB.  
        The effect as of January 1, 1993, the date of adoption, has been
        recognized in the 1993 consolidated statement of income as the
        cumulative effect of changes in accounting principles, as follows:
<TABLE>        
           <S>                                                                   <C>
           Asset/liability method of recognizing income tax (note 7)              $ 26,344
           Accrual method of recognizing postretirement benefits other
              than pensions (net of tax benefit of $11,296), (note 11)             (20,979)
                                                                                  --------
                  Net cumulative effect of changes in accounting principles       $  5,365
</TABLE>  

(4)     Basis of Presentation
        ---------------------

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

        The following reconciles the statutory net income of NLIC as
        reported to regulatory authorities to the net income as shown
        in the accompanying consolidated financial statements:
<TABLE>
<CAPTION>
                                                                                     1994           1993            1992
                                                                                   --------        -------         -------
           <S>                                                                   <C>              <C>             <C>
           Statutory net income                                                    $ 76,532        185,943          33,812
           Adjustments to restate to the basis of GAAP:
                 Consolidating statutory net income of subsidiaries                  14,350         19,545          21,519
                 Increase in deferred policy acquisition costs, net                 167,166         89,860          78,731
                 Future policy benefits                                             (76,310)       (70,640)        (63,355)
                 Deferred Federal income tax (expense) benefit                       (9,657)       (31,634)         13,660
                 Equity in earnings of affiliates                                     1,013          7,121           4,618
                 Valuation allowances and other than temporary
                   declines accounted for directly in surplus                         6,275         (6,638)          3,402
                 Interest maintenance reserve                                        (7,332)        13,754           7,588
                 Cumulative effect of changes in accounting principles, 
                   net of tax                                                             -          5,365               -
                 Other, net                                                          11,689         (1,168)         (3,158)
                                                                                   --------        -------         -------
                    Net income per accompanying consolidated
                       statements of income                                        $183,726        211,508          96,817
</TABLE>   
                                  94 0f 129
<PAGE>   95
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

        The following reconciles the statutory capital shares and
        surplus of NLIC as reported to regulatory authorities to the
        shareholder's equity as shown in the accompanying consolidated
        financial statements:

<TABLE>        
<CAPTION>
                                                                                      1994            1993           1992
                                                                                   ----------       --------       --------
           <S>                                                                    <C>              <C>            <C>
           Statutory capital shares and surplus                                    $1,262,861        992,631        647,307
           Add (deduct) cumulative effect of adjustments:
                 Deferred policy acquisition costs                                  1,064,159        811,944        722,084
                 Nonadmitted assets and furniture and equipment charged to
                   income in the year of acquisition, net of accumulated
                   depreciation                                                        16,120         22,573         15,712
                 Asset valuation reserve                                              153,387        105,596        138,727
                 Interest maintenance reserve                                          18,843         21,069          7,315
                 Future policy benefits                                              (310,302)      (238,231)      (167,591)
                 Deferred Federal income tax, including effect of changes in
                   accounting principles in 1993                                       36,515        (31,659)       (82,724)
                 Cumulative effect of change in accounting principles for
                   postretirement benefits other than pensions, gross                       -        (32,275)             -
                 Difference between amortized cost and fair value of fixed
                  maturity securities available-for-sale, gross                      (272,959)             -              -
                 Other, net                                                           (60,145)          (480)       149,412
                                                                                   ----------     ----------     ----------
                     Shareholder's equity per accompanying consolidated
                        balance sheets                                             $1,908,479      1,651,168      1,430,242
                                                                                   ==========     ==========     ==========
</TABLE>   
           
(5)     Investments
        -----------

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

<TABLE>
<CAPTION>
                                                                                      1994            1993           1992
                                                                                   ----------       --------       --------
           <S>                                                                    <C>              <C>            <C>
           Gross investment income:
               Securities available-for-sale:
                 Fixed maturities                                                  $  674,346              -              -
                 Equity securities                                                        550          7,230          6,949
               Fixed maturities held-to-maturity                                      193,009        800,255        754,876
               Mortgage loans on real estate                                          376,783        364,810        334,769
               Real estate                                                             40,280         39,684         27,410
               Short-term                                                               6,990          5,080          7,298
               Other                                                                   42,831         33,832         30,717
                                                                                   ----------       --------       --------
                     Total investment income                                        1,334,789      1,250,891      1,162,019
           Less investment expenses                                                    45,288         46,465         41,862
                                                                                   ----------     ----------     ----------
                     Net investment income                                         $1,289,501      1,204,426      1,120,157
                                                                                   ==========     ==========     ==========
</TABLE>  
          

        An analysis of the change in gross unrealized gains (losses) on
        securities available-for-sale and fixed maturities held-to-maturity
        follows for the years ended December 31:
        
<TABLE> 
<CAPTION>
                                                                                      1994            1993           1992
                                                                                   ----------       --------       --------
           <S>                                                                    <C>              <C>            <C>
           Securities available-for-sale:
              Fixed maturities                                                    $  (703,851)             -              -
              Equity securities                                                        (1,990)      (128,837)        (9,195)
           Fixed maturities held-to-maturity                                         (421,427)       223,392         17,774
                                                                                  -----------       --------       --------
                                                                                  $(1,127,268)        94,555          8,579
                                                                                  ===========       ========       ========
                                                                               
</TABLE>   
           


                                  95 of 129
<PAGE>   96
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued


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

<TABLE>
<CAPTION>
                                                                                      1994            1993           1992
                                                                                   ----------       --------       --------
           <S>                                                                    <C>              <C>            <C>
           Realized on disposition of investments:
             Securities available-for-sale:
                Fixed maturities                                                     $(13,720)             -              -
                Equity securities                                                       1,427        129,728          7,215
             Fixed maturities                                                               -         21,159         13,399
             Mortgage loans on real estate                                            (16,130)       (17,763)       (30,334)
             Real estate and other                                                      5,765        (12,813)       (12,997)
                                                                                   ----------       --------       --------
                                                                                      (22,658)       120,311        (22,717)
                                                                                   ----------       --------       --------
                                                                                          
           
           Valuation allowances:
             Securities available-for-sale:
                Fixed maturities                                                        6,600              -              -
             Fixed maturities                                                               -           (934)         1,792
             Mortgage loans on real estate                                             (4,332)       (10,478)        (5,969)
             Real estate and other                                                      4,006          4,774          7,579
                                                                                   ----------       --------       --------
                                                                                        6,274         (6,638)         3,402
                                                                                   ----------       --------       --------
                                                                                     $(16,384)       113,673        (19,315)
                                                                                   ==========       ========       ========
</TABLE>   
           
        The amortized cost and estimated fair value of securities       
        available-for-sale and fixed maturities held-to-maturity were as
        follows as of December 31, 1994:
       
<TABLE>
<CAPTION>
                                                                                    Gross           Gross
                                                                  Amortized        unrealized     unrealized        Estimated
                                                                     cost            gains          losses         fair value
                                                                 -----------       ----------     ----------       ----------
          <S>                                                    <C>               <C>            <C>              <C>
          Securities available-for-sale                                                                    
          -----------------------------                                                        
            Fixed maturities:
              US Treasury securities and obligations of US
                government corporations and agencies              $  393,156           1,794         (18,941)         376,009
              Obligations of states and political           
                subdivisions                                           2,202              55             (21)           2,236
              Debt securities issued by foreign governments          177,910             872          (9,205)         169,577
              Corporate securities                                 4,201,738          50,405        (128,698)       4,123,445
              Mortgage-backed securities                           3,543,859          18,125        (187,345)       3,374,639
                                                                 -----------       ----------     ----------       ----------
                  Total fixed maturities                           8,318,865          71,251        (344,210)       8,045,906
            Equity securities                                         18,373           6,636            (296)          24,713
                                                                 -----------       ----------     ----------       ----------
                                                                  $8,337,238          77,887        (344,506)       8,070,619
                                                                 ===========       ==========     ==========       ==========
                                                                                                              
          Fixed maturity securities held-to-maturity                                       
          ------------------------------------------                                                          
              Obligations of states and political               
                subdivisions                                      $   11,613              92            (255)          11,450
              Debt securities issued by foreign governments           16,131             111             (39)          16,203
              Corporate securities                                 3,661,043          34,180        (120,566)       3,574,657
                                                                 -----------       ----------     ----------       ----------
                                                                  $3,688,787          34,383        (120,860)       3,602,310
                                                                 ===========       ==========     ==========       ==========
</TABLE>                                                                      
                                                                              
                                                          96 of 129
<PAGE>   97
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

        The amortized cost and estimated fair value of investments of fixed
        maturity securities were as follows as of December 31, 1993:
       
<TABLE>
<CAPTION>
                                                                                    Gross           Gross
                                                                  Amortized        unrealized     unrealized        Estimated
                                                                     cost            gains          losses         fair value
                                                                 -----------       ----------     ----------       ----------
          <S>                                                    <C>               <C>            <C>              <C>
               US Treasury securities and obligations of US
                 government corporations and agencies            $   287,738          18,204          (392)           305,550
               Obligations of states and political        
                 subdivisions                                         16,519           2,700            (5)            19,214
               Debt securities issued by foreign governments         137,092           7,719        (1,213)           143,598
               Corporate securities                                6,819,355         647,778       (15,648)         7,451,485
               Mortgage-backed securities                          2,860,274         121,721       (15,022)         2,966,973
                                                                 -----------       ----------     ----------       ----------
                                                                 $10,120,978         798,122       (32,280)        10,886,820
                                                                 ===========       ==========     ==========       ==========
</TABLE>               
        As of December 31, 1993 the net unrealized gain on equity       
        securities, before providing for deferred Federal income tax, was
        $8,330, comprised of gross unrealized gains of $8,345 and gross 
        unrealized losses of $15.

        The amortized cost and estimated fair value of fixed maturity
        securities available-for-sale and fixed maturity securities 
        held-to-maturity as of December 31, 1994, by contractual maturity,
        are shown below.  Expected maturities will differ from contractual 
        maturities because borrowers may have the right to call or prepay
        obligations with or without call or prepayment penalties.

<TABLE>
<CAPTION>
                                                                      Amortized          Estimated
                                                                        cost            fair value
                                                                     ----------         -----------
           <S>                                                      <C>                <C>
           Fixed maturity securities available-for-sale
           --------------------------------------------
           Due in one year or less                                   $  294,779            294,778
           Due after one year through five years                      2,553,825          2,490,886
           Due after five years through ten years                     1,382,311          1,327,089
           Due after ten years                                          544,091            558,514
                                                                     ----------         -----------
                                                                      4,775,006          4,671,267
           Mortgage-backed securities                                 3,543,859          3,374,639
                                                                     ----------         -----------
                                                                     $8,318,865          8,045,906
                                                                     ==========         ===========
           
           Fixed maturity securities held-to-maturity
           ------------------------------------------
           Due in one year or less                                   $  333,517            333,000
           Due after one year through five years                      1,953,179          1,942,260
           Due after five years through ten years                     1,080,069          1,013,083
           Due after ten years                                          322,022            313,967
                                                                     ----------         -----------
                                                                     $3,688,787          3,602,310
                                                                     ==========         ===========
</TABLE>   
        Proceeds from the sale of securities available-for-sale during 
        1994 were $247,876, while proceeds from sales of investments in
        fixed maturity securities during 1993 were $33,959 ($123,422 during
        1992).  Gross gains of $3,406 ($2,413 in 1993 and $3,194 in 1992) and
        gross losses of $21,866 ($39 in 1993 and $513 in 1992) were realized 
        on those sales.

        Investments that were non-income producing for the twelve month
        period preceding December 31, 1994 amounted to $11,513 ($13,158 for
        1993) and consisted of $11,111 ($10,907 in 1993) in real estate and
        $402 ($2,251 in 1993) in other long-term investments.

        Real estate is presented at cost less accumulated depreciation of 
        $29,275 in 1994 ($24,717 in 1993) and valuation allowances of $27,330 
        in 1994 ($31,357 in 1993). Other valuation allowances are $0 in 1994
        ($6,680 in 1993) on fixed maturities and $47,892 in 1994 ($42,350 in
        1993) on mortgage loans on real estate.

                                   97 of 129

<PAGE>   98
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

        The Company generally initiates foreclosure proceedings on all
        mortgage loans on real estate delinquent sixty days.  Foreclosures 
        of mortgage loans on real estate were $37,187 in 1994 ($39,281 in
        1993) and mortgage loans on real estate in process of foreclosure or
        in-substance foreclosed as of December 31, 1994 totaled $19,878
        ($24,658 as of December 31, 1993), which approximates fair value.

        Investments with an amortized cost of $11,137 and $11,383 as of 
        December 31, 1994 and 1993, respectively, were on deposit with various
        regulatory agencies as required by law.

(6)     Future Policy Benefits and Claims
        ---------------------------------

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

           Interest rates:  Interest rates vary as follows:
<TABLE>
<CAPTION>
                  Year of issue                                   Life                                     Health
                  -------------                                   ----                                     ------
                  <S>                 <C>                                                                  <C>
                  1994                7.2 %, not graded - permanent contracts with loan provisions;         5.0%
                                      6.0%, not graded - all other contracts
                  1984-1993           7.4% to 10.5%, not graded                                             5.0% to 6%
                  1966-1983           6% to 8.1%, graded over 20 years to 4% to 6.6%                        3.5% to 6%
                  1965 and prior      generally lower than post 1965 issues                                 3.5% to 4%
</TABLE>                            
           Withdrawals:  Rates, which vary by issue age, type of coverage       
           and policy duration, are based on Company experience. 

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

        The liability for future policy benefits for investment contracts
        (approximately 81% and 80% of the total liability for future policy
        benefits as of December 31, 1994 and 1993, respectively) has been
        established based on policy term, interest rates and various contract
        provisions.  The average interest rate credited on investment product
        policies was 6.5%, 7.0% and 7.5% for the years ended December 31, 1994,
        1993 and 1992, respectively.

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

        Activity in the liability for unpaid claims and claim adjustment
        expenses is summarized for the years ended December 31:
<TABLE>
<CAPTION>
                                                                  1994           1993           1992
                                                                ---------      --------       --------
           <S>                                                <C>             <C>            <C>
           Balance as of January 1                              $591,258        760,312        672,581
              Less reinsurance recoverables                      429,798        547,786        445,934
                                                                ---------      --------       --------
                    Net balance as of January 1                  161,460        212,526        226,647
                                                                ---------      --------       --------
           Incurred related to:
              Current year                                       273,299        309,721        360,545
              Prior years                                        (26,156)       (26,248)       (17,433)
                                                                ---------      --------       --------
                 Total incurred                                  247,143        283,473        343,112
                                                                ---------      --------       --------
           Paid related to:
              Current year                                       175,700        208,978        226,886
              Prior years                                         73,889        125,561        130,347
                                                                ---------      --------       --------
                 Total paid                                      249,589        334,539        357,233
                                                                ---------      --------       --------
           Unpaid claims of ELICW (note 14)                       40,223              -              -
                                                                ---------      --------       --------
                    Net balance as of December 31                199,237        161,460        212,526

              Plus reinsurance recoverables                      457,694        429,798        547,786
                                                                ---------      --------       --------
           Balance as of December 31                            $656,931        591,258        760,312
                                                                ========       ========       ========
</TABLE> 
                               98 of 129
<PAGE>   99
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

        As a result of changes in estimates for insured events of prior
        years, the provision for claims and claim adjustment expenses
        decreased in each of the three years ended December 31, 1994 due to
        lower-than-anticipated costs to settle accident and health claims.
        
(7)     Federal Income Tax
        ------------------

        Prior to 1984, the Life Insurance Company Income Tax Act of 1959 as 
        amended by the Deficit Reduction Act  of 1984 (DRA), permitted the 
        deferral from taxation of a portion of statutory income under certain
        circumstances.  In these situations, the deferred income was
        accumulated in the Policyholders' Surplus Account (PSA).  Management 
        considers the likelihood of distributions from  the PSA to be remote;
        therefore, no Federal income tax has been provided for such
        distributions in the consolidated financial statements.  The DRA 
        eliminated any additional deferrals to the PSA.  Any distributions
        from the PSA, however, will continue to be taxable at the then current
        tax rate.  The balance of the PSA is approximately $35,344 as of
        December 31, 1994.

        The Company adopted STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO.
        109 - ACCOUNTING FOR INCOME TAXES (SFAS 109), as of January 1, 1993.  
        See note 3.  The 1992 consolidated financial statements have not 
        been restated to apply the provisions of SFAS 109.

        The significant components of deferred income tax expense for the years
        ended December 31 are as follows:
<TABLE>
<CAPTION>
                                                                       1994           1993
                                                                      ------         ------
           <S>                                                       <C>            <C>
           Deferred income tax expense (exclusive of the
              effects of other components listed below)               $9,657         29,930
           Adjustments to deferred income tax assets and
              liabilities for enacted changes in tax laws             
              and rates                                                    -          1,704
                                                                      ------         ------
                                                                      $9,657         31,634
                                                                      ======         ======
</TABLE>   
        For the year ended December 31, 1992, the deferred income tax
        benefit results from timing differences in the recognition of 
        income and expense for income tax and financial reporting purposes.  
        The primary sources of those timing differences were deferred policy
        acquisition costs (deferred expense  of $16,457) and reserves for future
        policy benefits (deferred benefit of $32,045).
        
        Total Federal income tax expense for the years ended December 31,
        1994, 1993 and 1992 differs from the amount computed by applying the
        U.S. Federal income tax rate to income before tax as follows:        
<TABLE>
<CAPTION>
                                                   
                                                   
                                                                 1994                        1993                  1992            
                                                                 ----                        ----                  ----            
                                                          Amount        %           Amount        %           Amount      %
                                                         -------       ----        --------      ----        -------     ----  
           <S>                                           <C>           <C>         <C>           <C>         <C>         <C> 
           Computed (expected) tax expense               $95,631       35.0        $109,515      35.0        $44,390     34.0
           Tax exempt interest and dividends
              received deduction                            (194)      (0.1)         (2,322)     (0.7)        (4,172)    (3.2)
           Current year increase in U.S. Federal
              income tax rate                                  -          -           1,704       0.5              -        -
           Real estate valuation allowance
              adjustment                                       -          -               -         -         (3,463)    (2.7)
           Other, net                                     (5,933)      (2.1)         (2,139)     (0.7)        (3,013)    (2.3)
                                                         -------       ----        --------      ----        -------     ----  
                 Total (effective rate of each           
                   year)                                 $89,504       32.8        $106,758      34.1        $33,742     25.8
                                                         =======       ====        ========      ====        =======     ====  
</TABLE> 
        Total Federal income tax paid was $87,576, $58,286 and $63,124 during
        the years ended December 31, 1994, 1993 and 1992, respectively.

                                                          99 of 129
<PAGE>   100
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

        The tax effects of temporary differences that give rise to significant
        components of the net deferred tax asset (liability) as of December 31,
        1994 and 1993 are as follows:
<TABLE>
<CAPTION>                                                                              
                                                                              1994            1993
                                                                            --------        ---------
           <S>                                                             <C>             <C>
           Deferred tax assets:
              Future policy benefits                                        $124,044          129,995
              Fixed maturity securities available-for-sale                    95,536                -
              Liabilities in Separate Accounts                                94,783           64,722
              Mortgage loans on real estate and real estate                   25,632           24,020
              Other policyholder funds                                         7,137            7,759
              Other assets and other liabilities                              57,528           41,390
                                                                            --------        ---------
                Total gross deferred tax assets                              404,660          267,886
                                                                            --------        ---------
                                                                                                     
           
           Deferred tax liabilities:
              Deferred policy acquisition costs                              317,224          243,731
              Fixed maturities, equity securities and other
                 long-term investments                                         3,620           11,137
              Other                                                           47,301           44,677
                                                                            --------        ---------
                Total gross deferred tax liabilities                         368,145          299,545
                                                                            --------        ---------
                      Net deferred tax asset (liability)                    $ 36,515          (31,659)
                                                                            ========        =========
</TABLE>   
        The Company has determined that valuation  allowances are not   
        necessary as of December 31, 1994 and 1993 and January 1, 1993 (date of
        adoption of SFAS 109) based on its analysis of future deductible
        amounts.   All future deductible amounts can be offset by future 
        taxable amounts or recovery of Federal income tax paid  within the
        statutory carryback period.  In addition,  for future  deductible
        amounts for  securities available-for-sale,  affiliates of  the Company
        which  are included in the same consolidated Federal income tax return
        hold investments that could  be sold for capital gains that could offset
        capital losses realized by the Company should securities
        available-for-sale be sold at a loss.

(8)     Disclosures about Fair Value of Financial Instruments
        -----------------------------------------------------

        STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO. 107 - DISCLOSURES ABOUT
        FAIR VALUE OF FINANCIAL INSTRUMENTS (SFAS 107) requires disclosure of
        fair value information about existing on and off-balance sheet financial
        instruments.  In cases where quoted market prices are not available,
        fair value is based on estimates using present value or other valuation
        techniques.

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

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

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

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

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


                                        100 of 129
<PAGE>   101
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued


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

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

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

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

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

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

        Carrying amount and estimated fair value of financial instruments 
        subject to SFAS 107 and policy reserves on insurance contracts were as 
        follows as of December 31:

<TABLE>
<CAPTION>
                                                                    1994                             1993
                                                                    ----                             ----
                                                       Carrying         Estimated        Carrying         Estimated
                                                        amount         fair value         amount         fair value
                                                      -----------      -----------      -----------      -----------
        <S>                                           <C>              <C>              <C>              <C>
        Assets                                        
        ------
        Investments:                                  
          Securities available-for-sale:              
            Fixed maturities                          $ 8,045,906        8,045,906                -                -
            Equity securities                              24,713           24,713           16,593           16,593
          Fixed maturities held-to-maturity             3,688,787        3,602,310       10,120,978       10,886,820
          Mortgage loans on real estate                 4,222,284        4,173,284        3,871,560        4,175,271
          Policy loans                                    340,491          340,491          315,898          315,898
          Short-term investments                          131,643          131,643           41,797           41,797
        Cash                                                7,436            7,436           21,835           21,835
        Assets held in Separate Accounts               12,222,461       12,222,461        9,006,388        9,006,388

        Liabilities
        -----------
        Investment contracts                           12,189,894       11,657,556       10,332,661       10,117,288
        Policy reserves on insurance contracts          3,170,085        2,934,384        2,945,120        2,873,503         
        Policyholders' dividend accumulations             338,058          338,058          322,686          322,686
        Other policyholder funds                           72,770           72,770           71,959           71,959
        Liabilities related to Separate Accounts       12,222,461       11,807,331        9,006,388        8,714,586
                                                      
</TABLE>

                                       101 of 129

<PAGE>   102
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued


(9)     Additional Financial Instruments Disclosures
        --------------------------------------------

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

        Commitments to fund fixed rate mortgage loans on real estate are
        agreements to lend to a borrower, and are subject to conditions 
        established in the contract.  Commitments generally have fixed 
        expiration dates or other termination clauses and may require
        payment of a deposit.  Commitments extended by the Company are based on
        management's case-by-case credit evaluation of the borrower and
        the borrower's loan collateral.  The underlying mortgage property
        represents the collateral if the commitment is funded.  The Company's
        policy for new mortgage loans on real estate is to lend no more than
        80% of collateral value.  Should the commitment be funded, the
        Company's exposure to credit loss in the event of nonperformance by
        the borrower is represented by the contractual amounts of these
        commitments less the net realizable value of the collateral.  The
        contractual amounts also represent the cash requirements for all
        unfunded commitments.  Commitments  on mortgage loans on real estate 
        of $243,200 extending into 1995 were outstanding as of December 31,
        1994.

        SIGNIFICANT CONCENTRATIONS OF CREDIT RISK:  The Company grants mainly 
        commercial mortgage loans on real estate to customers throughout the 
        United States.  The Company has a diversified portfolio with no more
        than 22% (23% in 1993) in any geographic area and no more than 2%
        (2% in 1993) with any one  borrower. The summary below depicts loans
        by remaining principal balance as of each December 31:

<TABLE>
<CAPTION>
                                                                                                 Apartment
                                                Office            Warehouse       Retail          & other           Total
                                               --------           ---------      ---------       ---------        ----------
             <S>                               <C>                <C>            <C>              <C>              <C>
             1994:
               East North Central              $109,233            103,499         540,686         191,489           944,907
               East South Central                24,298             10,803         127,845          76,897           239,843
               Mountain                           3,150             13,770         140,358          39,682           196,960
               Middle Atlantic                   61,299             53,285         140,847          30,111           285,542
               New England                       10,536             43,282         139,131               4           192,953
               Pacific                          195,393            210,930         397,911          68,768           873,002
               South Atlantic                    87,150             81,576         424,150         210,354           803,230
               West North Central               127,760             11,766          80,854           4,738           225,118
               West South Central                51,013             84,796         184,923         194,788           515,520
                                               --------           ---------      ---------       ---------        ----------
                                               $669,832            613,707       2,176,705         816,831         4,277,075
                                               ========           =========      =========       =========
                  Less valuation allowances and unamortized discount                                                  54,791
                                                                                                                  ----------
                       Total mortgage loans on real estate, net                                                   $4,222,284
                                                                                                                  ==========
             1993:
               East North Central              $109,208           108,478          470,755         158,964           847,405
               East South Central                27,562             1,460          117,341          69,991           216,354
               Mountain                           3,228             4,742          105,560          23,065           136,595
               Middle Atlantic                   56,664            52,766          132,821          15,414           257,665
               New England                       10,565            48,398          142,530               8           201,501
               Pacific                          174,409           185,116          389,428          65,497           814,450
               South Atlantic                   112,640            58,165          391,102         238,337           800,244
               West North Central               104,933            13,458           78,408           3,917           200,716
               West South Central                50,955            47,103          183,420         161,033           442,511
                                               --------           ---------        -------       ---------        ----------
                                               $650,164           519,686        2,011,365         736,226         3,917,441
                                               ========           =========      =========       =========
                  Less valuation allowances and unamortized discount                                                  45,881
                                                                                                                  ----------    
                       Total mortgage loans on real estate, net                                                   $3,871,560
                                                                                                                  ==========
</TABLE> 

                                                        102 of 129
<PAGE>   103
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued


(10)    Pension Plan
        ------------

        NLIC, FHLIC, WCLIC, NCC, and NFS participate together with other
        affiliated companies, in a pension plan covering all employees who
        have completed at least one thousand hours of service within a 
        twelve-month period and who have met certain age requirements.  Plan
        contributions are invested in a group annuity contract of NLIC.  
        Benefits are based upon the highest average annual salary of any 
        three consecutive years of the last ten years of service.  The Company
        funds pension costs accrued for direct employees plus an allocation of 
        pension costs accrued for employees of affiliates whose work efforts 
        benefit the Company.

        Pension costs charged to operations by the Company during the years
        ended December 31, 1994, 1993 and 1992 were $10,451, $6,702 and
        $4,613, respectively.

        The Company's net accrued pension expense as of December 31, 1994
        and 1993 was $1,836 and $1,472, respectively.

        The net periodic pension cost for the plan as a whole for the years
        ended December 31, 1994, 1993 and 1992 follows:

<TABLE> 
<CAPTION>
                                                                       1994             1993             1992
                                                                     --------         --------         --------
        <S>                                                         <C>              <C>              <C>
            Service cost (benefits earned during the period)          $64,740           47,694           44,343
            Interest cost on projected benefit obligation              73,951           70,543           68,215
            Actual return on plan assets                              (21,495)        (105,002)         (62,307)
            Net amortization and deferral                             (62,150)          20,832          (24,281)
                                                                     --------         --------         --------
               Net periodic pension cost                              $55,046           34,067           25,970
                                                                     ========         ========         ========
   
        Basis for measurements, net periodic pension cost:
   
            Weighted average discount rate                               5.75%           6.75%            7.25%
            Rate of increase in future compensation levels               4.50%           4.75%            5.25%
            Expected long-term rate of return on plan assets             7.00%           7.50%            8.00%
</TABLE>

        Information regarding the funded status of the plan as a whole as of 
        December 31, 1994 and 1993 follows:

<TABLE> 
<CAPTION>
                                                                                1994             1993
                                                                             ----------       ----------
                 <S>                                                        <C>              <C>
                     Accumulated benefit obligation:
                        Vested                                               $  914,850          972,475
                        Nonvested                                                 7,570           10,227
                                                                             ----------       ----------
                                                                             $  922,420          982,702
                                                                             ==========       ==========
                     Projected benefit obligation for
                        services rendered to date                             1,305,547        1,292,477
                     Plan assets at fair value                                1,241,771        1,208,007
                                                                             ----------       ----------
                     Plan assets less than projected benefit
                        obligation                                              (63,776)         (84,470)
                     Unrecognized prior service cost                             46,201           49,551
                     Unrecognized net losses                                     39,408           55,936
                     Unrecognized net assets at January 1, 1987                 (21,994)         (24,146)
                                                                             ----------       ----------
                          Net accrued pension expense                        $     (161)          (3,129)
                                                                             ==========       ==========

                 Basis for measurements, funded status of plan:

                     Weighted average discount rate                               7.50%            5.75%
                     Rate of increase in future compensation levels               6.75%            4.50%
</TABLE>

                                                   103 of 129
                                                               
<PAGE>   104
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued


(11)    Postretirement Benefits Other Than Pensions
        -------------------------------------------

        In addition to the defined benefit pension plan, NLIC, FHLIC, WCLIC, 
        NCC and NFS participate with other affiliated companies in life and
        health care defined benefit plans for qualifying retirees. 
        Postretirement life and health care benefits are contributory and
        available to full time employees who have attained age 55 and
        have accumulated 15 years of service with the Company after reaching 
        age 40.  Postretirement life insurance contributions are based on age
        and coverage amount of each retiree.  Postretirement health care 
        benefit contributions are adjusted annually and contain cost-sharing
        features such as deductibles and coinsurance.  The accounting for the
        health care plan anticipates future cost-sharing changes to the
        written plan that are consistent with the Company's expressed intent
        to increase the retiree contribution amount annually for expected
        health care inflation.  The Company's policy is to fund the cost of
        health care benefits in amounts determined at the discretion of
        management.  The Company began funding in 1994.  Plan assets are
        invested in group annuity contracts of NLIC.

        Effective  January 1, 1993, the Company adopted the provisions of
        STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO. 106 - EMPLOYERS'
        ACCOUNTING FOR POSTRETIREMENT BENEFITS OTHER THAN PENSIONS (SFAS 106), 
        which requires the accrual method of accounting for postretirement  
        life and health care insurance benefits based on actuarially 
        determined costs to be recognized over the period from the date of 
        hire to the full eligibility date of employees who are expected to 
        qualify for such benefits.  Postretirement benefit cost for 1992, which
        was recorded on a cash basis, has not been restated.

        The Company elected to immediately recognize its estimated accumulated
        postretirement benefit obligation  as of January 1, 1993.  Accordingly,
        a noncash charge of $32,275 ($20,979 net of related income tax
        benefit) was recorded in the consolidated statement of income as a 
        cumulative effect of a change in accounting principle.   See note 3. 
        The adoption of SFAS 106, including the cumulative effect of the
        change in accounting principle, increased the expense for
        postretirement benefits by $35,277 to $36,544 in 1993.  Net periodic
        postretirement benefit cost for 1994 was $4,627.  The Company's 
        accrued postretirement benefit obligation as of December 31, 1994 and
        1993 was $36,001 and $35,277, respectively.

        Actuarial assumptions for the measurement of the December 31, 1994 
        accumulated postretirement benefit obligation include a discount rate  
        of 8% and an assumed health care cost trend rate of 11%, uniformly 
        declining to an ultimate rate of 6% over 12 years.

        Actuarial assumptions for the measurement of the December 31, 1993
        accumulated postretirement benefit obligation and the 1994 net
        periodic postretirement benefit cost include a discount rate of 7% and 
        an assumed health care cost trend rate of 12%, uniformly declining to
        an ultimate rate of 6% over 12 years.

        Actuarial assumptions used to determine the accumulated postretirement
        benefit obligation as of January 1, 1993 and the 1993 net periodic
        postretirement benefit cost include a discount rate of 8% and an
        assumed health care cost trend rate of 14%, uniformly declining to an
        ultimate rate of 6% over 12 years.

        Information regarding the funded status of the plan as a whole as of
        December 31, 1994 and 1993 follows:       

<TABLE>
<CAPTION>
                                                                                             1994             1993
                                                                                          ---------        ---------
           <S>                                                                           <C>              <C>
           Accumulated postretirement benefit obligation:
              Retirees                                                                    $  76,677           90,312
              Fully eligible, active plan participants                                       22,013           24,833
              Other active plan participants                                                 59,089           84,103
                                                                                          ---------        ---------
                 Accumulated postretirement benefit obligation                              157,779          199,248
              Plan assets at fair value                                                      49,012                -
                                                                                          ---------        ---------
                 Plan assets less than accumulated postretirement benefit
                   obligation                                                              (108,767)        (199,248)
              Unrecognized net (gains) losses                                               (41,497)          15,128
                                                                                          ---------        ---------
                 Accrued postretirement benefit obligation                                $(150,264)        (184,120)
                                                                                          =========        =========              
</TABLE>
                                                        104 of 129

<PAGE>   105
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

        The amount of net periodic postretirement benefit cost for the plan as 
        a whole for the years ended December 31, 1994 and 1993 is as follows:
<TABLE>
<CAPTION>
                                                                                                   1994            1993
                                                                                                 -------         -------        
           <S>                                                                                  <C>             <C>
           Net periodic postretirement benefit cost:
              Service cost - benefits attributed to employee service during the year             $ 8,586            7,090
              Interest cost on accumulated postretirement benefit obligation                      14,011           13,928
              Actual return on plan assets                                                        (1,622)               -
              Net amortization and deferral                                                        1,622                -
                                                                                                 -------           ------
                 Net periodic postretirement benefit cost                                        $22,597           21,018
                                                                                                 =======           ======
</TABLE>
        The health care cost trend rate assumption has a significant effect
        on the amounts reported.  A one percentage point increase in the
        assumed health care cost trend rate would increase the accumulated
        postretirement benefit obligation as of December 31, 1994 and 1993 by
        $8,109 and $15,621, respectively, and the net periodic postretirement 
        benefit cost for the years ended December 31, 1994 and 1993 by $866 and
        $2,377, respectively.

(12)    Portfolio Transfer of Credit Life and Credit Accident and Health
        ----------------------------------------------------------------

        On March 13, 1992, WCLIC entered into an assignment and assumption
        agreement with American Bankers Life Assurance Company of Florida
        (ABLAC) under which ABLAC assumed, by portfolio transfer, substantially
        all of WCLIC's credit life and accident and health policies in force as
        of January 1, 1992.  A pre-tax loss of approximately $15,000 was
        recognized from this transaction in 1992.  The loss represents
        approximately $34,000 of amortization of deferred policy acquisition
        costs, less approximately $27,000 in ceded commissions earned, plus
        death benefits incurred and other expenses.  Under the terms defined in
        the assignment and assumption agreement, WCLIC is contingently liable
        for adverse development of claims  activity up to a defined limit.  As
        of December 31, 1994, WCLIC has provided for a contingent liability
        based on the development of claims experience through December 31,
        1994.  As of December 31, 1993, WCLIC had provided for the maximum
        contingent liability in the absence of conclusive claims experience
        development.

(13)    Regulatory Risk-Based Capital, Retained Earnings and Dividend
        -------------------------------------------------------------
        Restrictions
        ------------

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

        In accordance with the requirements of the New York statutes, the
        Company has agreed with the Superintendent of Insurance of that state
        that so long as participating policies and contracts are held by
        residents of New York, no profits on participating policies and
        contracts in excess of the larger of (a) ten percent of such profits or
        (b) fifty cents per year per thousand dollars of participating life
        insurance in force, exclusive of group term, at the year-end shall
        inure to the benefit of the shareholders.  Such New York statutes
        further provide that so long as such agreement is in effect, such
        excess of profits shall be exhibited as "participating policyholders'
        surplus" in annual statements filed with the Superintendent and shall be
        used only for the payment or apportionment of dividends to participating
        policyholders at least to the extent required by statute or for the
        purpose of making up any loss on participating policies.

        In the opinion of counsel for the Company, the ultimate ownership of
        the entire surplus, however classified, of the Company resides with the
        shareholder, subject to the usual requirements under state laws and
        regulations that certain deposits, reserves and minimum surplus be 
        maintained for the protection of the policyholders until all policy
        contracts are discharged.

                                   106 of 129
<PAGE>   106
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

        Based on the opinion of counsel with respect to the ownership of its
        surplus, the Company is of the opinion that the earnings attributable
        to participating policies in excess of the amounts paid as dividends
        to policyholders belong to the shareholder rather than the
        policyholders, and such earnings are so treated by the Company.

        The amount of shareholder's equity other than capital shares
        was $1,904,664, $1,647,353, and $1,426,427 as of December 31,
        1994, 1993 and 1992, respectively.  The amount thereof not 
        presently available for dividends to the shareholder due to the New
        York restrictions and to adjustments relating to GAAP was $929,934,
        $954,037 and $841,583 as of December 31, 1994, 1993 and 1992,
        respectively.

        Ohio law limits the payment of dividends to shareholders.  The 
        maximum dividend that may be paid by the Company without prior
        approval of the Director of the Department of Insurance of the State
        of Ohio is limited to the greater of statutory gain from operations of
        the preceding calendar year or 10% of statutory shareholder's surplus
        as of the prior December 31.  Therefore, $1,707,110, of shareholder's 
        equity, as presented in the accompanying consolidated financial 
        statements, is restricted as to dividend payments in 1995.

        California law limits the payment of dividends to shareholders of
        WCLIC.  The maximum dividend that  may be paid by WCLIC without
        prior approval of the Commissioner of the State of California
        Department of Insurance is limited to the greater of WCLIC's
        statutory net income of the preceding calendar year or 10% of 
        WCLIC's statutory shareholder's surplus as of the prior December 31. 
        Therefore, $126,489 of WCLIC's shareholder's equity is restricted as
        to dividend payments in 1995.

        Wisconsin law limits the payment of dividends to shareholders of ELICW. 
        The maximum dividend that may be paid by ELICW  without prior approval 
        of the Commissioner of the State of Wisconsin is limited to the greater
        of ELICW's statutory net income of the preceding calendar year or 10%
        of ELICW s statutory surplus as of the prior December 31, Therefore,
        $135,369 of ELICW's shareholder's equity is restricted as to dividend
        payments in 1995.

        Michigan law limits the payment of dividends to shareholders of NCC. 
        The maximum dividend that may be paid by NCC without prior approval
        of the Commissioner of the State of Michigan Bureau of Insurance is
        limited to the greater of NCC's statutory net income, not including
        realized capital gains, of the preceding calendar year or 10% of
        NCC's statutory shareholder's  surplus as of the prior December 31.  
        Therefore, $66,564 of NCC's shareholder's equity is restricted as to
        dividend payments in 1995.  In addition, prior approval is not required
        for a dividend which does not increase gross leverage to a point in 
        excess of the United States consolidated industry average for the most
        recent available year.

(14)    Transactions With Affiliates
        ----------------------------

        Effective December 31, 1994, NLIC purchased all of the outstanding 
        shares of ELICW from Wausau Service Corporation (WSC) for an
        amount approximating $165,000, subject to specified adjustments, if
        any, subsequent to year end.  NLIC transferred fixed maturity
        securities and cash with a fair value of $155,000 to WSC on 
        December 28, 1994, which resulted in a realized loss of $19,239 on
        the disposition of the securities.  An accrual approximating $10,000
        is reflected in the accompanying consolidated balance sheet.  The
        purchase price approximated both the historical cost basis and fair 
        value of net assets of ELICW.  ELICW has and will continue to share 
        home office, other  facilities, equipment and common management and
        administrative services with WSC.

        The deferred compensation annuity line of business of the Company
        is primarily sold through  Public Employees Benefit Services
        Corporation (PEBSCO).  The Company paid PEBSCO commissions and 
        administrative fees of $26,699, $22,681 and $20,146 in 1994, 1993 and
        1992, respectively.  PEBSCO is a wholly owned subsidiary of Corp.

        The Company and NEA Valuebuilder Investor Services, Inc. (NEAVIS) have 
        contracted with the National Education Association (NEA) to provide 
        individual annuity contracts to be marketed exclusively to members of 
        the NEA.  The Company paid NEAVIS a marketing development fee of 
        $11,095, $9,229 and $6,426 in 1994, 1993 and 1992, respectively. 
        NEAVIS is a wholly owned subsidiary of Corp.

        The Company shares home office, other facilities, equipment and
        common management and administrative services with affiliates.

                                  106 of 129
<PAGE>   107
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued


        The Company participates in intercompany repurchase agreements 
        with affiliates whereby the seller will transfer securities to the
        buyer at a stated value.  Upon demand or a stated period, the 
        securities will be repurchased by the seller at the original sales 
        price plus a price differential.  Transactions under the agreements
        during 1994 and 1993 were not material.

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

        Intercompany reinsurance contracts exist between NLIC and NMIC,
        NLIC and WCLIC, NLIC and NCC, WCLIC and NMIC and WCLIC and
        ELICW as of December 31, 1994.  These contracts are immaterial to
        the consolidated financial statements.

        NCC participates in several 100% quota share reinsurance agreements     
        with NMIC.  NCC serves as the licensed insurer as required for an
        affiliated excess and surplus lines company and cedes 100% of direct
        written premiums to NMIC.  In 1989, NCC transferred 100% of assets and
        unearned premiums and loss reserves related to a  discontinued block of
        assumed reinsurance to NMIC (95.3%) and  Nationwide Mutual Fire
        Insurance Company (4.7%).  Effective January 1, 1993, NCC entered into
        a 100% quota share reinsurance agreement to cede to NMIC 100% of all
        written premiums not subject to any other reinsurance agreements.

        As a result of these agreements, and in accordance with STATEMENT OF  
        FINANCIAL ACCOUNTING STANDARDS NO. 113 - ACCOUNTING AND REPORTING FOR 
        REINSURANCE OF SHORT-DURATION AND LONG-DURATION CONTRACTS, the  
        following amounts are included in the consolidated financial statements
        as of December 31, 1994 and 1993 for reinsurance ceded:

<TABLE>
<CAPTION>
                                                                    1994             1993
                                                                  --------         --------
           <S>                                                   <C>              <C>
           Reinsurance recoverable                                $575,721          533,401
           Unearned premium reserves                              (118,092)        (102,644)
           Loss and claim reserves                                (371,974)        (352,303)
           Loss and expense reserves                               (85,655)         (78,454)
                                                                  --------         --------
                                                                  $      0                0
                                                                  ========         ========
</TABLE>

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

        The Company and various affiliates entered into agreements with
        Nationwide Cash Management Company (NCMC) and California Cash
        Management Company (CCMC), both affiliates, under which NCMC and CCMC
        act as common agents in handling the purchase and sale of short-term
        securities for the respective accounts of the  participants.  Amounts on
        deposit with NCMC and CCMC were $92,531 and $28,683 at December 31,
        1994 and 1993, respectively, and are included in short-term
        investments on the accompanying consolidated balance sheets.

(15)    Bank Lines of Credit
        --------------------

        As of December 31, 1994 and 1993, NLIC had $120,000 of confirmed but 
        unused bank lines of credit which support a $100,000 commercial paper 
        borrowing authorization.  Additionally, NFS had $27,000 of confirmed 
        but unused bank lines of credit.

                                    107 of 129
<PAGE>   108
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued


(16)    Contingencies
        -------------

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

(17)    Major Lines of Business
        -----------------------

        The Company operates in the life and accident and health lines of
        business in the life insurance and property and casualty insurance 
        industries.  Life insurance operations include whole life, universal 
        life, variable universal life, endowment and term life insurance and  
        annuity contracts issued to individuals and groups.  Accident and 
        health operations also provide coverage to individuals and groups.

        The following table summarizes the revenues and income before Federal
        income tax and cumulative effect of changes in accounting principles 
        for the years ended December 31, 1994, 1993 and 1992 and assets as of
        December 31, 1994, 1993 and 1992, by line of business.

<TABLE>
<CAPTION>
                                                                                  1994              1993             1992
                                                                              -----------       ----------       ----------
            <S>                                                             <C>                 <C>              <C>
            Revenues:
                 Life insurance                                               $ 1,577,809        1,479,956        1,406,417
                 Accident and health                                              345,544          339,764          475,290
                 Investment income allocated to capital and surplus               122,847          214,806           51,611
                                                                              -----------        ---------        ---------
                      Total                                                   $ 2,046,200        2,034,526        1,933,318
                                                                              ===========        =========        =========
            Income before Federal income tax and cumulative
                effect of changes in accounting principles:
                 Life insurance                                                   141,650           83,917           78,627
                 Accident and health                                               13,220           15,043              436
                 Investment income allocated to capital and surplus               118,360          213,941           51,496
                                                                              -----------        ---------        ---------
                      Total                                                   $   273,230          312,901          130,559
                                                                              ===========        =========        =========
            Assets:
                 Life insurance                                                28,351,628       22,982,186       19,180,561
                 Accident and health                                              852,026          773,007          343,535
                 Capital and surplus                                            1,908,479        1,651,168        1,430,242
                                                                              -----------        ---------        ---------
                      Total                                                   $31,112,133       25,406,361       20,954,338
                                                                              ===========        =========        =========
</TABLE>

        Included in life insurance revenues are premiums from certain annuities
        with life contingencies of $20,134 ($35,341 and $54,066 for the years  
        ended December 31, 1993 and 1992, respectively) as well as universal  
        life and investment product policy charges of $239,021 ($188,057 and 
        $148,464 for the years ended December 31, 1993 and 1992 respectively) 
        for the year ended December 31, 1994.

        Allocations of investment income and certain general expenses were
        based on a number of assumptions and estimates, and reported operating
        results would change by line if different methods were applied.  
        Investment income and realized gains allocable to policyholders in 1994
        were $1,193,292 and $1,775, respectively.

(18)    Subsequent Event
        ----------------

        On January 30, 1995, FHLIC received approval from the Ohio Secretary of
        State to change its name to Nationwide Life and Annuity Insurance 
        Company.

                                     108 of 129
<PAGE>   109
<TABLE>
PART C. OTHER INFORMATION
Item 24.     FINANCIAL STATEMENTS AND EXHIBITS
<CAPTION>
            <S>                                                                           <C>
             (a) Financial Statements:
                 (1) Financial statements and schedule included                                 PAGE
                     in Prospectus
                     (Part A):
                     Condensed Financial Information for each of                                 16
                     the years in the ten year period ended
                     December 31, 1994.
                 (2) Financial statements and schedule included
                     in Part B:
                     Those financial statements and schedule                                     71
                     required by Item 23 to be included in Part B
                     have been incorporated therein by reference
                     to the Prospectus (Part A).
             Nationwide Variable Account-II:
                     Independent Auditors' Report.                                               71
                     Statement of Assets, Liabilities and Contract                               72
                     Owners' Equity as of December 31, 1994.
                     Statements of Operations and Changes in                                     73
                     Contract Owners' Equity for the years ended
                     December 31, 1994, 1993 and 1992.
                     Notes to Financial Statements.                                              74
                     Schedule 1.                                                                 75
             Nationwide Life Insurance Company:
                     Independent Auditors' Report.                                               85
                     Consolidated Balance Sheets as of December                                  86
                     31, 1994 and 1993.
                     Consolidated Statements of Income for the                                   87
                     years ended December 31, 1994, 1993 and
                     1992.
                     Consolidated Statements of Shareholder's                                    88
                     Equity for the years ended December 31,
                     1994, 1993 and 1992.
                     Consolidated Statements of Cash Flows for                                   89
                     the years ended December 31, 1994, 1993
                     and 1992.
                     Notes to Consolidated Financial Statements.                                 90
</TABLE>





                                  109 of 129
<PAGE>   110
Item 24.     (b) Exhibits
                      (1)   Resolution of the Depositor's Board of
                            Directors authorizing the establishment of
                            the Registrant - Filed previously with the
                            Registration Statement, and hereby
                            incorporated by reference.
                      (2)   Not Applicable
                      (3)   Underwriting or Distribution of contracts
                            between the Registrant and Principal
                            Underwriter - Filed previously with the
                            Registration Statement, and hereby
                            incorporated by reference.
                      (4)   The form of the variable annuity contract -
                            Attached hereto.
                      (5)   Variable Annuity Application - Attached
                            hereto.
                      (6)   Articles of Incorporation of Depositor -
                            Filed previously with the Registration
                            Statement, and hereby incorporated by
                            reference.
                      (7)   Not Applicable
                      (8)   Not Applicable
                      (9)   Opinion of Counsel - Filed previously with
                            the Registration Statement, and hereby
                            incorporated by reference.
                     (10)   Not Applicable
                     (11)   Not Applicable
                     (12)   Not Applicable
                     (13)   Performance Advertising Calculation
                            Schedule - Filed previously with Post-
                            Effective Amendment No. 14 to the
                            Registration Statement, and hereby
                            incorporated by reference.





                                  110 of 129
<PAGE>   111
Item 25.     DIRECTORS AND OFFICERS OF THE DEPOSITOR

              NAME AND PRINCIPAL                POSITIONS AND OFFICES
              BUSINESS ADDRESS                     WITH DEPOSITOR
                                  
              Lewis J. Alphin                         Director
              519 Bethel Church Road
              Mount Olivet, NC  28365

              Willard J. Engel                        Director
              1100 East Main Street
              Marshall, MN 56258

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

              Peter F. Frenzer            President and Chief Operating Officer
              One Nationwide Plaza                   and Director 
              Columbus, OH  43215

              Charles L. Fuellgraf, Jr.               Director 
              600 South Washington Street
              Butler, PA  16001 
              
              Henry S. Holloway                    Chairman of the
              1247 Stafford Road                       Board 
              Darlington, MD  21034

              D. Richard McFerson         President and Chief Executive Officer-
              One Nationwide Plaza          Nationwide Insurance Enterprise
              Columbus, OH  43215                    and Director 

              David O. Miller                         Director 
              115 Sprague Drive
              Hebron, Ohio  43025 

              C. Roy Noecker                          Director 
              2770 State Route 674 South
              Ashville, OH 43103 

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

              Robert H. Rickel                        Director 
              P.O. Box 319
              Bayview, ID  83803





                                  111 of 129

<PAGE>   112
              NAME AND PRINCIPAL                     POSITIONS AND OFFICES
              BUSINESS ADDRESS                         WITH DEPOSITOR
                                                
              Arden L. Shisler                          Director
              2724 West Lebanon Road
              Dalton, OH  44618

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

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

              Harold W. Weihl                           Director
              14282 King Road
              Bowling Green, OH  43402
                                                          
              Gordon E. McCutchan                    Executive Vice President,
              One Nationwide Plaza                  Law and Corporate Services
              Columbus, OH  43215                        and Secretary 

              James E. Brock                         Senior Vice President -
              One Nationwide Plaza                Investment Product Operations
              Columbus, OH  43215 

              W. Sidney Druen                 Senior Vice President and General
              One Nationwide Plaza             Counsel and Assistant Secretary
              Columbus, OH  43215 

              Harvey S. Galloway, Jr.       Senior Vice President-Chief Actuary-
              One Nationwide Plaza             Life, Health, and Annuities
              Columbus, OH  43215 

              Richard A. Karas                  Senior Vice President - Sales
              One Nationwide Plaza                   Financial Services
              Columbus, OH  43215 
   
              Robert A. Oakley                    Executive Vice President-
              One Nationwide Plaza                Chief Financial Officer
              Columbus, Ohio  43215 
    
              Carl J. Santillo                     Senior Vice President
              One Nationwide Plaza               Life and Health Operations
              Columbus, OH  43215 

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

              Joseph F. Ciminero                     Vice President- 
              One Nationwide Plaza                Financial Operations
              Columbus, OH  43215





                                  112 of 129
<PAGE>   113
           NAME AND PRINCIPAL                  POSITIONS AND OFFICES
           BUSINESS ADDRESS                       WITH DEPOSITOR
        
           Matthew S. Easley                       Vice President -
           One Nationwide Plaza              Annuity and Pension Actuarial
           Columbus, OH  43215 

           Ronald L. Eppley                        Vice President-
           One Nationwide Plaza                      Pensions 
           Columbus, OH  43215

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

           R. Dennis Noice                         Vice President-
           One Nationwide Plaza             Individual Investment Products
           Columbus, OH  43215 

           Joseph P. Rath                          Vice President -
           One Nationwide Plaza                Associate General Counsel
           Columbus, OH  43215

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





                                  113 of 129
<PAGE>   114
<TABLE>
<CAPTION>
                                                                                 NO. VOTING SECURITIES
                                                                                  (SEE ATTACHED CHART)
                                                                                    UNLESS OTHERWISE
                                                                STATE OF               INDICATED
                                COMPANY                       ORGANIZATION                                    PRINCIPAL BUSINESS
            <S>                                                <C>                                       <C>
               Nationwide Mutual Insurance Company                Ohio                                   Insurance Company
               (Casualty)

               Nationwide Mutual Fire Insurance Company           Ohio                                   Insurance Company

               Nationwide Investing Foundation                  Michigan                                 Investment Company

               Nationwide Insurance Enterprise                    Ohio                                   Membership Non-Profit
               Foundation                                                                                Corporation

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

               Farmland Mutual Insurance Company                  Iowa                                   Insurance Company

               F & B, Inc.                                        Iowa                                   Insurance Agency

               Farmland Life Insurance Company                    Iowa                                   Life Insurance Company

               Nationwide Agribusiness Insurance                  Iowa                                   Insurance Company
               Company

               Colonial Insurance Company of California        California                                Insurance Company

               Nationwide General Insurance Company               Ohio                                   Insurance Company

               Nationwide Property & Casualty Insurance           Ohio                                   Insurance Company
               Company

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

               Scottsdale Insurance Company                       Ohio                                   Insurance Company

               Scottsdale Indemnity Company                       Ohio                                   Insurance Company

               Neckura Insurance Company                         Germany                                 Insurance Company

               Neckura Life Insurance Company                    Germany                                 Life Insurance Company

               Neckura General Insurance Company                 Germany                                 Insurance Company

               Columbus Service, GMBH                            Germany                                 Insurance Broker

               Auto-Direkt Insurance Company                     Germany                                 Insurance Company

               Neckura Holding Company                           Germany                                 Administrative service for
                                                                                                         Neckura Insurance Group

               SVM Sales GMBH, Neckura Insurance Group           Germany                                 Sales support for Neckura
                                                                                                         Insurance Group
</TABLE>





                                                            114 of 129
<PAGE>   115
<TABLE>
<CAPTION>
                                                                               NO. VOTING SECURITIES
                                                                                (SEE ATTACHED CHART)
                                                                                  UNLESS OTHERWISE
                                                              STATE OF               INDICATED
                              COMPANY                       ORGANIZATION                                    PRINCIPAL BUSINESS
              <S>                                            <C>                                       <C>
              Lone Star General Agency, Inc.                    Texas                                  Insurance Agency

              Colonial County Mutual Insurance Company          Texas                                  Insurance Company

              Nationwide Communications Inc.                    Ohio                                   Radio Broadcasting Business

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

              Insurance Intermediaries, Inc.                    Ohio                                   Insurance Broker and
                                                                                                       Insurance Agency

              Nationwide Cash Management Company                Ohio                                   Investment Securities Agent

              California Cash Management Company             California                                Investment Securities Agent

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

              Allnations, Inc.                                  Ohio                                   Promotes cooperative
                                                                                                       insurance corporations
                                                                                                       worldwide

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

              Nationwide Indemnity Company                      Ohio                                   Reinsurance Company

              NWE, Inc.                                         Ohio                                   Special Investments
</TABLE>




                                  115 of 129
                                       
<PAGE>   116
<TABLE>
<CAPTION>
                                                                                NO. VOTING SECURITIES
                                                                                 (SEE ATTACHED CHART)
                                                                                   UNLESS OTHERWISE
                                                               STATE OF               INDICATED
                               COMPANY                       ORGANIZATION                                    PRINCIPAL BUSINESS
             <S>                                              <C>                                       <C>
              Nationwide Corporation                             Ohio                                   Organized for the purpose
                                                                                                        of acquiring, holding,
                                                                                                        encumbering, transferring,
                                                                                                        or otherwise disposing of
                                                                                                        shares, bonds, and other
                                                                                                        evidences of indebtedness,
                                                                                                        securities, and contracts
                                                                                                        of other persons,
                                                                                                        associations, corporations,
                                                                                                        domestic or foreign and to
                                                                                                        form or acquire the control
                                                                                                        of other corporations

              Nationwide Health Care Corporation                 Ohio                                   Develops and operates
                                                                                                        Managed Care Delivery
                                                                                                        System

              InHealth, Inc.                                     Ohio                                   Health Maintenance
                                                                                                        Organization (HMO)

              InHealth Agency, Inc.                              Ohio                                   Insurance Agency

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

           ** West Coast Life Insurance Company               California                                Life Insurance Company
             
              Gates, McDonald & Company                          Ohio                                   Cost Control Business

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

              Nationwide Investors Services, Inc.                Ohio                                   Stock Transfer Agent

              Leber Direkt Insurance Company                    Germany                                 Life Insurance Company
           
           ** Nationwide Life Insurance Company                  Ohio                                   Life Insurance Company
             
</TABLE>





                                                            116 of 129
<PAGE>   117
<TABLE>
<CAPTION>
                                                                                 NO. VOTING SECURITIES
                                                                                  (SEE ATTACHED CHART)
                                                                                    UNLESS OTHERWISE
                                                                STATE OF               INDICATED
                                COMPANY                       ORGANIZATION                                    PRINCIPAL BUSINESS
            <S>                                           <C>                                         <C>
            ** Nationwide Property Management, Inc.               Ohio                                   Owns, leases, manages and
                                                                                                         deals in Real Property.
            ** MRM Investments, Inc.                              Ohio                                   Owns and operates a
                                                                                                         Recreational Ski Facility

            ** National Casualty Company                        Michigan                                 Insurance Company
             

            ** Nationwide Financial Services, Inc.                Ohio                                   Registered Broker-Dealer,
                                                                                                         Investment Manager and
                                                                                                         Administrator
            *  Nationwide Separate Account Trust             Massachusetts                               Investment Company

            *  Nationwide Investing Foundation II            Massachusetts                               Investment Company

            *  Financial Horizons Investment Trust           Massachusetts                               Investment Company

               PEBSCO Securities Corp.                          Oklahoma                                 Registered Broker-Dealer in
                                                                                                         Deferred Compensation
                                                                                                         Market

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

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

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





                                  117 of 129
<PAGE>   118
<TABLE>
<CAPTION>
                                                                                NO. VOTING SECURITIES
                                                                                (SEE ATTACHED CHART)
                                                                                  UNLESS OTHERWISE
                                                              STATE OF                INDICATED
                              COMPANY                       ORGANIZATION                                    PRINCIPAL BUSINESS
              <S>                                          <C>                                          <C>
              Public Employees Benefit Services                Alabama                                  Markets and Administers
              Corporation of Alabama                                                                    Deferred Compensation Plans
                                                                                                        for Public Employees

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

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

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

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

              Wausau Lloyds                                     Texas                                   Texas Lloyds Company

              Wausau Service Corporation                      Wisconsin                                 Holding Company

              American Marine Underwriters, Inc.               Florida                                  Underwriting Manager

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

              Wausau Business Insurance Company               Illinois                                  Insurance Company

              Wausau Preferred Health Insurance               Wisconsin                                 Insurance and Reinsurance
              Company                                                                                   Company

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

              Wausau Underwriters Insurance Company           Wisconsin                                 Insurance Company

              Employers Life Insurance Company of             Wisconsin                                 Life Insurance Company
              Wausau
</TABLE>





                                  118 of 129
<PAGE>   119
<TABLE>
<CAPTION>
                                                                                NO. VOTING SECURITIES
                                                                                (SEE ATTACHED CHART)
                                                                                  UNLESS OTHERWISE
                                                              STATE OF                INDICATED
                              COMPANY                       ORGANIZATION                                    PRINCIPAL BUSINESS
              <S>                                           <C>                                         <C>
              Employers Insurance of Wausau                   Wisconsin                                 Insurance Company
              A Mutual Company

              Wausau General Insurance Company                Illinois                                  Insurance Company

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

              Wausau International Underwriters              California                                 Special Risks, Excess and
                                                                                                        Surplus Lines Insurance
                                                                                                        Underwriting Manager
              Companies Agency, Inc. (Wisconsin)              Wisconsin                                 Insurance Broker

              Companies Agency Insurance Services of         California                                 Insurance Broker
              California, Inc.

              Companies Agency of Idaho, Inc.                   Idaho                                   Insurance Broker

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

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

              Companies Agency of Phoenix, Inc.                Arizona                                  Insurance Broker

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

              Companies Agency of Kentucky, Inc.              Kentucky                                  Insurance Broker

              Companies Agency of Alabama, Inc.                Alabama                                  Insurance Broker

              Companies Agency of Pennsylvania, Inc.        Pennsylvania                                Insurance Broker

              Companies Agency of Massachusetts, Inc.       Massachusetts                               Insurance Broker
</TABLE>





                                  119 of 129
<PAGE>   120
<TABLE>
<CAPTION>
                                                                                NO. VOTING SECURITIES
                                                                                (SEE ATTACHED CHART)
                                                                                  UNLESS OTHERWISE
                                                              STATE OF                INDICATED
                              COMPANY                       ORGANIZATION                                    PRINCIPAL BUSINESS
              <S>                                           <C>                                         <C>
              Companies Agency of New York, Inc.              New York                                  Insurance Broker

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

              Financial Horizons Distributors Agency,         Delaware                                  Insurance Agency
              Inc.

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

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

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

              Financial Horizons Securities                   Oklahoma                                  Broker Dealer
              Corporation

              Affiliate Agency of Ohio, Inc.                    Ohio                                    Life Insurance Agency

              Affiliate Agency, Inc.                          Delaware                                  Life Insurance Agency

              NEA Valuebuilder Investor Services, Inc.        Delaware                                  Life Insurance Agency

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

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

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

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

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

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

              Colonial General Insurance Agency, Inc.          Arizona                                  Insurance Agency

              The Beak and Wire Corporation                     Ohio                                    Radio Tower Joint Venture

              Video Eagle, Inc.                                 Ohio                                    Operates Several Video
                                                                                                        Cable Systems
</TABLE>





                                  120 of 129
<PAGE>   121




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

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

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

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

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

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

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

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

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

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

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

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

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

            *  Nationwide VLI Separate Account-3                  Ohio          Nationwide Life          Issuer of Life Insurance
                                                                                Separate Account         Contracts

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

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

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

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

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

            *  Nationwide VA Separate Account-Q                   Ohio          Nationwide Life and      Issuer of Annuity Contracts
                                                                                Annuity Separate
                                                                                Account
</TABLE>





                                  121 of 129
<PAGE>   122
<TABLE>
<CAPTION>
                                                 NATIONWIDE INSURANCE ENTERPRISE                                        (left side}
 ______________________
| NATIONWIDE INSURANCE |            
| GOLF CHARITIES, INC. |
|                      |
|     MEMBERSHIP       |
|     NONPROFIT        |
|    CORPORATION       |
|______________________|
<S>                                      <C>                                           <C>
 ________________________________________________________________________________________________
|                               EMPLOYERS INSURANCE OF WAUSAU                                    |         
|                                    A MUTUAL COMPANY                                            |       
|                                                                                                |=================================
|                         Contribution Note          Cost                                        |   
|                         -----------------          ----                                        |         
|                         Casualty                   $400,000,000                                |              
|________________________________________________________________________________________________|              
                 |                                    |
    _____________|_________________      _____________|__________________               _____________________
   |      WAUSAU INSURANCE CO.     |    |        WAUSAU SERVICE          |             |                     |
   |        (U.K.) LIMITED         |    |      CORPORATION (WSC)         |             |                     |
   |                               |    |                                |             |    WAUSAU LLOYDS    |
   |  Common Stock:   8,506,800    |    |   Common Stock:   1,000        |             |                     |
   |  -------------   Shares       |    |   -------------   Shares       |=============|                     |
   |                               |    |                                |             |                     |
   |                  Cost         |    |                   Cost         |             |                     |
   |                  ----         |    |                   ----         |             |    A TEXAS LLOYDS   |
   |  Employers--                  |    |   Employers--                  |             |                     |
   |  100%            $15,683,300  |    |   100%            $106,763,000 |             |                     |
   |_______________________________|    |________________________________|             |_____________________|
                                                        |
                                                        |     ______________________________
                                                        |    |        WAUSAU BUSINESS       |
                                                        |    |       INSURANCE COMPANY      |
                                                        |    |                              |
                                                        |    |  Common Stock:  5,900,000    |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 -----        |
                                                        |    |  WSC-100%       $11,800,000  |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |       WAUSAU UNDERWRITERS    |
                                                        |    |       INSURANCE COMPANY      |
                                                        |    |                              |
                                                        |    |  Common Stock:  8,750        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                  Cost        |
                                                        |    |                  ----        |
                                                        |    |  WSC-100%        $24,560,006 |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |       GREATER LA CROSSE      |
                                                        |    |       HEALTH PLANS, INC.     |
                                                        |    |                              |
                                                        |    |  Common Stock:  3,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-33.3%      $861,761     |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |       OF ALABAMA, INC.       |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $100         |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |








                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |       OF KENTUCKY, INC.      |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  ------------   Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |     OF PENNSYLVANIA, INC.    |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $100         |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |     OF MASSACHUSETTS, INC.   |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |       OF NEW YORK, INC.      |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |         OF IDAHO, INC.       |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |          OF PHOENIX          |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |     COUNTRYWIDE SERVICES     |
                                                        |    |          CORPORATION         |
                                                        |    |                              |
                                                        |    |  Common Stock:  100          |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $145,852     |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |         WAUSAU GENERAL       |
                                                        |    |       INSURANCE COMPANY      |
                                                        |    |                              |
                                                        |    |  Common Stock:  200,000      |                    
                                                        |____|  ------------   Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $31,000,000  |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |     WAUSAU INTERNATIONAL     |
                                                        |    |         UNDERWRITERS         |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $10,000      |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |      INSURANCE SERVICES      |
                                                        |    |        OF CALIFORNIA         |
                                                        |    |                              |
                                                        |____|  Common Stock:  1,000        |                    
                                                        |    |  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |      
                                                        |     ______________________________
                                                        |    |        AMERICAN MARINE       |
                                                        |    |   UNDERWRITERS, INC. (AMU)   |
                                                        |    |                              |
                                                        |    |  Common Stock:  20           |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $248,222     |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |       OF ILLINOIS, INC.      |
                                                        |    |                              |
                                                        |    |  Common Stock:  250          |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $2,500       |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________      _____________________________
                                                        |    |    COMPANIES AGENCY, INC.    |    |     PENSION ASSOCIATES      |  
                                                        |    |          (WISCONSIN)         |    |       OF WAUSAU, INC.       |
                                                        |    |                              |    |                             |
                                                        |    |  Common Stock:  100          |    |  Common Stock:  1,000       |
                                                        |____|  -------------  Shares       |____|  -------------  Shares      |
                                                             |                              |    |                             |
                                                             |                 Cost         |    |  Companies        Cost      |
                                                             |                 ----         |    |  Agency, Inc.     ----      |
                                                             |  WSC-100%       $10,000      |    |  (Wisconsin) --   $10,000   |
                                                             |______________________________|    |  100%                       |  
                                                                                                 |_____________________________|
</TABLE>
<PAGE>   123

<TABLE>
<CAPTION>
                                                  NATIONWIDE INSURANCE ENTERPRISE                                (right side)
<S>                                         <C>                                  <C>             <C>
                                                                                            _________________________________
                                                                                           | NATIONWIDE ENTERPRISE INSURANCE |
                                                                                           |            FOUNDATION           |
                                                                                           |                                 | 
                                                                                           |            MEMBERSHIP           |
                                                                                           |            NONPROFIT            |
                                                                                           |           CORPORATION           |
                                                                                           |_________________________________|      
                                                       

    _________________________________________                                               ___________________________
   |                                         |                                             |                           |
===|           NATIONWIDE MUTUAL             |=============================================|     NATIONWIDE MUTUAL     |
   |              (CASUALTY)                 |                                             |            FIRE           |
   |_________________________________________|                                             |___________________________|        
                  |               | |   |__________________________________________________________________  :
                  |               | |   |                                                                  | :
    ______________|__________     | |   |    _____________________________                    _____________|_:____________________
   |       ALLNATIONS        |    | |   |   |         NATIONWIDE          |                  |            NATIONWIDE              |
   |                         |    | |   |   |           GENERAL           |                  |            CORPORATION             |
   | Common Stock:  2,939    |    | |   |   |                             |                  |                                    |
   | -------------  Shares   |    | |   |   | Common Stock: 20,000 Shares |                  | Common Stock:           Control    |
   |                         |    | |   |___| -------------               |                  | -------------           -------    |
   |                  Cost   |    | |   |   |                             |                  | $13,092,790             100%       |
   |                  ----   |    | |   |   |                Cost         |                  |                                    |
   | Casualty-26%    $88,320 |    | |   |   |                ----         |                  |          Shares      Cost          |
   | Fire-26%        $88,463 |    | |   |   | Casualty-100%  $5,944,422   |                  |          -----       ----          |
   |_________________________|    | |   |   |_____________________________|                  | Casualty $12,443,280  $710,293,557 |
                                  | |   |                                                    | Fire         649,510    24,007,936 |
    _________________________     | |   |    _____________________________                   |                                    |
   |      FARMLAND MUTUAL    |    | |   |   |     NATIONWIDE PROPERTY     |                  |           (See Page 2)             |
   |     INSURANCE COMPANY   |    | |   |   |        AND CASUALTY         |                  |____________________________________|
   |                         |    | |   |   |                             |
   | Guaranty Fund           |____| |   |   | Common Stock: 60,000 Shares |
   | -------------           |______|   |___| -------------               |
   | Certificate             |          |   |                             |
   | -----------             |          |   |                   Cost      |
   |                         |          |   |                   ----      |
   |                Cost     |          |   | Casualty-100%    $6,000,000 |
   |                ----     |          |   |_____________________________|
   | Casualty       $500,000 |          |   
   |_________________________|          |    _____________________________
                   |                    |   |     COLONIAL INS. CO.       |
    _______________|___________         |   |      OF CALIFORNIA          |     
   |          F & B, INC.      |        |   |                             |
   |                           |        |   | Common Stock: 1,750 Shares  |
   | Common Stock:    1 Share  |        |___| -------------               |
   | -------------             |        |   |                             |
   |                           |        |   |                 Cost        |
   |                   Cost    |        |   |                 ----        |
   |                   ----    |        |   | Casualty-100%   $11,750,000 |
   | Farmland Mutual-  $10     |        |   |_____________________________|
   | 100%                      |        |
   |___________________________|        |    _____________________________        __________________________ 
        ____________________________    |   |         SCOTTSDALE          |      |     COLONIAL GENERAL     |
       |       FARMLAND LIFE        |   |   |     INSURANCE COMPANY       |      |  INSURANCE AGENCY, INC.  |
       |     INSURANCE COMPANY      |   |   |                             |      |                          |
       |                            |   |   | Common Stock: 30,136 Shares |      | Common Stock: 1 Share    |
       | Common Stock:  1,000,000   |___|___| -------------               |______| ------------             |
       | -------------  Shares      |   |   |                             |      |                          |
       |                            |   |   |                Cost         |      |              Cost        | 
       |                Cost        |   |   |                ----         |      |              ----        |
       |                ----        |   |   | Casualty-100%  $150,000,000 |      | Scottsdale-  $1,082,336  |                    
       | Casualty-100%  $23,826,196 |   |   |_____________________________|      | 100%                     |
       |____________________________|   |                                        |__________________________|
                                               
                                              
                                             
                                              
                                                 
                                           
                                              
                                             
                                             
                                                                 
                                             
                                                 
                                         
                                         





                                
                                        |    _____________________________                                      
                                        |   |   NATIONWIDE AGRIBUSINESS   |                            
                                        |   |          INS. CO.           |
                                        |   |                             |
                                        |   | Common Stock:  1,000,000    |
                                        |   | -------------  Shares       |
                                        |   |                             |
                                        |___| Casualty-       Cost        |
                                        |   | 99.9%           ----        |
                                        |   |                 $26,300,981 |
                                        |   | Other Capital:              |
                                        |   | Casualty-                   |
                                        |   | Ptd.            $713,567    |      
                                        |   |_____________________________|
                                        | 
                                        |    _____________________________                      ______________________________
                                        |   |    NECKURA HOLDING CO.      |                    |          NECKURA             |
                                        |   |        (NECKURA)            |                    |        INSURANCE CO.         |
                                        |   |                             |                    |                              |
                                        |   | Common Stock: 10,000 Shares |                    | Common Stock: 6,000 Shares   |
                                        |___| -------------               |____________________| -------------                |
                                        |   |                             |               |    |                              |
                                        |   |                 Cost        |               |    |               Cost           |
                                        |   |                 ---         |               |    |               ----           |
                                        |   | Casualty-100%   $87,943,140 |               |    | Neckura-100%  DM 6,000,000   |
                                        |   |_____________________________|               |    |______________________________|   
                                        |                                                 |
                                        |                                                 |      _____________________________
                                        |                                                 |     |        NECKURA LIFE         |
                                        |                                                 |     |                             |
                                        |                                                 |     | Common Stock: 4,000 Shares  |
                                        |                                                 |_____| -------------               |
                                        |                                                 |     |                             |
                                        |                                                 |     |                  Cost       |
                                        |                                                 |     |                  ----       |
                                        |                                                 |     | Neckura-100%  DM 15,825,681 |   
                                        |                                                 |     |_____________________________|
                                        |                                                 |
                                        |                                                 |      _____________________________
                                        |                                                 |     |      NECKURA GENERAL        |
                                        |                                                 |     |    AUTO INSURANCE CO.       |
                                        |                                                 |     |                             |
                                        |                                                 |     | Common Stock: 1,500 Shares  |
                                        |                                                 |_____| ------------                |
                                        |                                                 |     |                             |
                                        |                                                 |     |               Cost          |
                                        |                                                 |     |               ----          |
                                        |                                                 |     | Neckura-100%  DM 1,656,925  |
                                        |                                                 |     |_____________________________|
                                        |                                                 | 
                                        |                                                 |      _____________________________
                                        |                                                 |     |      COLUMBUS SERVICE       |
                                        |                                                 |     |            GmbH             |
                                        |                                                 |     |                             |
                                        |                                                 |     | Common Stock: 1 Share       |
                                        |                                                 |_____| -------------               |
                                        |                                                 |     |                             |
                                        |                                                 |     |                Cost         |
                                        |                                                 |     |                -----        |
                                        |                                                 |     |  Neckura-100%   DM 51,639   |
                                        |                                                 |     |_____________________________|
                                        |                                                 |
                                        |                                                 |      _____________________________
                                        |                                                 |     |        AUTO DIRECT          |
                                        |                                                 |     |        INSURANCE CO.        |
                                        |                                                 |     |                             |
                                        |                                                 |     | Common Stock: 1,500 Shares  |
                                        |                                                 |     | -------------               |
                                        |                                                 |_____|                             |
                                        |                                                 |     |               Cost          |
                                        |                                                 |     |               ----          |
                                        |                                                 |     | Neckura-100%  DM 1,643,149  |
                                        |                                                 |     |_____________________________|
                                        |                                                 |
                                        |    _____________________________                |      ____________________________
                                        |   |          NATIONWIDE         |               |     |         SVM SALES          |
                                        |   |          DEVELOPMENT        |               |     |           GmbH             |
                                        |   |                             |               |     |                            |
                                        |   | Common Stock: 99,000 Shares |               |     | Common Stock: 50 Shares    |
                                        |   | -------------               |               |_____| -------------              |
                                        |   |                             |                     |                            |
                                        |___|                Cost         |                     |              Cost          |
                                        |   |                ---          |                     |              ----          |
                                        |   | Casualty-100%  $15,100,000  |                     | Neckura-100%  DM 50,000    |
                                        |   | Other Capital:              |                     |____________________________|
                                        |   | --------------              |
                                        |   | Casualty-Ptd.  $ 2,796,100  | 
                                        |   |_____________________________|
                                        |
                                        |





                                        |    _____________________________
                                        |   |          SCOTTSDALE         |
                                        |   |          INDEMNITY          |
                                        |   |                             |
                                        |___| Common Stock: 50,000 Shares |
                                        |   | -------------               |
                                        |   |                             |
                                        |   |                Cost         |
                                        |   |                ----         |
                                        |   | Casualty-100%  $8,800,000   |
                                        |   |_____________________________|
                                        | 
                                        |    _____________________________
                                        |   |    NATIONWIDE INDEMNITY     |
                                        |   |                             |
                                        |   | Common Stock: 28,000 Shares |
                                        |___| -------------               |
                                        |   |                             |
                                        |   |                Cost         |
                                        |   |                ----         |
                                        |   | Casualty-100%  $294,529,000 |
                                        |   |_____________________________|
                                        |
                                        |    _____________________________        __________________________
                                        |   |          LONE STAR          |      |   COLONIAL COUNTY MUTUAL |
                                        |   |     GENERAL AGENCY, INC.    |      |     INSURANCE COMPANY    |
                                        |   |                             |      |                          |
                                        |   | Common Stock:  1,000 Shares |      | Surplus Debentures:      |
                                        |___| -------------               |______| -------------------      |
                                        |   |                             |______|                          |
                                        |   |                Cost         |      |          Cost            |
                                        |   |                ----         |      |          ----            |
                                        |   | Casualty       $5,000,000   |      | Colonial $500,000        |
                                        |   | 100%                        |      | Lone Star 150,000        |
                                        |   |_____________________________|      |__________________________|
                                        |
                                        |    _____________________________
                                        |   |         NATIONWIDE          |
                                        |   |      COMMUNITY URBAN        |
                                        |   |       REDEVELOPMENT         |
                                        |   |                             |
                                        |   | Common Stock: 10 Shares     |
                                        |___| -------------               |
                                        |   |                             |
                                        |   |                Cost         |
                                        |   |                ----         |
                                        |   | Casualty-100%  $1,000       |
                                        |   |_____________________________|
                                        |
                                        |    _____________________________
                                        |   |         INSURANCE           |
                                        |   |    INTERMEDIARIES, INC.     |
                                        |   |                             |
                                        |   | Common Stock: 1,615 Shares  |
                                        |___| -------------               |
                                        |   |                             |
                                        |   |                Cost         |
                                        |   |                ----         |
                                        |   | Casualty-100%  $1,615,000   |
                                        |   |_____________________________|
                                        |
                                        |    _____________________________
                                        |   |         NATIONWIDE          |
                                        |   |      CASH MANAGEMENT        |
                                        |   |                             |
                                        |   | Common Stock: 100 Shares    |
                                        |   | -------------               |
                                        |___|                             |
                                        |   |                Cost         |
                                        |   |                ----         |
                                        |   | Casualty-90%   $9,000       |
                                        |   | NW Fin Serv-    1,000       |
                                        |   | 10%                         | 
                                        |   |_____________________________|
                                        |
                                        |
                                        |    _____________________________        __________________________
                                        |   |          CALIFORNIA         |      |      VIDEO EAGLE INC.    |
                                        |   |       CASH MANAGEMENT       |      |                          |
                                        |   |                             |      | Common Stock: 750 Shares |
                                        |   | Common Stock:  90 Shares    |      | -------------            |
                                        |___| -------------               |  ____|                          |
                                        |   |                             |  |   |              Cost        |
                                        |   |                Cost         |  |   |              ----        |
                                        |   |                ----         |  |   | NW Comm.-    $0          |
                                        |   | Casualty-100%  $9,000       |  |   | 100%                     |
                                        |   |_____________________________|  |   |__________________________|         
                                        |                                    |
                                        |                                    |





                                        |                                    |
                                        |    _____________________________   |    __________________________
                                        |   |          NATIONWIDE         |  |   |       THE BEAK AND       |
                                        |   |     COMMUNICATIONS INC.     |  |   |     WIRE CORPORATION     |
                                        |   |                             |  |   |                          |
                                        |   | Common Stock: 14,750 Shares |  |   | Common Stock: 750 Shares |
                                        |___| -------------               |__|___| -------------            |
                                            |                             |      |                          |
                                            |                Cost         |      |           Cost           |
                                            |                ----         |      |           ----           |
                                            | Casualty-100%  $11,510,000  |      | NW Comm-  $531,000       |
                                            |                             |      | 100%                     |
                                            | Other Capital:              |      |__________________________|
                                            | --------------              |
                                            | Casualty-Ptd.     1,000,000 |
                                            |_____________________________|
    

<FN>
                                                                                          Subsidiary Companies     - Solid Line
                                                                                          Associated Companies     - Dotted Line
                                                                                          Contractural Association - Double Line

                                                                                                          December 31, 1994
</TABLE>

<PAGE>   124

<TABLE>
<CAPTION>
                                              NATIONWIDE INSURANCE ENTERPRISE                                           (left side)

<S>                                       <C>                                            <C>
                                           _______________________________________
                                          |                                       |
                                          |          EMPLOYERS INSURANCE          |___________________________________________
                                          |              OF WAUSAU                |___________________________________________
                                          |           A MUTUAL COMPANY            |
                                          |_______________________________________|













                                                                                                        __________________________
                                                                                                       |
                                                                                           ____________|__________________
                                                                                          |       NATIONWIDE LIFE        |
                                                                                          | Common Stock: 3,814,779      |
                                                                                          | ------------- Shares         |
                                                                                          |                              |
                                                                                          | NW Corp.-    Cost            |
                                                                                          | 100%         ----            |
                                                                                          |              $909,179,664    |
                                                                                          |______________________________|
                                                                                                      |
                     _________________________________________________________________________________| 
                    |                                      |                      |
        ____________|____________               ___________|_______________       |        ______________________________
       |        NATIONWIDE       |             |     NATIONAL CASUALTY     |      |       |      FINANCIAL HORIZONS      |
       |    FINANCIAL SERVICES   |             | Common Stock: 100 Shares  |      |       |              LIFE            |
       | Common Stock: 7,676     |             | -------------             |      |       | Common Stock: 66,000         |
 ______| ------------- Shares    |        _____|                           |      |_______| ------------- Shares         |
|  ____|               Cost      |       |     |               Cost        |      |       | NW Life-       Cost          |
| |    |               ----      |       |     |               ----        |      |       | 100%           ----          |
| |    | NW Life-100% $5,996,261 |       |     | NW Life-100%  $66,132,811 |      |       |               $58,070,003    |
| |    |_________________________|       |     |___________________________|      |       |______________________________|
| |                                      |                 | |                    |
| |     _________________________        |      ___________|_|_____________       |
| |    |        NATIONWIDE       |       |     |                           |      |                                          
| |    |    INVESTOR SERVICES    |       |     |                           |      |                                          
| |    | Common Stock: 5 Shares  |       |     |       NCC OF AMERICA,     |      |                                         
| |____| -------------           |       |     |      INC. (INACTIVE)      |      |        ______________________________   
| |    |                         |       |     |                           |      |       |        WEST COAST LIFE       |  
| |    | NW Fin. Serv.- Cost     |       |     |                           |      |       | Common Stock: 1,000,000      |  
| |    |    100%        ----     |       |     |                           |      |       | ------------- Shares         |  
| |    |                $5,000   |       |     |                           |      |_______|               Cost           |  
| |    |_________________________|       |     |___________________________|      |       |               ----           |  
| |                                      |                                        |       | NW Life-100%  $92,762,014    |  
| |     _________________________        |      ___________________________       |       |______________________________|  
| |    |        NATIONWIDE       |       |     |     HICKEY-MITCHELL       |      |                                         
| |    |        INVESTING        |       |     |    INSURANCE AGENCY       |      |                                         
| |    |       FOUNDATION        |       |     | Common Stock: 101 Shares  |      |                                           
| |____|                         |       |_____|  -----------              |      |                                           
|  ____|                         |             |                           |      |        ______________________________    
| |    |                         |             |                Cost       |      |       | EMPLOYERS LIFE INSURANCE CO. |   
| |    |                         |             |                ----       |      |       |        OF WAUSAU (EL)        |   
| |    |   COMMON LAW TRUST      |             | Nat. Cas.-100% $4,701,200 |      |       |                              |   
| |    |_________________________|             |___________________________|      |       | Common Stock: 250,000 Shares |   
| |                                                         |                     |_______| -------------                |   
| |     _________________________               ____________|______________       |       |                ----          |   
| |    |        NATIONWIDE       |             |     NATIONAL PREMIUM &    |      |       | NW Life-100%   $165,627,416  |   
| |    |        INVESTING        |             |  BENEFIT ADMINISTRATION   |      |       |______________________________|   
| |____|        FOUNDATION II    |             | Common Stock: 10,000      |      |                    |                     
|  ____|                         |             | ------------  Shares      |      |                    |                       
| |    |                         |             |                Cost       |      |                    |                          
| |    |                         |             | Hickey-        ----       |      |         ___________|_________________    
| |    |    COMMON LAW TRUST     |             | Mitchell-100%  $1,319,469 |      |        |       WAUSAU PREFERRED      |   
| |    |_________________________|             |___________________________|      |        |        HEALTH INS. CO.      |   
| |                                                                               |        |                             |   
| |                                                                               |        | Common Stock: 200 Shares    |   
| |     _________________________                                                 |        | -------------               |   
| |    |       NATIONWIDE        |                                                |        |  EL -- 100%   Cost          |   
| |____|    SEPARATE ACCOUNT     |                                                |        |               ----          |   
|  ____|          TRUST          |                                                |        |              $51,413,193    |   
| |    |    COMMON LAW TRUST     |                                                |        |_____________________________|   
| |    |_________________________|                                                |                                          
| |                                                                               |                                          
| |                                                                               |                                              
| |     _________________________                                                 |                                              
| |    |   FINANCIAL HORIZONS    |                                                |        ______________________________       
| |____|    INVESTMENT TRUST     |                                                |       |           NATIONWIDE         |      
|______|         TRUST           |                                                |       |      PROPERTY MANAGEMENT     |      
       |    COMMON LAW TRUST     |                                                |       | Common Stock: 59 Shares      |      
       |_________________________|                                                |_______| -------------                |      
                                                                                  |       |                              |      
                                                                                  |       |                Cost          |      
                                                                                  |       |                ----          |      
                                                                                  |       | NW Life-100%   $1,907,896    |      
                                                                                  |       |______________________________|      
                                                                                  |                    |                        
                                                                                  |                    |                        
                                                                                  |                    |                        
                                                                                  |                    |                        
                                                                                  |        ____________|_________________       
                                                                                  |       |     MRM INVESTMENTS, INC.    |      
                                                                                  |       | Common Stock: 1 Share        |      
                                                                                  |       | ------------                 |      
                                                                                  |       |                              |      
                                                                                  |       |                Cost          |      
                                                                                  |       | Nat. Prop.     ----          |      
                                                                                  |       | Mgmt.-100%     $550,000      |      
                                                                                  |       |______________________________|      
                                                                                  |                                             
                                                                                  |                                             
                                                                                  |        ___________________________          
                                                                                  |       |        NWE, INC.          |         
                                                                                  |       |                           |         
                                                                                  |       | Common Stock: 100 Shares  |         
                                                                                  |_______|                           |         
                                                                                          | NW Life-100% Cost         |         
                                                                                          |              ----         |         
                                                                                          |             $35,971,375   |         
                                                                                          |___________________________|         
                                                                                                                                
                                                                                                                                
</TABLE>                                                                       

<PAGE>   125

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

<S>                              <C>                        <C>                                      <C>
                                 _______________________________________
                                |                                       |
________________________________|          NATIONWIDE MUTUAL            |___________________________________________________________
________________________________|              (CASUALTY)               |___________________________________________________________
                                |                                       |
                                |_______________________________________|
                                                    |               _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _
                                  __________________|______________|___       
                                 |        NATIONWIDE CORPORATION       |      
                                 | Common Stock:     Control:          |
                                 | -------------     -------           |
                                 |  13,092,790         100%            |                        
                                 |                                     |
                                 |           Shares       Cost         |                 
                                 |           ------       ----         |
                                 | Casualty  $12,443,280  $710,293,557 |
                                 | Fire          649,510    24,007,936 |
                                 |_____________________________________|
                                                    |
____________________________________________________|______________________________________________________________________________
                   |                                                    |                                          |
        ___________|_______________                        _____________|_____________                 ____________|______________
       |     PUBLIC EMPLOYEES      |                      |      GATES, McDONALD      |               |    FINANCIAL HORIZONS     |
       |    BENEFIT SERV. CORP.    |                      |      & COMPANY (GATES)    |               |  DISTRIBUTORS AGY., INC.  |
 ______| Common Stock: 236,494     |                      | Common Stock: 254 Shares  |               | Common Stock: 1,000 Shares|
|  ____| ------------- Shares      |                      | -------------             |___       _____| -------------             |
| |    |               Cost        |                      |                           |   |     |  ___|                           |
| |    | NW Corp.-     ----        |                      |               Cost        |   |     | |   |               Cost        |
| |    | 100%          $12,830,936 |                      |               ----        |   |     | |   | NW Corp.      ----        |
| |    |___________________________|                      | MW Corp.-     $22,126,323 |   |     | |   | 100%          $19,501,000 |
| |                                                       | 100%                      |   |     | |   |___________________________|
| |                                                       |___________________________|   |     | |
| |                                                                                       |     | |
| |                                                        ___________________________    |     | |                                
| |     ___________________________                       |   GATES, McDONALD & Co.   |   |     | |    ___________________________ 
| |    |     PEBSCO SECURITIES     |                      |        OF NEW YORK        |   |     | |   |    FINANCIAL HORIZONS     |
| |    |           CORP.           |                      | Common Stock: 3 Shares    |   |     | |   |     DISTRIBUTORS AGY.     |
| |____| Common Stock: 5,000       |                      | -------------             |___|     | |   |      OF ALABAMA, INC.     |
| |    | ------------- Shares      |                      |                           |   |     | |___| Common Stock: 10,000      |
| |    |                  Cost     |                      |                Cost       |   |     | |   |  -----------  Shares      |
| |    | Pub. Emp. Ben.   ----     |                      |                ----       |   |     | |   |               Cost        |
| |    | Serv.Corp.-100%  $25,000  |                      | Gates-100%     $106,947   |   |     | |   |               ----        |
| |    |___________________________|                      |                           |   |     | |   | FHDAI-100%    $100        |
| |                                                       |___________________________|   |     | |   |___________________________|
| |                                                                                       |     | |                                
| |                                                                                       |     | |                                
| |                                                        ___________________________    |     | |                                
| |     ___________________________                       |  GATES, McDONALD & Co.    |   |     | |                                
| |    |          PEBSCO OF        |                      |         OF NEVADA         |   |     | |    ___________________________ 
| |    |         NEW MEXICO        |                      |                           |   |     | |   |    LANDMARK FINANCIAL     |
| |    | Common Stock: 1,000       |                      |   Common Stock: 40 Shares |___|     | |   |        SERVICES OF        |
| |____| ------------- Shares      |                      |                           |         | |   |       NEW YORK, INC.      |
| |    |                   Cost    |                      |   Gates-100%    Cost      |         | |___| Common Stock: 10,000      |
| |    | Pub. Emp. Ben.    ----    |                      |                 ----      |         | |   | ------------- Shares      |
| |    | Serv.Corp.-100%   $1,000  |                      |                 $93,750   |         | |   |               Cost        |
| |    |___________________________|                      |___________________________|         | |   |               ----        |
| |                                                                                             | |   | FHDAI-100%    $10,100     |
| |                                                                                             | |   |___________________________|
| |                                                                                             | |                                
| |                                                                                             | |                                
| |     ___________________________                                                             | |                                
| |    |         PEBSCO OF         |                                                            | |                                
| |    |         ARKANSAS          |                                                            | |    ___________________________ 
| |    | Common Stock: 50,000      |                                                            | |   |    FINANCIAL HORIZONS     |
| |____| ------------- Shares      |                                                            | |   |      SECURITIES CORP.     |
| |    |                  Cost     |                                                            | |___| Common Stock: 10,000      |
| |    | Pub. Emp. Ben.   ----     |                                                            | |   | ------------- Shares      |
| |    | Serv.Corp. 100%  $500     |                                                            | |   |               Cost        |
| |    |___________________________|                                                            | |   |               ----        |
| |                                                                                             | |   | FHDAI-100%    $153,000    |
| |                                                                                             | |   |___________________________|
| |                                                                                             | |                                
| |     ___________________________                                                             | |                                
| |    |         PEBSCO OF         |                             ___________________________    | |                                
| |    |          MONTANA          |                            |  AFFILIATE AGENCY, INC.   |   | |    ___________________________ 
| |____| Common Stock: 500         |                            |                           |   | |   |                           |
| |    | ------------- Shares      |                            |  Common Stock: 100 Shares |__ | |   |     FINANCIAL HORIZONS    |
| |    |                   Cost    |                            |                           |   | |___|        DISTRIBUTORS       |
| |    | Pub. Emp. Ben.    ----    |                            |   FHDAI-100%    Cost      |   |  ___|       AGENCY OF TEXAS,    |
| |    | Serv.Corp.-100%  $500     |                            |                 ----      |   | |   |            INC.           |
| |    |___________________________|                            |                 $100      |   | |   |___________________________|
| |                                                             |___________________________|   | |                                
| |                                                                                             | |                                
| |                                                                                             | |                                
| |     ___________________________                                                             | |    ___________________________ 
| |    |         PEBSCO OF         |                                                            | |   |                           |
| |    |          ALABAMA          |                                                            | |___|     FINANCIAL HORIZONS    |
| |____| Common Stock: 100,000     |                                                            |  ___|      DISTRIBUTORS AGY.    |
| |    | ------------- Shares      |                                                            | |   |         OF OHIO, INC.     |
| |    |                  Cost     |                                                            | |   |___________________________|
| |    | Pub. Emp. Ben.   ----     |                                                            | |                              
| |    | Serv.Corp.-100%  $1,000   |                                                            | |                           
| |    |___________________________|                                                            | |                           
| |                                                                                             | |                                
| |     ___________________________                                                             | |                                
| |    |         PEBSCO OF         |                                                            | |    ___________________________ 
| |    |       MASSACHUSETTS       |                                                            | |   |                           |
| |    |   INSURANCE AGENCY, INC.  |                                                            | |___|    FINANCIAL HORIZONS     |
| |____| Common Stock: 1,000       |                                                            |  ___|     DISTRIBUTORS AGY.     |
| |    | ------------- Shares      |                                                            | |   |     OF OKLAHOMA, INC.     |
| |    |                   Cost    |                                                            | |   |___________________________|
| |    | Pub. Emp. Ben.    -----   |                                                            | |                                
| |    | Serv.Corp.-100%  $1,000   |                                                            | |                                
| |    |___________________________|                                                            | |    ___________________________ 
| |                                                                                             | |   |                           |
| |     ___________________________                                                             | |___|         AFFILIATE         |
| |____|                           |                                                            |_____          AGENCY OF         |
|______|         PEBSCO OF         |                                                                  |         OHIO, INC.        |
       |           TEXAS           |                                                                  |                           |
       |___________________________|                                                                  |___________________________|
                                                                                                                                   
                                                                                                                                   

</TABLE>

<PAGE>   126

<TABLE>
<CAPTION>
                                              NATIONWIDE INSURANCE ENTERPRISE                                           (right side)

<S>                     <C>                             <C>                                      
                       _______________________________________
                      |                                       |
______________________|          NATIONWIDE MUTUAL            |
______________________|             FIRE (FIRE)               |
                      |                                       |
                      |_______________________________________|
_ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _  _ _|                                                  











                                                    
____________________________________________________________________
                        |                        |                  |
           _____________|_____________           |      ____________|______________
          |      NEA VALUEBUILDER     |          |     |      INHEALTH, INC.       |
          |  INVESTOR SERVICES, INC.  |          |     | Common Stock: 100         |
   _______| Common Stock: 500         |          |     | ------------  Shares      |
  |  _____| ------------- Shares      |          |     |               Cost        |
  | |     |               Cost        |          |     |               ----        |
  | |     | NW Corp.-     ----        |          |     | NW Corp.-                 |
  | |     | 100%          $5,000      |          |     | 100%          $12,046,413 |
  | |     |___________________________|          |     |___________________________|
  | |                                            |                   
  | |      ___________________________           |      ___________________________
  | |     |      NEA VALUEBUILDER     |          |     |         NATIONWIDE        |
  | |     |     INVESTOR SERVICES     |          |     |        HEALTH CARE        |
  | |_____|      OF ALABAMA, INC.     |          |_____| Common Stock: 15 Shares   |
  | |     | Common Stock: 500         |           _____| ------------              |
  | |     | ------------- Shares      |          |     |                           |
  | |     |               Cost        |          |     |               Cost        |
  | |     |               ----        |          |     | NW Corp.-     ----        |
  | |     | NEA-100%      $5,000      |          |     | 100%          $16,850,000 |
  | |     |___________________________|          |     |___________________________|
  | |                                            |                   
  | |      ___________________________           |      ___________________________
  | |     |      NEA VALUEBUILDER     |          |     |       INHEALTH MGT.       |
  | |     |     INVESTOR SERVICES     |          |     |       SYSTEMS, INC.       |
  | |     |        OF OHIO, INC.      |          |     | Common Stock: 100 Shares  |
  | |_____| Common Stock: 100         |          |_____| -------------             |
  | |     | ------------- Shares      |          |     |                           |
  | |     |               Cost        |          |     |               Cost        |
  | |     |               -----       |          |     | NW Health     ----        |
  | |     | NEA-91%       $5,000      |          |     | Care-100%   $25,149       |
  | |     |___________________________|          |     |___________________________|
  | |                                            |                   
  | |      ___________________________           |      ___________________________
  | |     |                           |          |     |         INHEALTH          |
  | |     |                           |          |     |        AGENCY, INC.       |
  | |     |      NEA VALUEBUILDER     |          |     | Common Stock: 99 Shares   |
  | |_____|     INVESTOR SERVICES     |          |_____| -------------             |
  | |     |       OF TEXAS, INC.      |                |               Cost        |
  | |     |                           |                | NW Health     ----        |
  | |     |                           |                | Corp.-99%   $116,077      |
  | |     |___________________________|                |___________________________|
  | |                                                               
  | |      ___________________________        
  | |     |                           |       
  | |     |                           |       
  | |_____|      NEA VALUEBUILDER     |       
  |_______|     INVESTOR SERVICES     |       
          |      OF OKLAHOMA, INC.    |       
          |                           |       
          |___________________________|       
                                              




<FN>

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

December 31, 1994
</TABLE>

                                    Page 2
<PAGE>   127
Item 27.     NUMBER OF CONTRACT OWNERS
             The number of contract Owners of Qualified and Non-Qualified
             Contracts as of February 17, 1995 was 151,492 and 65,447
             respectively.

Item 28.     INDEMNIFICATION
             Provision is made in the Company's Amended Code of Regulations and
             expressly authorized by the General Corporation Law of the State
             of Ohio, for indemnification by the Company of any person who was
             or is a party or is threatened to be made a party to any
             threatened, pending or completed action, suit or proceeding,
             whether civil, criminal, administrative or investigative by reason
             of the fact that such person is or was a director, officer or
             employee of the Company, against expenses, including attorneys'
             fees, judgments, fines and amounts paid in settlement actually and
             reasonably incurred by such person in connection with such action,
             suit or proceeding, to the extent and under the circumstances
             permitted by the General Corporation Law of the State of Ohio.

             Insofar as indemnification for liabilities arising under the
             Securities Act of 1933 ("Act") may be permitted to directors,
             officers or persons controlling the Company pursuant to the
             foregoing provisions, the Company has been informed that in the
             opinion of the Securities and Exchange Commission such
             indemnification is against public policy as expressed in the Act
             and is, therefore, unenforceable.  In the event that a claim for
             indemnification against such liabilities (other than the payment
             by the registrant of expenses incurred or paid by a director,
             officer or controlling person of the registrant in the successful
             defense of any action, suit or proceeding) is asserted by such
             director, officer or controlling person in connection with the
             securities being registered, the registrant will, unless in the
             opinion of its counsel the matter has been settled by controlling
             precedent, submit to a court of appropriate jurisdiction the
             question whether such indemnification by it is against public
             policy as expressed in the Act and will be governed by the final
             adjudication of such issue.

Item 29.     PRINCIPAL UNDERWRITER

             (a)   Nationwide Financial Services, Inc. ("NFS") acts as general
                   distributor for the Nationwide Multi-Flex Variable Account,
                   Nationwide DC Variable Account, Nationwide Variable
                   Account-II, Nationwide Variable Account-5, Nationwide
                   Variable Account-6, Nationwide VA Separate Account-A,
                   Nationwide VA Separate Account-B, Nationwide VA Separate
                   Account-C, Nationwide VL Separate Account-A, Nationwide VLI
                   Separate Account-2, Nationwide VLI Separate Account-3, NACo
                   Variable Account and the Nationwide Variable Account, all of
                   which are separate investment accounts of the Company or its
                   affiliates.  

                   NFS also acts as principal underwriter for the
                   Nationwide Investing Foundation, Nationwide Separate Account
                   Trust, Financial Horizons Investment Trust, and Nationwide
                   Investing Foundation II, which are open-end management
                   investment companies.

             (b)            NATIONWIDE FINANCIAL SERVICES, INC.
                                 DIRECTORS AND OFFICERS
<TABLE>
<CAPTION>
                                                                                           POSITIONS AND OFFICES
                               NAME AND BUSINESS ADDRESS                                     WITH UNDERWRITER
                      <S>                                                                        <C>
                      Lewis J. Alphin                                                            Director
                      519 Bethel Church Road
                      Mount Olivet, NC  28365

                      Willard J. Engel                                                           Director
                      1100 E. Main Street
                      Marshall, MN 56258

                      Fred C. Finney                                                             Director
                      1558 West Moreland Road
                      Wooster, OH  44691
</TABLE>





                                  124 of 129
<PAGE>   128
(b)                                          NATIONWIDE FINANCIAL SERVICES, INC.
                                                       DIRECTORS AND OFFICERS
<TABLE>
                      <S>                                                           <C>
                      Peter F. Frenzer                                                   Vice Chairman, President
                      One Nationwide Plaza                                                     and Director
                      Columbus, OH  43215

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

                      Henry S. Holloway                                                          Director
                      1247 Stafford Road
                      Darlington, MD  21034

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

                      D. Richard McFerson                                                      President and
                      One Nationwide Plaza                                          Chief Executive Officer--Nationwide
                      Columbus, OH  43215                                            Insurance Enterprise and Director

                      David O. Miller                                                            Director
                      115 Sprague Drive
                      Hebron, Ohio  43025

                      C. Roy Noecker                                                             Director
                      2770 State Route 674 South
                      Ashville, OH 43103

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

                      Robert H. Rickel                                                           Director
                      P.O. Box 319
                      Bayview, ID  83803

                      Arden L. Shisler                                                           Director
                      2724 West Lebanon Road
                      Dalton, OH  44618

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

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

                      Harold W. Weihl                                               Chairman of the Board of Directors
                      14282 King Road
                      Bowling Green, OH  43402

                      W. Sidney Druen                                                    Senior Vice President and
                      One Nationwide Plaza                                                  General Counsel and
                      Columbus, OH  43215                                                   Assistant Secretary
   
                      Robert A. Oakley                                                    Executive Vice President -
                      One Nationwide Plaza                                                Chief Financial Officer
                      Columbus, OH  43215
    
</TABLE>





                                  125 of 129
<PAGE>   129
(b)                                          NATIONWIDE FINANCIAL SERVICES, INC.
                                                    DIRECTORS AND OFFICERS
<TABLE>
                      <S>                                                              <C>
                      James F. Laird, Jr.                                               Vice President and General
                      One Nationwide Plaza                                                 Manager and Treasurer
                      Columbus, OH  43215

                      Peter J. Neckermann                                                     Vice President
                      One Nationwide Plaza
                      Columbus, OH  43215

                      Harry S. Schermer                                                Vice President - Investments
                      One Nationwide Plaza
                      Columbus, OH  43215

                      Rae I. Mercer                                                              Secretary
                      One Nationwide Plaza
                      Columbus, OH  43215
</TABLE>

<TABLE>
<CAPTION>
             (c) NAME OF       NET UNDERWRITING      COMPENSATION ON
                PRINCIPAL        DISCOUNTS AND         REDEMPTION OR         BROKERAGE
               UNDERWRITER       COMMISSIONS           ANNUITIZATION       COMMISSIONS        COMPENSATION
               -----------       -----------           -------------       -----------        ------------
                     <S>                <C>                      <C>                 <C>                <C>
                     Nationwide         N/A                      N/A                 N/A                N/A
                     Financial
                     Services,
                     Inc.
</TABLE>





                                  126 of 129
<PAGE>   130
Item 30.     LOCATION OF ACCOUNTS AND RECORDS

             Joseph F. Ciminero
             Nationwide Life Insurance Company
             One Nationwide Plaza
             Columbus, OH  43216

Item 31.     MANAGEMENT SERVICES

             Not Applicable

Item 32.     UNDERTAKINGS

             The Registrant hereby undertakes to:

             (a)   file a post-effective amendment to this registration  
                   statement as frequently as is necessary to ensure that the 
                   audited financial statements in the registration statement 
                   are never more than 16 months old for so long as payments 
                   under the variable annuity contracts may be accepted;
             (b)   include either (1) as part of any application to purchase a
                   contract offered by the prospectus, a space that an
                   applicant can check to request a Statement of Additional
                   Information, or (2) a post card or similar written
                   communication affixed to or included in the prospectus that
                   the applicant can remove to send for a Statement of
                   Additional Information; and
             (c)   deliver any Statement of Additional Information and any
                   financial statements required to be made available under
                   this form promptly upon written or oral request.

             The Registrant hereby represents that any contract offered by the
             prospectus and which is issued pursuant to Section 403(b) of the
             Internal Revenue Code of 1986, as amended, is issued by the
             Registrant in reliance upon, and in compliance with, the
             Securities and Exchange Commission's no-action letter to the
             American Council of Life Insurance (publicly available November
             28, 1988) which permits withdrawal restrictions to the extent
             necessary to comply with IRC Section 403(b)(11).





                                  127 of 129
<PAGE>   131





                                   Offered by
                       Nationwide Life Insurance Company





                       NATIONWIDE LIFE INSURANCE COMPANY





                        Nationwide Variable Account - II

                 Individual Deferred Variable Annuity Contract





                                   PROSPECTUS





                                  May 1, 1995





                                  128 of 129
<PAGE>   132
                                   SIGNATURES
    As required by the Securities Act of 1933, and the Investment Company Act
of 1940, the Registrant, NATIONWIDE VARIABLE ACCOUNT-II, certifies that it
meets the requirements of Securities Act Rule 485(b) for effectiveness of this
Post-Effective Amendment and has caused this Post-Effective Amendment to be
signed on its behalf in the City of Columbus, and State of Ohio, on this 26th
day of JUNE 1995.
                                         NATIONWIDE VARIABLE ACCOUNT-II
                                     --------------------------------------
                                                (Registrant)

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

                                              By/s/JOSEPH P. RATH
                                     --------------------------------------
                                                Joseph P. Rath
                                        Vice President and Associate General
                                                  Counsel

As required by the Securities Act of 1933, this Post-Effective Amendment has
been signed by the following persons in the capacities indicated on the 26th
day of JUNE, 1995.
<TABLE>
<CAPTION>
             SIGNATURE                                  TITLE
<S>                                      <C>                                           <C>
LEWIS J. ALPHIN                                        Director
- ------------------------------
Lewis J. Alphin

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

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

PETER F. FRENZER                              President/Chief Operating
- ------------------------------                   Officer and Director
Peter F. Frenzer

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

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

D. RICHARD MCFERSON                      Chief Executive Officer and Director
- ------------------------------
D. Richard McFerson

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

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

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


JAMES F. PATTERSON                                     Director                         By/s/JOSEPH P. RATH
- ------------------------------                                                      ---------------------------
James F. Patterson                                                                       Joseph P. Rath

ROBERT H. RICKEL                                       Director                           Attorney-in-Fact
- ------------------------------
Robert H. Rickel

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

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

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

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





                                  129 of 129

<PAGE>   1

                              POWER OF ATTORNEY


        KNOW ALL MEN BY THESE PRESENTS, that each of the undersigned as
directors and/or officers of NATIONWIDE LIFE INSURANCE COMPANY, an Ohio
corporation, which has filed or will file with the Securities and Exchange
Commission under the provisions of the Securities Act of 1933, as amended,
various Registration Statements and amendments thereto for the registration
under said Act of Individual Deferred Variable Annuity Contracts in connection
with the MFS Variable Account, Nationwide Variable Account, Nationwide Variable 
Account-II, Nationwide Variable Account-3, Nationwide Variable Account-4,
Nationwide Variable Account-5, Nationwide Variable Account-6, Nationwide
Fidelity Advisor Variable Account and Nationwide Multi-Flex Variable Account;
and the registration of fixed interest rate options subject to a market value
adjustment offered under some or all of the aforementioned Individual Variable
Annuity Contracts in connection with the Nationwide Multiple Maturity Separate
Account; and the registration of Group Flexible Fund Retirement Contracts in
connection with the Nationwide DC Variable Account and the NACo Variable
Account; and the registration of Group Common Stock Variable Annuity Contracts
in connection with Separate Account No.1; and the registration of variable life
insurance policies in connection with the Nationwide VU Separate Account,
Nationwide VU Separate Account-2 and Nationwide VU Separate Account-3 of
Nationwide Life Insurance Company, hereby constitutes and appoints D. Richard
McFerson, Peter F. Frenzer, Gordon E. McCutchan, W. Sidney Druen, and Joseph P.
Rath, and each of them with power to act without the others, his/her attorney,
with full power of substitution and resubstitution, for and in his/her name,
place and stead, in any and all capacities, to approve, and sign such
Registration Statements and any and all amendments thereto, with power to affix
the corporate seal of said corporation thereto and to attest said seal and to
file the same, with all exhibits thereto and other documents in connection
therewith, with the Securities and Exchange Commission, hereby granting unto
said attorneys, and each of them, full power and authority to do and perform
all and every act and thing requisite to all intents and purposes as he/she
might or could do in person, hereby ratifying and confirming that which said
attorneys, or any of them, may lawfully do or cause to be done by virtue
hereof. This instrument may be executed in one or more counterparts.

        IN WITNESS WHEREOF, the undersigned have herewith set their names and
seals as of this fifth day of April, 1995.


/s/ Lewis J. Alphin                      /s/ C. Ray Noecker                
- -------------------------------------    --------------------------------------
Lewis J. Alphin, Director                C. Ray Noecker, Director

/s/ Willard J. Engel                     /s/ Robert A. Oakley
- -------------------------------------    --------------------------------------
Willard J. Engel, Director               Robert A. Oakley, Senior Vice
                                         President and Chief Financial Officer
/s/ Fred C. Finney
- -------------------------------------    /s/ James F. Patterson
Fred C. Finney, Director                 --------------------------------------
                                         James F. Patterson, Director
/s/ Peter F. Frenzer
- -------------------------------------    /s/ Robert H. Rickel
Peter F. Frenzer, President/Chief        -------------------------------------
Operating Officer and Director           Robert H. Rickel, Director

/s/ Charles L. Fuellgraf, Jr.            /s/ Arden L. Shisler
- -------------------------------------    --------------------------------------
Charles L. Fuellgraf, Jr., Director      Arden L. Shisler, Director

/s/ Henry S. Holloway                    /s/ Robert L. Stewart
- -------------------------------------    --------------------------------------
Henry S. Holloway, Chairman of the       Robert L. Stewart, Director
Board, Director
                                         /s/ Nancy C. Thomas
/s/ D. Richard McFerson                  --------------------------------------
- -------------------------------------    Nancy C. Thomas, Director
D. Richard McFerson, Chief Executive
Officer and Director                     /s/ Harold W. Weihl
                                         -------------------------------------
/s/ David O. Miller                      Harold W. Weihl, Director
- -------------------------------------    
David O. Miller, Director



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