NATIONWIDE VARIABLE ACCOUNT II
485BPOS, 1995-08-16
Previous: PROTECTIVE LIFE CORP, S-8, 1995-08-16
Next: ABIGAIL ADAMS NATIONAL BANCORP INC, SC 14D1, 1995-08-16



<PAGE>   1
             As filed with the Securities and Exchange Commission.
                                                Securities Act File No. 33-67636
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

                                    FORM N-4

                   REGISTRATION STATEMENT UNDER THE SECURITIES
                                   ACT OF 1933

   
                       Post-Effective Amendment No. 5 [x]
    
                                       and

                        REGISTRATION STATEMENT UNDER THE
                       INVESTMENT COMPANY ACT OF 1940 [ ]


                         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
/ / on (date) pursuant to paragraph (b) of Rule 485
/X/ 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 108
<PAGE>   2

                         NATIONWIDE VARIABLE ACCOUNT-II
                     REFERENCE TO ITEMS REQUIRED BY FORM N-4

Caption in Prospectus and Statement of Additional Information and Other
Information

<TABLE>
<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........................................................    13
     Item   4.    Condensed Financial Information...............................................    14
     Item   5.    General Description of Registrant, Depositor, and Portfolio Companies.........    18
     Item   6.    Deductions and Expenses.......................................................    19
     Item   7.    General Description of Variable Annuity Contracts.............................    21
     Item   8.    Annuity Period................................................................    24
     Item   9.    Death Benefit and Distributions...............................................    26
     Item  10.    Purchases and Contract Value..................................................    31
     Item  11.    Redemptions...................................................................    32
     Item  12.    Taxes.........................................................................    33
     Item  13.    Legal Proceedings.............................................................    38
     Item  14.    Table of Contents of the Statement of Additional Information..................    38

Part B     INFORMATION REQUIRED IN A STATEMENT OF ADDITIONAL INFORMATION

     Item  15.    Cover Page....................................................................    46
     Item  16.    Table of Contents.............................................................    46
     Item  17.    General Information and History...............................................    46
     Item  18.    Services......................................................................    46
     Item  19.    Purchase of Securities Being Offered..........................................    46
     Item  20.    Underwriters..................................................................    47
     Item  21.    Calculation of Performance Information........................................    47
     Item  22.    Annuity Payments..............................................................    49
     Item  23.    Financial Statements..........................................................    50

Part C     OTHER INFORMATION

     Item  24.    Financial Statements and Exhibits.............................................    88
     Item  25.    Directors and Officers of the Depositor.......................................    90
     Item  26.    Persons Controlled by or Under Common Control with the Depositor or

                  Registrant....................................................................    92
     Item  27.    Number of Contract Owners.....................................................   103
     Item  28.    Indemnification...............................................................   103
     Item  29.    Principal Underwriter.........................................................   103
     Item  30.    Location of Accounts and Records..............................................   106
     Item  31.    Management Services...........................................................   106
     Item  32.    Undertakings..................................................................   106
</TABLE>


                                    2 of 108
<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 MODIFIED SINGLE PREMIUM DEFERRED VARIABLE ANNUITY CONTRACTS
                  ISSUED BY THE NATIONWIDE VARIABLE ACCOUNT-II
                      OF NATIONWIDE LIFE INSURANCE COMPANY

       The Individual Modified Single Premium Deferred Variable Annuity
Contracts described in this Prospectus are modified single premium 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 Modified Single Premium 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 either as
Non-Qualified Contracts; as Individual Retirement Annuities with contributions
rolled-over from certain tax-qualified plans such as Tax Sheltered Annuity
plans, Qualified Plans or IRAs; or as Tax Sheltered Annuities with contributions
rolled over or transferred from other Tax Sheltered Annuity Plans. 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 is divided into Sub-Accounts, each of
which invests in shares of one of the underlying Mutual Fund options described
below:

                     AMERICAN CAPITAL LIFE INVESTMENT TRUST
                American Capital Real Estate Securities Portfolio

                                     DREYFUS
  Dreyfus Stock Index Fund          The Dreyfus Socially Responsible Growth Fund

                    FIDELITY VARIABLE INSURANCE PRODUCTS FUND
<TABLE>
<S>                              <C>                      <C>                           <C>
Equity-Income Portfolio          Growth Portfolio         High Income Portfolio*        Overseas Portfolio
</TABLE>

                  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

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

                              WARBURG PINCUS TRUST
    International Equity Portfolio            Small Company Growth Portfolio

*The High Income Portfolio may invest in lower quality debt securities commonly
referred to as junk bonds.

       This Prospectus provides you with the basic information you should know
about the Individual Modified Single Premium 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 1-800-848-6331, or writing P.O. Box 16609, Columbus, Ohio
43216-6609.


                                       1

                                    3 of 108
<PAGE>   4

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 36 OF THE PROSPECTUS.
    

                   THE DATE OF THIS PROSPECTUS IS MAY 1, 1995.


                                       2

                                    4 of 108
<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 designated to receive annuity payments during
Annuitization and upon whose life any annuity payments involving life
contingencies depends. This person must be age 85 or younger at the time of
Contract issuance, unless the Company has approved a request for an Annuitant of
greater age. The Annuitant may be changed prior to the Annuitization Date with
the consent of the Company.

ANNUITIZATION- The period during which annuity payments are actually received.

ANNUITIZATION DATE- The date on which annuity payments are scheduled to begin.

ANNUITY PAYMENT OPTION- The chosen form of 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 Annuitant prior to the
Annuitization Date. The Beneficiary can be changed by the Contract Owner as set
forth in the Contract.

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

COMPANY- Nationwide Life Insurance Company.

CONTINGENT ANNUITANT- The Contingent Annuitant is the person designated to be
the Annuitant if the Annuitant is not living at the Annuitization Date. If a
Contingent Annuitant is named, all provisions of the Contract which are based on
the death of the Annuitant prior to the Annuitization Date will be based on the
death of the last survivor of the Annuitant and the Contingent Annuitant.

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 Annuitant.

CONTINGENT OWNER- A Contingent Owner, if named, may succeed 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- The Individual Modified Single Premium Deferred Variable Annuity
Contract described in this Prospectus.

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 Owner, the Contingent Owner, the Annuitant, the Contingent
Annuitant, the Beneficiary, the Contingent Beneficiary, the Annuity Payment
Option, or the Annuitization Date.

CONTRACT VALUE- The sum of the value of all Variable Account Accumulation Units
attributable to the Contract plus any amount held under the Contract in the
Fixed Account.

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 of Issue is the date the first Purchase Payment is
applied to the Contract.

DEATH BENEFIT- The benefit payable upon the death of the Annuitant prior to the
Annuitization Date. This benefit does not apply upon the death of the Contract
Owner when the Owner and 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.

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

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


                                       3

                                    5 of 108
<PAGE>   6

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

HOME OFFICE- The main office of the Company located in Columbus, Ohio.

INDIVIDUAL RETIREMENT ANNUITY- An annuity which qualifies for treatment under
Section 408(b) 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.

IRA- Refers generally to both an Individual Retirement Account and an Individual
Retirement Annuity as defined in Sections 408(a) and (b), respectively, of the
Code.

JOINT OWNER- The Joint Owner, if any, possesses an undivided interest in the
entire Contract in conjunction with the Owner. IF A JOINT OWNER IS NAMED,
REFERENCES TO "CONTRACT OWNER" OR "OWNER" IN THIS PROSPECTUS WILL APPLY TO BOTH
THE OWNER AND JOINT OWNER. JOINT OWNERS MUST BE SPOUSES AT THE TIME JOINT
OWNERSHIP IS REQUESTED.

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

NON-QUALIFIED CONTRACTS- A Contract which does not qualify for favorable tax
treatment under the provisions of Section 401 (Qualified Plans), 408 (IRAs) or
403(b) (Tax-Sheltered Annuities) of the Code.

PURCHASE PAYMENT- A deposit of new value into the Contract. The term "Purchase
Payment" does not include transfers between the Variable Account and Fixed
Account, or among the Sub-Accounts.

QUALIFIED PLANS- Retirement plans which receive favorable tax treatment under
Section 401 and 403(a) of the Code.

SUB-ACCOUNTS- Separate and distinct divisions of the Variable Account, to which
specific Mutual Fund shares are allocated and for which Accumulation Units and
Annuity Units are separately maintained.

TAX SHELTERED ANNUITY- An annuity which qualifies for treatment under Section
403(b) of the Code.

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 the Variable Account's underlying Mutual Fund shares that
the current net asset value of its 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- The Nationwide Variable Account-II, a separate investment
account of the Company into which Variable Account Purchase Payments are
allocated. The Variable Account is divided into Sub-Accounts, each of which
invests in the shares of a separate Mutual Fund.

VARIABLE ANNUITY- An annuity providing for payments which are not predetermined
or guaranteed as to dollar amount and which vary in amount with the investment
experience of the Variable Account.


                                       4

                                    6 of 108
<PAGE>   7


                                TABLE OF CONTENTS

<TABLE>
<S>                                                                                                   <C>
GLOSSARY OF SPECIAL TERMS..........................................................................     3
SUMMARY OF CONTRACT EXPENSES.......................................................................     7
SYNOPSIS...........................................................................................    11
CONDENSED FINANCIAL INFORMATION....................................................................    12
NATIONWIDE LIFE INSURANCE COMPANY..................................................................    16
THE VARIABLE ACCOUNT...............................................................................    16
         Underlying Mutual Fund Options............................................................    16
         Voting Rights.............................................................................    16
VARIABLE ACCOUNT CHARGES, PURCHASE PAYMENTS, AND OTHER DEDUCTIONS..................................    17
         Mortality Risk Charge.....................................................................    17
         Expense Risk Charge.......................................................................    17
         Contingent Deferred Sales Charge..........................................................    17
         Elimination of Contingent Deferred Sales Charge...........................................    18
         Administration Charge.....................................................................    19
         Premium Taxes.............................................................................    19
         Expenses of Variable Account..............................................................    19
         Investments of the Variable Account.......................................................    19
         Right to Revoke...........................................................................    19
         Transfers.................................................................................    19
         Assignment................................................................................    20
         Loan Privilege............................................................................    20
         Contingent Owner and Beneficiary Provisions...............................................    21
         Ownership Provisions......................................................................    22
         Substitution of Securities................................................................    22
         Contract Owner Inquiries..................................................................    22
ANNUITY PAYMENT PERIOD-VARIABLE ACCOUNT............................................................    22
         Value of an Annuity Unit..................................................................    23
         Assumed Investment Rate...................................................................    23
         Frequency and Amount of Annuity Payments..................................................    23
         Annuitization Date........................................................................    23
         Change in Annuitization Date..............................................................    23
         Change in Form of Annuity.................................................................    23
         Annuity Payment Options...................................................................    23
         Death of Contract Owner...................................................................    24
         Death of Annuitant Prior to the Annuitization Date........................................    24
         Death of Annuitant After the Annuitization Date...........................................    25
         Required Distribution for Tax Sheltered Annuities.........................................    25
         Required Distributions for Individual Retirement Annuities................................    26
         Generation-Skipping Transfers.............................................................    27
GENERAL INFORMATION................................................................................    27
         Contract Owner Services...................................................................    27
         Statements and Reports....................................................................    28
         Allocation of Purchase Payments and Contract Value........................................    29
         Value of a Variable Account Accumulation Unit.............................................    29
         Net Investment Factor.....................................................................    29
         Valuation of Assets.......................................................................    30
         Determining the Contract Value............................................................    30
         Surrender (Redemption)....................................................................    30
         Surrenders Under a Tax Sheltered Annuity Contract.........................................    30
         Taxes.....................................................................................    31
         Non-Qualified Contracts...................................................................    31
         Individual Retirement Annuities...........................................................    32
         Diversification...........................................................................    33
         Charge for Tax Provisions.................................................................    33
         Individual Retirement Annuities, Individual Retirement Accounts and Tax Sheltered
         Annuities.................................................................................    33
</TABLE>


                                        5

                                    7 of 108
<PAGE>   8

<TABLE>
<S>                                                                                                   <C>
         Advertising...............................................................................    34
UNDERLYING MUTUAL FUND PERFORMANCE SUMMARY.........................................................    35
LEGAL PROCEEDINGS..................................................................................    36
TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION...........................................    36
APPENDIX A.........................................................................................    37
APPENDIX B.........................................................................................    39
</TABLE>


                                       6

                                    8 of 108
<PAGE>   9

SUMMARY OF CONTRACT EXPENSES

CONTRACT OWNER TRANSACTION EXPENSES

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

               RANGE OF CONTINGENT DEFERRED SALES CHARGE OVER TIME

<TABLE>
<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>

VARIABLE ACCOUNT ANNUAL EXPENSES

       Mortality and Expense Risk Charges..............................    1.25%
       Administration Charge...........................................    0.15%
         Total Variable Account Annual Expenses........................    1.40%

(1) Each Contract Year, the Contract Owner may withdraw without a Contingent
    Deferred Sales Charge (CDSC) an amount equal to 10% of the total sum of all
    Purchase Payments made to the Contract at the time of withdrawal, less any
    Purchase Payments previously withdrawn that were subject to a CDSC or for
    distributions required for the Contract to meet minimum distribution rules
    for IRA Rollover Contracts. This CDSC-free withdrawal privilege is
    non-cumulative, that is, free amounts not taken during any given Contract
    Year cannot be taken as free amounts in a subsequent Contract Year (see
    "Contingent Deferred Sales Charge").


                                       7
 
                                    9 of 108
<PAGE>   10


UNDERLYING MUTUAL FUND ANNUAL EXPENSES(2) (AS A PERCENTAGE OF UNDERLYING MUTUAL
FUND NET ASSETS)

<TABLE>
<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
-----------------------------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund                                   0.14%                0.26%                0.40%
-----------------------------------------------------------------------------------------------------------------
The Dreyfus Socially Responsible Growth Fund, Inc.         0.00%                0.25%                0.25%
-----------------------------------------------------------------------------------------------------------------
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%
-----------------------------------------------------------------------------------------------------------------
</TABLE>

(2)  The Mutual Fund expenses shown above are assessed at the underlying Mutual
     Fund level and are not direct charges against separate 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.


                                       8

                                   10 of 108
<PAGE>   11



                                     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.

<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
                             If you surrender your Contract        If you do not surrender your      If you annuitize your Contract
                              at the end of the applicable           Contract at the end of the        at the end of the applicable
                                      time period                    applicable time period                   time period
------------------------------------------------------------------------------------------------------------------------------------
                             1 Yr.   3 Yrs.   5 Yrs.   10 Yrs.   1 Yr.   3 Yrs    5 Yrs.   10 Yrs.  1 Yr.  3 Yrs.   5 Yrs.  10 Yrs.
------------------------------------------------------------------------------------------------------------------------------------
<S>                          <C>     <C>      <C>      <C>       <C>     <C>      <C>      <C>      <C>    <C>      <C>     <C>
American Capital Real         88      122      159       282      25       77      132       282      *      77      132      282
Estate Securities
Portfolio
------------------------------------------------------------------------------------------------------------------------------------
Dreyfus Stock Index           82      103      128       218      19       58      101       218      *      58      101      218
Fund
------------------------------------------------------------------------------------------------------------------------------------
The Dreyfus Socially          80       99      119       201      17       54       92       201      *      54       92      201
Responsible Growth Fund,
Inc.
------------------------------------------------------------------------------------------------------------------------------------
Fidelity                      84      109      137       237      21       64      110       237      *      64      110      237
VIP-Equity-Income
Portfolio
------------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP-Growth           85      113      143       249      22       68      116       249      *      68      116      249
Portfolio
------------------------------------------------------------------------------------------------------------------------------------
Fidelity-VIP-Overseas         87      120      155       274      24       75      128       274      *      75      128      274
Portfolio
------------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP-High Income      85      113      144       251      22       68      117       251      *      68      117      251
Portfolio
------------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP II-Asset         86      116      148       260      23       71      121       260      *      71      121      260
Manager
------------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP                  87      119      154       271      24       74      127       271      *      74      127      271
II-Contrafund Portfolio
------------------------------------------------------------------------------------------------------------------------------------
NSAT-Capital Appreciation     84      109      136       235      21       64      109       235      *      64      109      235
Fund
------------------------------------------------------------------------------------------------------------------------------------
NSAT-Government Bond Fund     83      107      133       230      20       62      106       230      *      62      106      230
------------------------------------------------------------------------------------------------------------------------------------
NSAT-Money Market Fund        83      108      135       233      20       63      108       233      *      63      108      233
------------------------------------------------------------------------------------------------------------------------------------
NSAT-Total Return Fund        83      107      134       231      20       62      107       231      *      62      107      231
------------------------------------------------------------------------------------------------------------------------------------
Neuberger & Berman            87      120      155       273      24       75      128       273      *      75      128      273
Advisers Management
Trust-Growth Portfolio
------------------------------------------------------------------------------------------------------------------------------------
Neuberger & Berman            85      114      145       254      22       69      118       254      *      69      118      254
Advisers Management
Trust-Limited Maturity
Bond Portfolio
------------------------------------------------------------------------------------------------------------------------------------
Neuberger & Berman            91      132      175       313      28       87      148       313      *      87      148      313
Advisers Management
Trust-Partners Portfolio
------------------------------------------------------------------------------------------------------------------------------------
Oppenheimer-Bond Fund         86      116      149       262      23       71      122       262      *      71      122      262
------------------------------------------------------------------------------------------------------------------------------------
Oppenheimer Global            88      121      157       277      25       76      130       277      *      76      130      277
Securities Fund
------------------------------------------------------------------------------------------------------------------------------------
Oppenheimer-Multiple          86      116      148       260      23       71      121       260      *      71      121      260
Strategies Fund
------------------------------------------------------------------------------------------------------------------------------------
Strong Discovery Fund II      90      129      170       304      27       84      143       304      *      84      143      304
------------------------------------------------------------------------------------------------------------------------------------
Strong Special Fund II        89      126      169       292      26       81      138       292      *      81      138      292
------------------------------------------------------------------------------------------------------------------------------------
TCI Portfolios-TCI            88      122      159       282      25       77      132       282      *      77      132      282
------------------------------------------------------------------------------------------------------------------------------------
Balanced
TCI Portfolios-TCI Growth     88      122      159       282      25       77      132       282      *      77      132      282
------------------------------------------------------------------------------------------------------------------------------------
TCI Portfolios-TCI            93      138      185       333      30       93      158       333      *      93      158      333
International
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                       9

                                   11 of 108

<PAGE>   12


<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
                             If you surrender your Contract        If you do not surrender your      If you annuitize your Contract
                              at the end of the applicable           Contract at the end of the        at the end of the applicable
                                      time period                    applicable time period                   time period
------------------------------------------------------------------------------------------------------------------------------------
                           1 Yr.   3 Yrs.   5 Yrs.   10 Yrs.   1 Yr.   3 Yrs    5 Yrs.   10 Yrs.   1 Yr.   3 Yrs.   5 Yrs.   10 Yrs.
------------------------------------------------------------------------------------------------------------------------------------
<S>                        <C>     <C>      <C>      <C>       <C>     <C>      <C>      <C>       <C>     <C>      <C>      <C>
Van Eck-Worldwide Bond      87      120      156       275      24       75      129       275       *       75      129       275
Fund
------------------------------------------------------------------------------------------------------------------------------------
Van Eck-Gold and Natural    88      121      157       278      25       76      130       278       *       76      130       278
Resources Fund
------------------------------------------------------------------------------------------------------------------------------------
Warburg                     93      136      182       327      30       91      155       327       *       91      155       327
Pincus-International
Equity Portfolio
------------------------------------------------------------------------------------------------------------------------------------
Warburg Pincus-Small        91      130      172       308      28       85      145       308       *       85      145       308
Company Growth Portfolio
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

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

The purpose of the Summary of Contract Expenses and Example is to assist the
Contract Owner in understanding the various costs and expenses that a Contract
Owner will bear directly or indirectly when investing in the Contract. The
expenses of the Variable Account as well as those of the underlying Mutual Funds
are reflected in the Example. For more 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 Funds, see the underlying Mutual Funds'
prospectuses. Deduction for premium taxes may also apply but are not reflected
in the Example shown above (see "Premium Taxes").


                                       10

                                   12 of 108

<PAGE>   13


                                    SYNOPSIS

       There are three types of Contracts. A Non-Qualified Contract may be
purchased; an Individual Retirement Annuity may also be purchased with
contributions rolled-over from Qualified Plans, Tax-Sheltered Annuities or IRAs;
and, a Tax Sheltered Annuity may be purchased with contributions rolled over
from or transferred from another Tax Sheltered Annuity Plan.

       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").

The Company will also assess an Administration Charge equal to an annual rate of
0.15% of the daily net asset value of the Variable Account. This charge is to
reimburse the Company for administrative expenses related to the issue and
maintenance of the Contracts. The Company does not expect to recover from this
charge an amount in excess of accumulated administrative expenses (see
"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 Purchase Payment must be at least $15,000 and subsequent
Purchase Payments, if any, must be at least $1,000. Subsequent Purchase Payments
are not permitted for Contracts purchased in the states of New York, Oregon, and
Washington. 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 $5000, the
Contract Value may be distributed in one lump sum in lieu of annuity payments.
If any annuity payment would be less than $50, the Company shall have the right
to change the frequency of payments to such intervals as will result in payments
of at least $50 (see "Frequency and Amount of Annuity Payments").

       Premium taxes payable to any governmental entity will be charged against
the Contracts (see "Premium Taxes"). 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.

       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 day 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").


                                       11

                                   13 of 108

<PAGE>   14

CONDENSED FINANCIAL INFORMATION

Accumulation Unit Values for an Accumulation Unit outstanding throughout the
period.


<TABLE>
<CAPTION>
                                                                           NUMBER OF UNITS
        FUND           BEGINNING UNIT     ENDING UNIT     PERCENT CHANGE    AT THE END OF
                           VALUE             VALUE        IN UNIT VALUE      THE PERIOD           YEAR
<S>                    <C>                <C>             <C>              <C>                    <C>
========================================================================================================
Dreyfus Stock Index      10.099271         10.046079          -0.53%           142,221            1994
Fund-Q                 ---------------------------------------------------------------------------------
                         10.000000         10.099271          0.99%               0               1993
========================================================================================================
Dreyfus Stock Index      10.099271         10.046079          -0.53%           276,005            1994
Fund-NQ                ---------------------------------------------------------------------------------
                         10.000000         10.099271          0.99%               0               1993
========================================================================================================
The Dreyfus Socially     10.138790         10.146464          0.08%            56,245             1994
Responsible Growth     ---------------------------------------------------------------------------------
Fund, Inc.-Q             10.000000         10.138790          1.39%               0               1993

========================================================================================================
The Dreyfus Socially     10.138790         10.146464          0.08%            106,285            1994
Responsible Growth     ---------------------------------------------------------------------------------
Fund, Inc.-NQ            10.000000         10.138790          1.39%               0               1993
                   
========================================================================================================
Fidelity VIP-Overseas    10.504149         10.536141          0.30%           1,746,850           1994
Portfolio-Q            ---------------------------------------------------------------------------------
                         10.000000         10.504149          5.04%               0               1993
========================================================================================================
Fidelity VIP-Overseas    10.504149         10.536141          0.30%           2,782,899           1994
Portfolio-NQ           ---------------------------------------------------------------------------------
                         10.000000         10.504149          5.04%               0               1993
========================================================================================================
Fidelity VIP-High        10.140663         9.844496           -2.92%          1,188,719           1994
Income Portfolio-Q     ---------------------------------------------------------------------------------
                         10.000000         10.140663          1.41%               0               1993
========================================================================================================
Fidelity VIP-High        10.140663         9.844496           -2.92%          1,667,761           1994
Income Portfolio-NQ    ---------------------------------------------------------------------------------
                         10.000000         10.140663          1.41%               0               1993
========================================================================================================
Fidelity VIP-Equity-     10.192462         10.760332          5.57%           2,320,419           1994
Income Portfolio-Q     ---------------------------------------------------------------------------------
                         10.000000         10.192462          1.92%               0               1993
========================================================================================================
Fidelity VIP-Equity-     10.192462         10.760332          5.57%           3,315,450           1994
Income Portfolio-NQ    ---------------------------------------------------------------------------------
                         10.000000         10.192462          1.92%               0               1993
========================================================================================================
Fidelity VIP-Growth      10.227729         10.082986          -1.42%          2,012,595           1994
Portfolio-Q            ---------------------------------------------------------------------------------
                         10.000000         10.227729          2.28%               0               1993
========================================================================================================
Fidelity VIP-Growth      10.227729         10.082986          -1.42%          3,322,957           1994
Portfolio-NQ           ---------------------------------------------------------------------------------
                         10.000000         10.227729          2.28%               0               1993
========================================================================================================
Fidelity VIP II-Asset    10.337032         9.571852           -7.40%          3,610,795           1994
Manager Portfolio-Q    ---------------------------------------------------------------------------------
                         10.000000         10.337032          3.37%               0               1993
========================================================================================================
Fidelity VIP II-Asset    10.337032         9.571852           -7.40%          5,121,023           1994
Manager Portfolio-NQ   ---------------------------------------------------------------------------------
                         10.000000         10.337032          3.37%               0               1993
========================================================================================================
</TABLE>


                                       12

                                   14 of 108

<PAGE>   15

CONDENSED FINANCIAL INFORMATION, CONTINUED

Accumulation Unit Value for an Accumulation Unit outstanding throughout the
period.


<TABLE>
<CAPTION>
                                                                           NUMBER OF UNITS
        FUND           BEGINNING UNIT     ENDING UNIT     PERCENT CHANGE    AT THE END OF
                           VALUE             VALUE        IN UNIT VALUE      THE PERIOD            YEAR
<S>                    <C>                <C>             <C>              <C>                     <C>
=========================================================================================================
Nationwide SAT           10.278752         10.044095          -2.28%           147,498             1994
Capital Appreciation   ----------------------------------------------------------------------------------
Fund-Q                   10.000000         10.278752          2.79%               0                1993
                     
=========================================================================================================
Nationwide SAT           10.278752         10.044095          -2.28%           182,857             1994
Capital Appreciation   ----------------------------------------------------------------------------------
Fund-NQ                  10.000000         10.278752          2.79%               0                1993
                    
=========================================================================================================
Nationwide SAT Gov't     10.021251         9.562079           -4.58%           592,092             1994
Bond Fund-Q            ----------------------------------------------------------------------------------
                         10.000000         10.021251          0.21%               0                1993
=========================================================================================================
Nationwide SAT Gov't     10.021251         9.562079           -4.58%           794,271             1994
Bond Fund-NQ           ----------------------------------------------------------------------------------
                         10.000000         10.021251          0.21%               0                1993
=========================================================================================================
Nationwide SAT           10.011385         10.254838          2.43%           3,886,019            1994
Money Market Fund-     ----------------------------------------------------------------------------------
Q*                       10.000000         10.011385          0.11%               0                1993
                   
=========================================================================================================
Nationwide SAT           10.011385         10.254838          2.43%           7,565,949            1994
Money Market Fund-     ----------------------------------------------------------------------------------
NQ*                      10.000000         10.011385          0.11%               0                1993
                   
=========================================================================================================
Nationwide SAT Total     10.091256         10.057257          -0.34%           441,098             1994
Return Fund-Q          ----------------------------------------------------------------------------------
                         10.000000         10.091256          0.91%               0                1993
=========================================================================================================
Nationwide SAT Total     10.091256         10.057257          -0.34%           657,733             1994
Return Fund-NQ         ----------------------------------------------------------------------------------
                         10.000000         10.091256          0.91%               0                1993
=========================================================================================================
Neuberger & Berman       10.096549         9.458916           -6.32%           264,982             1994
Advisers Management-   ----------------------------------------------------------------------------------
Growth Portfolio-Q       10.000000         10.096549          0.97%               0                1993
                    
=========================================================================================================
Neuberger & Berman       10.096549         9.458916           -6.32%           616,908             1994
Advisers Management-   ----------------------------------------------------------------------------------
Growth Portfolio-NQ      10.000000         10.096549          0.97%               0                1993
                     
=========================================================================================================
Neuberger & Berman       10.015749         9.860649           -1.55%          1,228,030            1994
Advisers Management-   ----------------------------------------------------------------------------------
Limited Maturity Bond    10.000000         10.015749          0.16%               0                1993
Portfolio-Q           
                      
=========================================================================================================
Neuberger & Berman       10.015749         9.860649           -1.55%          1,355,362            1994
Advisers Management-   ----------------------------------------------------------------------------------
Limited Maturity Bond    10.000000         10.015749          0.16%               0                1993
Portfolio-NQ         
                     
=========================================================================================================
Neuberger & Berman       10.000000         10.013591          0.14%            33,992              1994
Advisers Management    ----------------------------------------------------------------------------------
Trust-Partners     
Portfolio-Q        
                   
=========================================================================================================
Neuberger & Berman       10.000000         10.013591          0.14%            89,689              1994
Advisers Management    ----------------------------------------------------------------------------------
Trust-Partners     
Portfolio-NQ       
                   
=========================================================================================================
</TABLE>

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


                                       13

                                   15 of 108
<PAGE>   16

CONDENSED FINANCIAL INFORMATION, CONTINUED

Accumulation Unit Values for an Accumulation Unit outstanding throughout the
period.


<TABLE>
<CAPTION>
                                                                                NUMBER OF UNITS
        FUND               BEGINNING UNIT     ENDING UNIT     PERCENT CHANGE    AT THE END OF
                               VALUE             VALUE        IN UNIT VALUE      THE PERIOD           YEAR
<S>                        <C>                <C>             <C>              <C>                    <C>
=============================================================================================================
Oppenheimer-Global           11.182167         10.394970          -7.04%          1,500,105           1994
Securities Fund-Q          ----------------------------------------------------------------------------------
                             10.000000         11.182167          11.82%              0               1993
=============================================================================================================
Oppenheimer-Global           11.182167         10.394970          -7.04%          2,319,507           1994
Securities Fund-NQ         ----------------------------------------------------------------------------------
                             10.000000         11.182167          11.82%              0               1993
=============================================================================================================
Oppenheimer-Multiple         10.167774         9.830640           -3.32%           567,718            1994
Strategies Fund-Q          ----------------------------------------------------------------------------------
                             10.000000         10.167774          1.68%               0               1993
=============================================================================================================
Oppenheimer-Multiple         10.167774         9.830640           -3.32%           737,041            1994
Strategies Fund-NQ         ----------------------------------------------------------------------------------
                             10.000000         10.167774          1.68%               0               1993
=============================================================================================================
Oppenheimer Bond             10.066342         9.733460           -3.31%           438,846            1994
Fund-Q                     ----------------------------------------------------------------------------------
                             10.000000         10.066342          0.66%               0               1993
=============================================================================================================
Oppenheimer Bond             10.066342         9.733460           -3.31%           538,413            1994
Fund-NQ                    ----------------------------------------------------------------------------------
                             10.000000         10.066342          0.66%               0               1993
=============================================================================================================
Strong Discovery Fund        10.796000         10.071698          -6.71%           521,530            1994
II-Q                       ----------------------------------------------------------------------------------
                             10.000000         10.796000          7.96%               0               1993
=============================================================================================================
Strong Discovery Fund        10.796000         10.071698          -6.71%           904,088            1994
II-NQ                      ----------------------------------------------------------------------------------
                             10.000000         10.796000          7.96%               0               1993
=============================================================================================================
Strong Special Fund II-      10.484543         10.710138          2.15%           1,448,992           1994
Q                           ----------------------------------------------------------------------------------
                             10.000000         10.484543          4.85%               0               1993
=============================================================================================================
Strong Special Fund II-      10.484543         10.710138          2.15%           2,121,641           1994
NQ                           ----------------------------------------------------------------------------------
                             10.000000         10.484543          4.85%               0               1993
=============================================================================================================
</TABLE>


                                       14

                                   16 of 108

<PAGE>   17

CONDENSED FINANCIAL INFORMATION, CONTINUED

Accumulation Unit Values for an Accumulation Unit outstanding throughout the
period.


<TABLE>
<CAPTION>
                                                                           NUMBER OF UNITS
        FUND           BEGINNING UNIT     ENDING UNIT     PERCENT CHANGE    AT THE END OF
                           VALUE             VALUE        IN UNIT VALUE      THE PERIOD           YEAR
<S>                    <C>                <C>             <C>              <C>                    <C>
========================================================================================================
TCI Portfolios, Inc.     10.055760         9.975959           -0.79%           190,646            1994
TCI Balanced-Q         ---------------------------------------------------------------------------------
                         10.000000         10.055760          0.56%               0               1993
========================================================================================================
TCI Portfolios, Inc.     10.055760         9.975959           -0.79%           353,974            1994
TCI Balanced-NQ        ---------------------------------------------------------------------------------
                         10.000000         10.055760          0.56%               0               1993
========================================================================================================
TCI Portfolios, Inc.     10.155359         9.896469           -2.55%           581,271            1994
TCI Growth-Q           ---------------------------------------------------------------------------------
                         10.000000         10.155359          1.55%               0               1993
========================================================================================================
TCI Portfolios, Inc.     10.155359         9.896469           -2.55%           984,162            1994
TCI Growth-NQ          ---------------------------------------------------------------------------------
                         10.000000         10.155359          1.55%               0               1993
========================================================================================================
TCI Portfolios, Inc.     10.000000         9.388381           -6.12%           93,487             1994
TCI International-Q
========================================================================================================
TCI Portfolios, Inc.     10.000000         9.388381           -6.12%           227,593            1994
TCI International-NQ
========================================================================================================
Van Eck Worldwide        10.194477         9.919400           -2.70%           237,637            1994
Insurance Trust -
Worldwide Bond         ---------------------------------------------------------------------------------
Fund-Q                   10.000000         10.194477          1.94%               0               1993
========================================================================================================
Van Eck Worldwide        10.194477         9.919400           -2.70%           473,752            1994
Insurance Trust-
Worldwide Bond         ---------------------------------------------------------------------------------
Fund-NQ                  10.000000         10.194477          1.94%               0               1993
========================================================================================================
Van Eck Worldwide        11.147499         10.464922          -6.12%           416,949            1994
Insurance Trust-
Gold and Natural       ---------------------------------------------------------------------------------
Resources Fund-Q         10.000000         11.147499          11.47%              0               1993
========================================================================================================
Van Eck Worldwide        11.147499         10.464922          -6.12%           771,280            1994
Insurance Trust-
Gold and Natural       ---------------------------------------------------------------------------------
Resources Fund-NQ        10.000000         11.147499          11.47%              0               1993

========================================================================================================
</TABLE>

                                       15

                                   17 of 108

<PAGE>   18


                        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 Offices 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 options
designated by the Contract Owner. A separate Sub-Account is established within
the Variable Account for each of the underlying Mutual Fund options that may be
designated by the Contract Owner.

UNDERLYING MUTUAL FUND OPTIONS

       Contract Owners may choose from among a number of different Sub-Account
options. (See Appendix B Participating Funds which contains a summary of
investment objectives for each underlying Mutual Fund held in the Sub-Accounts.)
More detailed information may be found in the current prospectus for each
underlying Mutual Fund offered. Such a prospectus for the underlying 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 1-800-848-6331, 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 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 of 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.


                                       16

                                   18 of 108
<PAGE>   19

       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.

       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 on 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 6.25% of Purchase Payments.

       If part or all of the Contract Value is surrendered, a Contingent
Deferred Sales Charge may be made by the Company. The Contingent Deferred Sales
Charge is calculated by multiplying the applicable Contingent Deferred Sales
Charge Percentages noted below by the Purchase Payments that are surrendered.
For purposes of calculating the Contingent Deferred Sales Charge, surrenders are
considered to come first from the oldest Purchase Payment made to the Contract,
then the next oldest Purchase Payment and so forth, with any earnings
attributable to such Purchase Payments considered only after all Purchase
Payments made to the Contract have been considered (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.

       The Contingent Deferred Sales Charge applies to Purchase Payments as
follows:

                                       17

                                   19 of 108

<PAGE>   20


<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>

       Each Contract Year, the Contract Owner may withdraw without a Contingent
Deferred Sales Charge (CDSC) an amount equal to 10% of the total sum of all
Purchase Payments made to the Contract at the time of withdrawal, less any
Purchase Payments previously withdrawn that were subject to a CDSC or for
distributions required for the Contract to meet minimum distribution rules. This
CDSC-free withdrawal privilege is non-cumulative, that is, free amounts not
taken during any given Contract Year cannot be taken as free amounts in a
subsequent Contract Year.

       A CDSC will not be assessed against the withdrawal of any: (1) Purchase
Payments which have been held under the Contract for at least 7 years; (2)
earnings attributable to Purchase Payments made to the Contract; (3) Death
Benefit payments made upon the death of the Annuitant prior to the Annuitization
Date; (4) amounts applied to an Annuity Payment Option after two years from the
Date of Issue; or (5) amounts transferred among the Sub-Accounts or from the
Fixed Account to the Variable Account or vice versa.

       For a discussion of the withdrawals that are subject to a CDSC, see the
"Contingent Deferred Sales Charge" section above.

       ELIMINATION OF CONTINGENT DEFERRED SALES CHARGE

   
       The waiver of Contingent Deferred Sales Charge set forth in A through E 
below shall NOT be available for 403(b) Tax Sheltered Annuity Contracts issued 
on or after November 1, 1995, except in those state jurisdictions in which the 
insurance regulatory authorities have not approved amendatory Contract language 
making this change.
    

       For 403(b) Tax Sheltered Annuity Contracts, the Company will waive the
Contingent Deferred Sales Charge when:

       A.  the Contract Owner experiences a case of hardship (as provided in
           Code Section 403(b) and as defined for purposes of Code Section
           401(k));

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

       C.  the Contract Owner 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 Contract Owner has participated in the Contract for at least 15
           years as determined from the Contract Anniversary date;

       E.  the Contract Owner dies; or

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

       For Non-Qualified 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.

       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.


                                       18

                                   20 of 108

<PAGE>   21

ADMINISTRATION CHARGE

       The Company assesses an Administration Charge equal on an annual basis to
0.15% of the daily net asset value of the Variable Account. The Administration
Charge is designed only to reimburse the Company for administrative expenses
related to the issuance and maintenance of the Contract, and the Company will
monitor this charge to ensure that it does not exceed annual administration
expenses.

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 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) at such earlier date as the Company
may be subject to such taxes.

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's 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 Funds. Shares of the respective underlying Mutual Funds 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 purchase,
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 Funds, 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 Issue 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 a 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 Company currently allows transfers up to 100% of the Variable Account
Contract Value from the Variable Account to the Fixed Account. However, the
Company reserves the right to restrict transfers from the Variable Account to
the Fixed Account to 25% of Contract Value for any 12 month period. All amounts
transferred to the Fixed Account must remain on deposit in the Fixed Account
until the expiration of the Interest Rate Guarantee Period. The Interest Rate
Guarantee Period expires on the final day of a calendar quarter during which the
one year anniversary of the allocation of the Fixed Account occurs. The Contract
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 refuse transfers or Purchase Payments into the Fixed Account if the
Fixed Account is greater than or equal to 30% of the Contract Value.


                                       19

                                   21 of 108

<PAGE>   22

       The Contract Owner may at the maturity of an Interest Rate Guarantee
Period, transfer a portion of the value of the Fixed Account to the Variable
Account. The 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. Contract Owners who have entered into a Dollar Cost Averaging
agreement with the Company (see "Dollar Cost Averaging") may transfer from the
Fixed Account to the Variable Account under the terms of that agreement.

       Transfers 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
the 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 Contract Owners.

ASSIGNMENT

       Where permitted, the Contract Owner may assign the Contract at any time
during the lifetime of the Annuitant prior to the Annuitization Date. Such
assignment will take effect upon receipt and recording by the Company at its
Home Office of a written notice thereof executed by the Contract Owner. The
Company assumes no responsibility for the validity or tax consequences of any
assignment. The Company shall not be liable as to any payment or other
settlement made by the Company before recording of the assignment.

       Any portion of Contract Value which is pledged or assigned shall be
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. All rights in this Contract are personal to
the Contract Owner and may not be assigned without written consent of the
Company. Individual Retirement Annuities, Individual Retirement Accounts and Tax
Sheltered Annuities are not eligible for assignment.

LOAN PRIVILEGE

       Prior to the Annuitization Date, the Owner of a 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 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

                                       20

                                   22 of 108

<PAGE>   23

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 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 and Non-Qualified
Contracts are not eligible for loans.

CONTINGENT OWNER AND BENEFICIARY PROVISIONS

       The Contingent Owner is the person or persons who may receive certain
benefits under the Contract in the event the Contract Owner dies before the
Annuitization Date. If more than one Contingent Owner survives the Contract
Owner, each will share equally unless otherwise specified in the Contingent
Owner designation. If a Contingent Owner is not named or predeceases the
Contract Owner, all rights and interest of the Contingent Owner will vest in the
Contract Owner's estate. Subject to the terms of any existing assignment, the
Contract Owner may change the Contingent Owner from time to time prior to the
Annuitization Date, by written notice to the Company. The change, upon receipt
and recording by the Company at its Home Office, will take effect as of the time
the written notice was signed, whether or not the Contract Owner 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.

       The Beneficiary is the person or persons who may receive certain benefits
under the Contract in the event the Annuitant dies prior to the Annuitization
Date. If more than one Beneficiary survives the Annuitant, each will share
equally unless otherwise specified in the Beneficiary designation. If no
Beneficiary survives the Annuitant, all rights and interest of the Beneficiary
shall vest in the Contingent Beneficiary, and if more than one Contingent
Beneficiary survives, each will share equally unless otherwise specified in the
Contingent Beneficiary designation. If a Contingent Beneficiary is not named or
predeceases the Annuitant, all rights and 


                                       21

                                   23 of 108
<PAGE>   24

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

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. If a Joint Owner is named,
the Joint Owner will possess an undivided interest in the Contract. Prior to the
Annuitization Date, a surviving Joint Owner shall retain sole rights in the
Contract upon the other Joint Owner's death. Unless otherwise provided, when
Joint Owner(s) are named, the exercise of any ownership right in the Contract
(including the right to surrender or partially surrender the Contract, to change
the Contract Owner, the Contingent Owner, the Annuitant, the Contingent
Annuitant, the Beneficiary, the Contingent Beneficiary, the Annuity Payment
Option or the Annuitization Date) shall require a written indication of an
intent to exercise that right, which must be signed by both Contract Owners.
Joint Owners must be spouses at the time joint ownership is requested.

       If a Contract Owner dies prior to the Annuitization Date and the Contract
Owner and the Annuitant are not the same person, Contract ownership will be
determined in accordance with the "Death of Contract Owner" provision. If the
Annuitant (regardless of whether the Annuitant is also the Contract Owner) dies
prior to the Annuitization Date, ownership will be determined in accordance with
the "Death of Annuitant Prior to the Annuitization Date" provision. On and after
the Annuitization Date, the Contract Owner is the Annuitant.

       Prior to the Annuitization Date, the Contract Owner may name a new
Contract Owner. Such change may be subject to state and federal gift taxes, and
may also result in current federal income taxation (See "Taxes"). Any change of
Contract Owner will automatically revoke any prior Contract Owner designation.
Any request for change of Contract Owner must be (1) made by proper written
application, (2) received and recorded by the Company at its Home Office, and
(3) may include a signature guarantee as specified in the "Surrender" provision.
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 and recorded.

       The Contract Owner may request a change in the Annuitant or Contingent
Annuitant before the Annuitization Date. Such a request must be made in writing
on a form acceptable to the Company and must be signed by the Contract Owner and
the person to be named as Annuitant or Contingent Annuitant. Any such change is
subject to underwriting and approval by the Company.

SUBSTITUTION OF SECURITIES

       If the shares of the underlying Mutual Funds 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 by 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
1-800-848-6331, TDD 1-800-238-3035.

                     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


                                       22

                                   24 of 108

<PAGE>   25

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 (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
$5,000, 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 $50, the Company shall have the right
to change the frequency of payments to such intervals as will result in payments
of at least $50.

ANNUITIZATION DATE

       The Contract Owner selects an Annuitization Date at the time of
Application. Such date may be the first day of a calendar month or any other
agreed upon date 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 Tax Sheltered Annuity
Plan, Annuitization may occur during the first two years subject to approval by
the Company.

CHANGE IN ANNUITIZATION DATE

       The Contract Owner may, upon prior written notice to the Company, change
the Annuitization 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 Annuitization Date may be deferred.
The amount of the Death Benefit will be limited to the Contract Value if the
Annuitization Date is postponed beyond the first day of the calendar month after
the Annuitant's 86th birthday.

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.

                                       23

                                   25 of 108
<PAGE>   26

       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
              such recipient as chosen by the Annuitant at the time the Annuity
              Payment Option was selected. In the alternative, the recipient
              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 someone other than the Annuitant 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 been entitled had he or she
              not died, computed 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 Contract 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 fails to elect an Annuity Payment Option, the Contract Value
will continue to accumulate. Individual Retirement Annuities are subject to the
minimum distribution requirements set forth in the Internal Revenue Code.

DEATH OF CONTRACT OWNER

       If the Contract Owner and the Annuitant are not the same person and the
Contract Owner dies prior to the Annuitization Date, then the Joint Owner, if
any, becomes the new Contract Owner. If no Joint Owner is named (or if the Joint
Owner predeceases the Contract Owner), then the Contingent Owner becomes the new
Contract Owner. 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. Unless the new Contract Owner is the prior Contract Owner's
spouse, the entire interest in the Contract, less applicable deductions (which
may include a Contingent Deferred Sales Charge), must be distributed within five
years of the prior Contract Owner's death. The new Contract Owner may elect to
receive distribution in the form of a life annuity or an annuity for a period
not exceeding his or her life expectancy. Such annuity must begin within one
year following the date of the prior Contract Owner's death. If the new Contract
Owner is the spouse of the prior Contract Owner, then the Contract may be
continued without any required Distribution.

       If the Annuitant (regardless of whether the Annuitant is also the
Contract Owner) dies prior to the Annuitization Date, a Death Benefit will be
payable in accordance with the "Death of Annuitant Prior to the Annuitization
Date" provision 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 above.

       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 Contract Owner.

DEATH OF ANNUITANT PRIOR TO THE ANNUITIZATION DATE

       If the Annuitant dies prior to the Annuitization Date, a Death Benefit is
payable unless the Contract Owner has also named a Contingent Annuitant, in
which case the Death Benefit is payable upon the death of the last survivor of
the Annuitant and Contingent Annuitant. The Death Benefit is payable to the
Beneficiary. If no Beneficiary is named (or if the Beneficiary predeceases the
Annuitant), then the Death Benefit is payable to the Contingent Beneficiary. If
no Contingent Beneficiary is named (or if the Contingent Beneficiary predeceases
the Annuitant), then the Death Benefit will be paid to Contract Owner or the
Contract Owner's estate.

                                       24

                                   26 of 108
<PAGE>   27

       The value of the Death Benefit will be determined as of the Valuation
Date coincident with or next following the date the Company receives in writing
both (1) due proof of the Annuitant's death and (2) an election for either (a) a
single sum payment or (b) an Annuity Payment Option (3) and any form required by
state insurance laws. If a single sum payment 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 requested, election must 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 commencing with the date written notice is received by the
Company, the Death Benefit will be paid in a single sum payment. If the
Annuitant dies prior to his or her 86th birthday, the value of the Death Benefit
will be the greater of (1) the sum of all Purchase Payments, made to the
Contract less any amounts surrendered, (2) the Contract Value, or (3) the
Contract Value as of the most recent five-year Contract Anniversary, less any
amounts surrendered since the most recent five-year Contract Anniversary. If the
Annuitant dies on or after his or her 86th birthday, then the Death Benefit will
be equal to the Contract Value.

       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 the first paragraph in the
"Death of Contract Owner" provision, regardless of whether a Contingent
Annuitant has also been named. If the Contract Owner is not an individual, the
death of the Annuitant (or change in the Annuitant); regardless of whether a
Contingent Annuitant has been named, will be treated like a death of the
Contract Owner for purposes of the "Death of Contract Owner" provision, and will
result in a distribution of either:

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

       (b) a distribution to the Contract Owner if the Annuitant has been
           changed, provided that any such distribution must be made within the
           time period specified in the "Death of Contract Owner" provision.

       If a Contract Owner/Annuitant has died prior to the first day of the
calendar month following his or her 86th 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:

           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 the time of
           the Contract Owner/Annuitant's death.

DEATH OF ANNUITANT 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 selected.

REQUIRED DISTRIBUTION FOR TAX SHELTERED ANNUITIES

       The entire interest of an Annuitant under a 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 Contract
Owner/Annuitant under the Annuity Payments Option selected, over a period not
exceeding:

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

       B.  a period not extending beyond the life expectancy of the Contract
           Owner/Annuitant or the life expectancy of the Contract
           Owner/Annuitant and the Contract Owner/Annuitant's designated
           Beneficiary.

                                       25

                                   27 of 108

<PAGE>   28

       If the Contract 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 Contract Owner/Annuitant attains age 70-1/2 (the
required beginning date). In the case of a governmental plan or church plan (as
defined in Code Section 89(I)(4)), the Required Beginning Date will be the later
of the dates determined under the preceding sentence or April 1 of the calendar
year following the calendar year in which the Annuitant retires.

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

(a) In the case of a Tax Sheltered Annuity, the Contract Owner names his or her
surviving spouse as the Beneficiary and 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
           Contract Owner would have attained age 70-1/2; or

(b) In the case of a Tax Sheltered Annuity, the Contract 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 Contract
Owner dies.

       If the Contract Owner dies after distribution has commenced, distribution
must continue at least as rapidly as under the schedule being used prior to his
or her death.

       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
Contract Owner/Annuitant by the life expectancy of the Contract Owner/Annuitant,
or the joint and last survivor expectancy of the Contract Owner/Annuitant and
the Contract 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
Contract Owner attains age 70-1/2. Distribution may be accepted in a lump sum or
in nearly equal payments over: (a) the Contract Owner's life or the lives of the
Contract Owner and the Contract Owner's spouse or designated beneficiary, or (b)
a period not extending beyond the Contract Owner and the Contract Owner's spouse
or designated beneficiary.

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

(a)    The Contract Owner has named his or her surviving spouse as the
       designated 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 Contract Owner would have attained age 70-1/2; or

(b)    The Contract Owner has named 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 Contract Owner
       dies.

       If the Contract Owner dies after distribution has commenced, the
distribution must continue at least as rapidly as under the schedule being used
prior to the Contract Owner's death, except to the extent that a


                                       26

                                   28 of 108
<PAGE>   29

surviving spouse beneficiary may elect to treat the Contract as his or her own,
in the same manner as is described in section (a)(i) of this provision.

       If the amounts distributed to the Contract Owner are less than those
mentioned above, penalty tax of 50% is levied on the amount that should have
been distributed for that year.

       A pro-rata portion of all distributions will be included in the gross
income of the person receiving the distribution and taxed at ordinary income tax
rates. The portion of the distribution which is taxable is based on the ratio
between the amount by which non-deductible purchase payments exceed prior
non-taxable distributions and total account balances at the time of the
distribution. The Contract Owner must annually report the amount of
non-deductible purchase payments, the amount of any distribution, the amount by
which non-deductible purchase payments for all years exceed non-taxable
distributions for all years, and the total balance of all Individual Retirement
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
Contract Owner dies prior to the time distribution of the Contract Owner's
interest in the annuity is completed, the balance will also be included in the
Contract Owner's gross estate.

GENERATION-SKIPPING TRANSFERS

       The Company may 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, the 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. Asset Rebalancing will not
affect future allocations of purchase payments. An Asset Rebalancing request
must be in writing on a form provided by the Company. The Contract Owner may
want to contact a financial adviser in order to discuss a specific contract.

       Contracts issued to a Tax Sheltered Annuity Plan as defined by the
Internal Revenue Code may have superseding plan restrictions with regard to
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 a specified amount from the Money Market Fund
Sub-Account, the 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 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.
Transfers for purposes of Dollar Cost Averaging can only be made from the Money
Market Fund Sub-Account, the 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 Fund Sub-Account,

                                       27

                                   29 of 108
<PAGE>   30

the Limited Maturity Bond Portfolio Sub-Account or the Fixed Account will be
processed monthly until either the value in the Money Market Fund Sub-Account,
the 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 already
commenced. The Company also reserves the right to assess a processing fee for
this service.

       SYSTEMATIC WITHDRAWALS- The Contract Owner may elect in writing on a form
provided by the Company to take Systematic Withdrawals of 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 of the Sub-Accounts in which the
Contract Owner has an interest, and the Fixed Account. A Contingent Deferred
Sales Charge may apply to Systematic Withdrawals in accordance with the
considerations set forth in the "Contingent Deferred Sales Charge" and
"Withdrawals Without Charge" sections. 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. A Systematic Withdrawal program
will terminate automatically at the end of each Contract Year and may be
reinstated only pursuant to a new request. The Contract Owner may discontinue
Systematic Withdrawals at any time by notifying the Company in writing.

       If the Contract Owner withdraws amounts pursuant to a Systematic
Withdrawal program, then the Contract Owner may withdraw each Contract Year
without a CDSC an amount up to the greater of (i) 10% of the total sum of all
Purchase Payments made to the Contract at the time of withdrawal, less any
Purchase Payments previously withdrawn that were subject to a CDSC, or (ii) the
specified percentage of the Contract Value based on the Contract Owner's age, as
shown in the following table:

            Contract Owner's                 Percentage of
                  Age                       Contract Value

              Under 59-1/2                        5%
            59-1/2 to 70-1/2                      7%
              70-1/2 to 75                        9%
              75 and Over                         13%

       If the total amounts withdrawn in any Contract Year exceed the CDSC-free
amount as calculated under the Systematic Withdrawal method described above,
then such total withdrawn amounts will be eligible only for the 10% of Purchase
Payment CDSC-free withdrawal privilege described in the "Withdrawals Without
Charge" section, and the total amount of CDSC charged during the Contract Year
will be determined in accordance with that provision.

       The Contract Value and the Contract Owner's age for purposes of applying
the CDSC-free withdrawal percentage described above are determined as of the
date the request for a Systematic Withdrawal program is received and recorded by
the Company at its Home Office. (In the case of Joint Owners, the older Owner's
age will be used.) The Contract Owner may elect to take such CDSC-free amounts
only once each Contract Year. Furthermore, this CDSC-free withdrawal privilege
for Systematic Withdrawals is non-cumulative, that is, free amounts not taken
during any given Contract Year cannot be taken as free amounts in a subsequent
Contract Year.

       Systematic Withdrawals are not available prior to the expiration of the
ten day free look provision of the Contract. 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 Nationwide 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 receiving an immediate
confirmation of transactions made pursuant to some types of periodic payment
plan (such as a dollar cost averaging program) or salary 


                                       28

                                   30 of 108
<PAGE>   31

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 purchase payment must be at least $15,000. Subsequent
purchase payments, if any, must be at least $1,000. Subsequent purchase payments
are not permitted in the states of New York, Oregon, and Washington. The
cumulative total of all purchase payments under a Contract may not exceed
$1,000,000 without prior consent of 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, and 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. Thereafter, the
purchase payment will be priced within 2 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.

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 the 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 1.40% of the daily net asset value
       of the Variable Account.

       For underlying Mutual Funds 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.


                                       29

                                   31 of 108
<PAGE>   32

       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 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 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 Contract Owner must request
the surrender in writing and include the Contract. The Company may require that
the signature(s) be guaranteed by a member firm of a major stock exchange or
other depository institution qualified to give such a guaranty.

       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.

SURRENDERS UNDER A 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


                                       30

                                   32 of 108
<PAGE>   33

       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 A. above for Tax Sheltered
       Annuities 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.

       A premature distribution may not be eligible for rollover treatment. To
assist in preventing disqualification 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 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 for any
Contract or any transaction involving the Contracts. Contract Owners should
consult their financial or tax consultants to discuss in detail their particular
tax situation and the use of the Contracts.

       Section 72 of the Code governs taxation of annuities in general. That
section sets forth different rules for annuities purchased as Non-Qualified
Contracts and annuities which are purchased as Individual Retirement Annuities.
Non-Qualified Contracts and Individual Retirement Annuities are discussed
separately below.

       The Tax Reform Act of 1986 and subsequent legislation changed some of the
rules regarding the tax treatment of distributions from Tax Sheltered Annuity
Plans and annuities purchased by Tax Sheltered Annuity 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 State 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 Annuitant dies prior to excluding from income
the entire investment in the Contract, the Annuitant's final tax return may
reflect a deduction for the balance of the investment in the Contract.

       Distributions made from the Contract prior to the Annuitization Date are
taxable to the Contract Owner to the extent that the cash value of the Contract
exceeds the Contract Owner's investment at the time of the Distribution.
Distributions, for this purpose, include partial surrenders, dividends, loans,
or any portion of the 


                                       31

                                   33 of 108
<PAGE>   34

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

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

       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 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 Annuitant (and the Annuitant's Beneficiary), or for the
purchase of an immediate annuity, or is allocable to an investment in the
Contract before August 14, 1982. A Contract Owner wishing to begin taking
Distributions to which the 10% tax penalty does not apply should forward a
written request to the Company. Upon receipt of a written request from the
Contract Owner, the Company will inform the Contract 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 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 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 Contingent Owner 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 their life or life expectancy
if such payments begin within one year from the death of the Contract Owner. If
the Contingent Owner or other named recipient 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 (see "Required Distribution For Tax Sheltered Annuities"). 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.

       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 withheld during a calendar year.

       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.

INDIVIDUAL RETIREMENT ANNUITIES

       The Contract may be purchased as an Individual Retirement Annuity under
Section 408(b) of the Code. Because the Contract's initial and subsequent
Purchase Payments are greater than the maximum contribution permitted an
Individual Retirement Annuity, or an Individual Retirement Annuity Contract may
be purchased


                                       32

                                   34 of 108
<PAGE>   35

only in connection with a "rollover" (including a direct trustee-to-trustee
transfer, where permitted). Specifically, an Individual Retirement Annuity
Contract may be purchased only in connection with a rollover of amounts from a
Qualified Plan, Tax-Sheltered Annuity or Individual Retirement Annuity. The
Contract Owner should seek competent advice as to the tax consequences
associated with the use of a Contract as an Individual Retirement Annuity.

       Recent changes to the Code permit the rollover of most distributions from
Qualified Plans to other Qualified Plans or Individual Retirement Accounts. Most
distributions from Tax-Sheltered Annuities may be rolled into another
Tax-Sheltered Annuity or Individual Retirement Account. 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 rate of twenty percent (20%) 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 any
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.

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.

INDIVIDUAL RETIREMENT ANNUITIES, INDIVIDUAL RETIREMENT ACCOUNTS AND TAX
SHELTERED ANNUITIES

       The Contracts may be used with 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.

       Recent changes to the Internal Revenue Code of 1986, as amended, permit
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.


                                       33

                                   35 of 108
<PAGE>   36

       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. You should consult your financial
consultant to discuss in detail your particular tax situation and the use of the
Contracts.

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-account of the Variable Account relative to the performance of other
variable annuity sub-accounts or underlying mutual funds 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; Donoghue Money Fund Average; U.S.
Treasury Note Index; Bank Rate Monitor National Index of 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 Funds
against all underlying mutual funds over specified periods and against 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 


                                       34

                                   36 of 108
<PAGE>   37

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.

         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.

       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.

                   UNDERLYING MUTUAL FUND PERFORMANCE SUMMARY

                          NON-STANDARDIZED TOTAL RETURN

<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>
---------------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund              -0.53%            6.65%             6.68%          09-29-89
---------------------------------------------------------------------------------------------------
Dreyfus Socially Responsible           0.08%             N/A              5.69%          10-06-93
Growth Fund
---------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Port.       5.57%            8.97%             9.40%          10-09-86
---------------------------------------------------------------------------------------------------
Fidelity VIP Growth Port.             -1.42%            9.32%            10.99%          10-09-86
---------------------------------------------------------------------------------------------------
Fidelity VIP High Income Port.        -2.92%           12.43%             9.33%          09-19-85
---------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Port.            0.30%            4.30%             5.52%          01-28-87
---------------------------------------------------------------------------------------------------
Fidelity VIP II Asset Mgr.            -7.40%            9.18%             8.66%          09-06-89
---------------------------------------------------------------------------------------------------
NSAT Capital Appreciation Fund        -2.28%             N/A              3.79%          04-15-92
---------------------------------------------------------------------------------------------------
NSAT Govt. Bond Fund                  -4.58%            6.36%             7.83%*         11-08-82
---------------------------------------------------------------------------------------------------
NSAT Money Market Fund                 2.43%            3.30%             4.64%*         11-10-81
---------------------------------------------------------------------------------------------------
NSAT Total Return Fund                -0.34%            7.56%            11.30%*         11-08-82
---------------------------------------------------------------------------------------------------
NB Growth Portfolio                   -6.32%            4.29%            10.32%*         09-10-84
---------------------------------------------------------------------------------------------------
NB Limited Mat. Bond Port.            -1.55%            4.71%             6.44%*         09-10-84
---------------------------------------------------------------------------------------------------
NB Partners Portfolio                    N/A             N/A             -4.30%          03-22-94
---------------------------------------------------------------------------------------------------
Oppenheimer Bond Fund                 -3.31%            6.91%             8.08%          04-30-85
---------------------------------------------------------------------------------------------------
Oppenheimer Global Securities         -7.04%             N/A              9.60%          11-12-90
Fund
---------------------------------------------------------------------------------------------------
Oppenheimer Mult. Strat. Fund         -3.32%            5.88%             8.32%          02-09-87
---------------------------------------------------------------------------------------------------
Strong Discovery Fund II              -6.71%             N/A              7.50%          05-08-92
---------------------------------------------------------------------------------------------------
Strong Special Fund II                 2.15%             N/A             15.10%          05-08-92
---------------------------------------------------------------------------------------------------
TCI Balanced                          -0.79%             N/A              5.42%          05-01-91
---------------------------------------------------------------------------------------------------
TCI Growth                            -2.55%            7.02%             8.94%          11-20-87
---------------------------------------------------------------------------------------------------
TCI International                       N/A              N/A             -8.68%          05-01-94
---------------------------------------------------------------------------------------------------
Van Eck Worldwide Bond                -2.70%            4.34%             4.11%          09-01-89
---------------------------------------------------------------------------------------------------
Van Eck Gold & Nat. Res.              -6.12%            3.19%             4.52%          09-01-89
---------------------------------------------------------------------------------------------------
</TABLE>

* Represents 10 years to 12/31/94


                                       35

                                    37 of 108


<PAGE>   38


                    STANDARDIZED AVERAGE ANNUAL TOTAL RETURN
<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>
--------------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund             -5.90%            6.37%             6.42%          09-29-89
--------------------------------------------------------------------------------------------------
Dreyfus Socially Responsible         -5.32%             N/A              1.36%          10-06-93
Growth Fund
--------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income            0.17%            8.71%             9.40%          10-09-86
Port.
--------------------------------------------------------------------------------------------------
Fidelity VIP Growth Port.            -6.73%            9.07%            10.99%          10-09-86
--------------------------------------------------------------------------------------------------
Fidelity VIP High Income Port.       -8.15%           12.21%             9.33%           9-19-85
--------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Port.          -5.10%            4.00%             5.52%           1-28-87
--------------------------------------------------------------------------------------------------
Fidelity VIP II Asset Mgr.          -12.36%            8.93%             8.43%           9-06-89
--------------------------------------------------------------------------------------------------
NSAT Capital Appreciation Fund       -7.55%             N/A              2.21%           4-15-92
--------------------------------------------------------------------------------------------------
NSAT Govt. Bond Fund                 -9.71%            6.08%             7.83%*         11-08-82
--------------------------------------------------------------------------------------------------
NSAT Money Market Fund               -2.97%            2.99%             4.64%*         11-10-81
--------------------------------------------------------------------------------------------------
NSAT Total Return Fund               -5.72%            7.29%            11.30%*         11-08-82
--------------------------------------------------------------------------------------------------
NB Growth Portfolio                 -11.34%            3.98%            10.32%*          9-10-84
--------------------------------------------------------------------------------------------------
NB Limited Mat. Bond Port.           -6.86%            4.40%             6.44%*          9-10-84
--------------------------------------------------------------------------------------------------
NB Partners Portfolio                  N/A              N/A            -11.00%          03-22-94
--------------------------------------------------------------------------------------------------
Oppenheimer Bond Fund                -8.51%            6.63%             8.08%           4-30-85
--------------------------------------------------------------------------------------------------
Oppenheimer Global Securities       -12.02%             N/A              9.10%          11-12-90
Fund
--------------------------------------------------------------------------------------------------
Oppenheimer Mult. Strat. Fund        -8.52%            5.59%             8.32%           2-09-87
--------------------------------------------------------------------------------------------------
Strong Discovery Fund II            -11.71%             N/A              5.98%           5-08-92
--------------------------------------------------------------------------------------------------
Strong Special Fund II               -3.25%             N/A             13.74%           5-08-92
--------------------------------------------------------------------------------------------------
TCI Balanced                         -6.15%             N/A              4.56%           5-01-91
--------------------------------------------------------------------------------------------------
TCI Growth                           -7.80%            6.74%             8.94%          11-20-87
--------------------------------------------------------------------------------------------------
TCI International                      N/A              N/A            -15.08%          05-01-94
--------------------------------------------------------------------------------------------------
Van Eck Worldwide Bond               -7.94%            4.04%             3.83%           9-01-89
--------------------------------------------------------------------------------------------------
Van Eck Gold & Nat. Res.            -11.16%            2.87%             4.24%           9-01-89
--------------------------------------------------------------------------------------------------
</TABLE>

* Represents 10 years to 12/31/94.

                                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 OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION

                                                                          PAGE

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


                                       36

                                    38 of 108

<PAGE>   39

                                   APPENDIX A

                                  FIXED ACCOUNT

       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 Variable Account 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 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. 

                                       37

                                   39 of 108
<PAGE>   40

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 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
the 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. Although failure to follow reasonable procedures may result in the
Company's liability for any losses due to unauthorized or fraudulent telephone
transfers, the Company will not be liable for following instructions
communicated by telephone which it reasonably believes to be genuine. The
Company may withdraw the telephone exchange privilege upon 30 days' written
notice to Contract Owners.

                      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.


                                       38

                                   40 of 108

<PAGE>   41

                                   APPENDIX B

                               PARTICIPATING FUNDS

Below are the investment objectives of each Mutual Fund available through the
Variable Account. THERE CAN BE NO ASSURANCE THAT THE FUNDS' INVESTMENT
OBJECTIVES WILL BE ACHIEVED.

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

       -DREYFUS STOCK INDEX FUND, INC.

       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.

       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 500 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 Corporations 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 through equity investment in companies that, in the opinion of the
       Fund's management, not only meet traditional investment standards but
       which also show evidence that they conduct their business in a manner
       that contributes 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.


                                       39

                                    41 of 108

<PAGE>   42

       -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 underlying 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 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. Fidelity Management &
Research Company ("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 


                                       40

                                   42 of 108
<PAGE>   43

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.

       -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 (FORMERLY "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 prior notice thereof. There is no
       assurance the investment objective will be met.

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


                                       41

                                    43 of 108

<PAGE>   44

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 have appreciation possibilities. Current income is not
       an objective. These securities may be 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., A MEMBER OF THE TWENTIETH CENTURY FAMILY OF MUTUAL FUNDS

TCI Portfolio, Inc. was organized as a Maryland corporation in 1987. It is a
diversified, open-end management investment 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.

       -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


                                       42

                                    44 of 108
<PAGE>   45

       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 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 separate accounts for the purpose of funding variable annuity and
variable life contracts. Trust portfolios are managed by Warburg, Pincus
Counsellors, Inc. ("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 substantially 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 GROWTH 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.


                                       43

                                   45 of 108
<PAGE>   46

                       STATEMENT OF ADDITIONAL INFORMATION

                                   MAY 1, 1995

  INDIVIDUAL MODIFIED SINGLE PREMIUM 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 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 OF CONTENTS

                                                                           PAGE

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

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

                                   46 of 108
<PAGE>   47


       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 4.22%.
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 Nationwide
Separate Account Trust Money Market Fund, and for the period ending December 30,
1994 was 4.30%.

       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 Nationwide Separate Account Trust
Money Market 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
1.40% 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 $25,000 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 $25,000 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 standardized average annual total return and nonstandardized 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 total return will
be based on 

                                       2

                                   47 of 108
<PAGE>   48

rolling calendar quarters and will cover periods of one, five, and ten years, or
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. 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.

       Quotations of standardized average annual total return and
non-standardized 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 total return calculated as described above, for each of the
sub-accounts available within the Variable Account.

                            FUND PERFORMANCE SUMMARY

                  NON-STANDARDIZED AVERAGE ANNUAL TOTAL RETURN

<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>
--------------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund             -0.53%            6.65%            6.68%            9-29-89
--------------------------------------------------------------------------------------------------
Dreyfus Socially Responsible          0.08%             N/A             5.69%           10-06-93
Growth Fund
--------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income            5.57%            8.97%            9.40%           10-09-86
Port.
--------------------------------------------------------------------------------------------------
Fidelity VIP Growth Port.            -1.42%            9.32%           10.99%           10-09-86
--------------------------------------------------------------------------------------------------
Fidelity VIP High Income Port.       -2.92%           12.43%            9.33%           09-19-85
--------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Port.           0.30%            4.30%            5.52%           01-28-87
--------------------------------------------------------------------------------------------------
Fidelity VIP II Asset Mgr.           -7.40%            9.18%            8.66%           09-06-89
--------------------------------------------------------------------------------------------------
NSAT Capital Appreciation Fund       -2.28%             N/A             3.79%           04-15-92
--------------------------------------------------------------------------------------------------
NSAT Govt. Bond Fund                 -4.58%            6.36%            7.83%*          11-08-82
--------------------------------------------------------------------------------------------------
NSAT Money Market Fund                2.43%            3.30%            4.64%*          11-10-81
--------------------------------------------------------------------------------------------------
NSAT Total Return Fund               -0.34%            7.56%           11.30%*          11-08-82
--------------------------------------------------------------------------------------------------
NB Growth Portfolio                  -6.32%            4.29%           10.32%*          09-10-84
--------------------------------------------------------------------------------------------------
NB Limited Mat. Bond Port.           -1.55%            4.71%            6.44%*          09-10-84
--------------------------------------------------------------------------------------------------
NB Partners Portfolio                  N/A              N/A            -4.30%            3-22-94
--------------------------------------------------------------------------------------------------
Oppenheimer Bond Fund                -3.31%            6.91%            8.08%           04-30-85
--------------------------------------------------------------------------------------------------
Oppenheimer Global Securities        -7.04%             N/A             9.60%           11-12-90
Fund
--------------------------------------------------------------------------------------------------
Oppenheimer Mult. Strat. Fund        -3.32%            5.88%            8.32%           02-09-87
--------------------------------------------------------------------------------------------------
Strong Discovery Fund II             -6.71%             N/A             7.50%           05-08-92
--------------------------------------------------------------------------------------------------
Strong Special Fund II                2.15%             N/A            15.10%           05-08-92
--------------------------------------------------------------------------------------------------
TCI Balanced                         -0.79%             N/A             5.42%           05-01-91
--------------------------------------------------------------------------------------------------
TCI Growth                           -2.55%            7.02%            8.94%           11-20-87
--------------------------------------------------------------------------------------------------
TCI International                      N/A              N/A            -8.68%           05-01-94
--------------------------------------------------------------------------------------------------
Van Eck Worldwide Bond               -2.70%            4.34%            4.11%           09-01-89
--------------------------------------------------------------------------------------------------
Van Eck Gold & Nat. Res.             -6.12%            3.19%            4.52%           09-01-89
--------------------------------------------------------------------------------------------------
</TABLE>

*Represents 10 years to 12/31/94.


                                       3

                                   48 of 108
<PAGE>   49


                    STANDARDIZED AVERAGE ANNUAL TOTAL RETURN

<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>
--------------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund             -5.90%             6.37%         6.42%              9-29-89
--------------------------------------------------------------------------------------------------
Dreyfus Socially Responsible         -5.32%              N/A          1.36%             10-06-93
--------------------------------------------------------------------------------------------------
Growth Fund
--------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income            0.17%             8.71%         9.40%             10-09-86
Port.
--------------------------------------------------------------------------------------------------
Fidelity VIP Growth Port.            -6.73%             9.07%        10.99%              10-09-86
--------------------------------------------------------------------------------------------------
Fidelity VIP High Income Port.       -8.15%            12.21%         9.33%               9-19-85
--------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Port.          -5.10%             4.00%         5.52%               1-28-87
--------------------------------------------------------------------------------------------------
Fidelity VIP II Asset Mgr.          -12.36%             8.93%         8.43%               9-06-89
--------------------------------------------------------------------------------------------------
NSAT Capital Appreciation Fund       -7.55%              N/A          2.21%               4-15-92
--------------------------------------------------------------------------------------------------
NSAT Govt. Bond Fund                 -9.71%             6.08%         7.83%*             11-08-82
--------------------------------------------------------------------------------------------------
NSAT Money Market Fund               -2.97%             2.99%         4.64%*             11-10-81
--------------------------------------------------------------------------------------------------
NSAT Total Return Fund               -5.72%             7.29%        11.30%*             11-08-82
--------------------------------------------------------------------------------------------------
NB Growth Portfolio                 -11.34%             3.98%        10.32%*              9-10-84
--------------------------------------------------------------------------------------------------
NB Limited Mat. Bond Port.           -6.86%             4.40%         6.44%*              9-10-84
--------------------------------------------------------------------------------------------------
NB Partners Portfolio                  N/A               N/A        -11.00%              03-22-94
--------------------------------------------------------------------------------------------------
Oppenheimer Bond Fund                -8.51%             6.63%         8.08%               4-30-85
--------------------------------------------------------------------------------------------------
Oppenheimer Global Securities       -12.02%              N/A          9.10%              11-12-90
Fund
--------------------------------------------------------------------------------------------------
Oppenheimer Mult. Strat. Fund        -8.52%             5.59%         8.32%               2-09-87
--------------------------------------------------------------------------------------------------
Strong Discovery Fund II            -11.71%              N/A          5.98%               5-08-92
--------------------------------------------------------------------------------------------------
Strong Special Fund II               -3.25%              N/A         13.74%               5-08-92
--------------------------------------------------------------------------------------------------
TCI Balanced                         -6.15%              N/A          4.56%               5-01-91
--------------------------------------------------------------------------------------------------
TCI Growth                           -7.80%             6.74%         8.94%              11-20-87
--------------------------------------------------------------------------------------------------
TCI International                      N/A               N/A        -15.08%              05-01-94
--------------------------------------------------------------------------------------------------
Van Eck Worldwide Bond               -7.94%             4.04%         3.83%               9-01-89
--------------------------------------------------------------------------------------------------
Van Eck Gold & Nat. Res.            -11.16%             2.87%         4.24%               9-01-89
--------------------------------------------------------------------------------------------------
</TABLE>

*Represents 10 years to 12/31/94.

ANNUITY PAYMENTS

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


                                       4

                                   49 of 108
<PAGE>   50

                          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
                                  50 of 108
<PAGE>   51

================================================================================
                        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.
================================================================================

                                  51 of 108
<PAGE>   52
================================================================================
                        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.
================================================================================

                                  52 of 108
<PAGE>   53
================================================================================
                        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)

                                  53 of 108
<PAGE>   54
   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 owner's 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.

                                  54 of 108
<PAGE>   55

(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>

                                   55 of 108
<PAGE>   56

<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>


                                  56 of 108
<PAGE>   57

<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
                                                                                                                 ---------------
                                                                                                                 $ 5,710,804,653
                                                                                                                 ===============
</TABLE>

                                  57 of 108
<PAGE>   58
                                                                      SCHEDULE I

                        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>
                                   AVISGro+    AVISHiYld+   AVISGvt+     DrySRGro    DryStkIx    FidEqInc     FidGro
                                 -------------------------------------------------------------------------------------
<S>                              <C>          <C>         <C>          <C>         <C>         <C>         <C>
1994
  Beginning unit value - Jan. 1  $16.767635   18.696382   16.810323    10.702195   10.130946   17.644458   25.790764
  Reinvested capital gains
     and dividends                  .539769    1.648226    1.072204      .276343     .283238    1.324090    1.551366
  Unrealized gain (loss)           (.458197)  (2.863015)  (1.799954)    (.117315)   (.195244)   (.084066)  (1.565204)
  Contract charges                 (.216338)   (.234407)   (.210078)    (.140082)   (.131166)   (.238151)   (.325447)
  Ending unit value - Dec. 31    $16.632869   17.247186   15.872495    10.721141   10.087774   18.646331   25.451479
  Percentage increase
     (decrease) in
     unit value*(a)                      (1)%        (8)%        (6)%          0%          0%          6%         (1)%

1993
  Beginning unit value - Jan. 1  $14.603954   16.269615   15.319654    10.000000   10.000000   15.123262   21.890060
  Reinvested capital gains
     and dividends                  .676117    1.606197    1.097138      .031105    1.497786     .440973     .486821
  Unrealized gain (loss)           1.690570    1.051273     .607970      .703067   (1.333974)   2.298480    3.727181
  Contract charges                 (.203006)   (.230703)   (.214439)    (.031977)   (.032866)   (.218257)   (.313298)
  Ending unit value - Dec. 31    $16.767635   18.696382   16.810323    10.702195   10.130946   17.644458   25.790764
  Percentage increase
     (decrease) in
     unit value*(a)                      15%         15%         10%           7%(b)       1%(b)      17%         18%

1992
  Beginning unit value - Jan. 1  $13.356752   14.656040   14.425067        **         **       13.099125   20.287900
  Reinvested capital gains
     and dividends                  .251749    1.441209    1.037749                              .466700     .525410
  Unrealized gain (loss)           1.171898     .374264     .408963                             1.739860    1.340775
  Contract charges                 (.176445)   (.201898)   (.192125)                            (.182423)   (.264025)
  Ending unit value - Dec. 31    $14.603954   16.269615   15.319654                            15.123262   21.890060
  Percentage increase
     (decrease) in
     unit value*(a)                       9%         11%          6%                                  15%          8%


<CAPTION>
                                   FidHiInc    FidOSeas
                                  ----------------------
<S>                               <C>          <C>
1994
  Beginning unit value - Jan. 1    18.859652   13.646118
  Reinvested capital gains
     and dividends                  1.728139     .070437
  Unrealized gain (loss)           (2.016825)    .168983
  Contract charges                  (.243602)   (.184031)
  Ending unit value - Dec. 31      18.327364   13.701507
  Percentage increase
     (decrease) in
     unit value*(a)                       (3)%         0%

1993
  Beginning unit value - Jan. 1    15.855840   10.074553
  Reinvested capital gains
     and dividends                  1.303797     .235418
  Unrealized gain (loss)            1.928892    3.494272
  Contract charges                  (.228877)   (.158125)
  Ending unit value - Dec. 31      18.859652   13.646118
  Percentage increase
     (decrease) in
     unit value*(a)                       19%         35%

1992
  Beginning unit value - Jan. 1    13.055215   11.432117
  Reinvested capital gains
     and dividends                  1.105839     .156875
  Unrealized gain (loss)            1.891167   (1.369738)
  Contract charges                  (.196381)   (.144701)
  Ending unit value - Dec. 31      15.855840   10.074553
  Percentage increase
     (decrease) in
     unit value*(a)                       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>
                                  58 of 108
<PAGE>   59
                                                           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>
                                           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>
                                   59 of 108
<PAGE>   60
                                                        SCHEDULE I, CONTINUED

                       NATIONWIDE VARIABLE ACCOUNT - II
                        THE BEST OF AMERICA* CONTRACTS
                     TAX QUALIFIED and NON-TAX QUALIFIED
                      SCHEDULES OF CHANGES IN UNIT VALUE

                  YEAR 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                      11.932238       10.796708       11.519061    
 Percentage increase (decrease) in unit                                                                                      
  value* (a)                                             5%                             8%              8%(b)          15%(b)


<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      18.214594              **       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)      (.218848)                       (.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)       (.395154)    
 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>
                                   60 of 108
<PAGE>   61
                                                         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%   
                                                                                                   

<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>
                                  61 of 108
<PAGE>   62
                                                           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       OpMult         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>
                                  62 of 108
<PAGE>   63
                                                           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>
                                  63 of 108
<PAGE>   64

                                           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

                                  64 of 108
<PAGE>   65

               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.

                                  65 of 108
<PAGE>   66


               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.          

                                  66 of 108
<PAGE>   67


               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.

                                  67 of 108
<PAGE>   68


               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.

                                   68 of 108
<PAGE>   69
               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.

                                  69 of 108
<PAGE>   70

               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 he 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.
        
                                  70 of 108
<PAGE>   71

              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.

                                  71 of 108
<PAGE>   72

               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.

                                  72 of 108
<PAGE>   73
               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)
                                                                                  --------
                                                                                  $216,915
                                                                                  ========
</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>   
                                  73 of 108
<PAGE>   74

               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>   

                                   74 of 108
<PAGE>   75

               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>                                                                      

                                  75 of 108
<PAGE>   76

               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.

                                  76 of 108
<PAGE>   77
               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> 
                                  77 of 108
<PAGE>   78

               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.

                                  78 of 108
<PAGE>   79

               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.

                                  79 of 108
<PAGE>   80

               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>

                                  80 of 108
<PAGE>   81

               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> 

                                  81 of 108
<PAGE>   82

               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>

                                  82 of 108
<PAGE>   83
               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>
                                  83 of 108

<PAGE>   84
               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.

                                  84 of 108

<PAGE>   85
               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.

                                  85 of 108
<PAGE>   86

               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.

                                  86 of 108
<PAGE>   87

               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.

                                  87 of 108
<PAGE>   88
PART C. OTHER INFORMATION

Item 24.  FINANCIAL STATEMENTS AND EXHIBITS

          (a)  Financial Statements:                                        PAGE
              (1)  Financial statements and schedule included
                   in Prospectus.
                   (Part A):
                   Condensed Financial Information.                           14
              (2)  Financial statements and schedule included
                   in Part B:
                   Those financial statements and schedule                    50
                   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.                              50
                   Statement of Assets, Liabilities and Contract              51
                   Owners' Equity as of December 31, 1994.
                   Statements of Operations and Changes in                    52
                   Contract Owners' Equity for the years ended
                   December 31, 1994, 1993 and 1992.
                   Notes to Financial Statements.                             53
                   Schedule 1.                                                58

           Nationwide Life Insurance Company:
                   Independent Auditors' Report.                              64
                   Consolidated Balance Sheets as of December                 65
                   31, 1994 and 1993.
                   Consolidated Statements of Income for the                  66
                   years ended December 31, 1994, 1993 and
                   1992.
                   Consolidated Statements of Shareholder's                   67
                   Equity for the years ended December 31,
                   1994, 1993 and 1992.
                   Consolidated Statements of Cash Flows for                  68
                   the years ended December 31, 1994, 1993
                   and 1992.
                   Notes to Consolidated Financial Statements.                69


                                   88 of 108
<PAGE>   89


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 for
                        the Nationwide Variable Account-II (File No.
                        2-75059), and hereby incorporated herein by
                        reference.
                   (2)  Not Applicable
                   (3)  Underwriting or Distribution of contracts between
                        the Registrant and Principal Underwriter - Filed
                        previously with the Registration Statement for the
                        Nationwide Variable Account-II (File No. 2-75059),
                        and hereby incorporated herein 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 for the
                        Nationwide Variable Account-II (File No. 2-75059),
                        and hereby incorporated herein by reference.
                   (7)  Not Applicable
                   (8)  Not Applicable
                   (9)  Opinion of Counsel - Attached hereto.
                  (10)  Not Applicable
                  (11)  Not Applicable
                  (12)  Not Applicable
                  (13)  Not Applicable


                                   89 of 108

<PAGE>   90


Item 25.  DIRECTORS AND OFFICERS OF THE DEPOSITOR

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


                                   90 of 108
<PAGE>   91


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

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

                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

                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
</TABLE>


                                   91 of 108

<PAGE>   92

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

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


                                   92 of 108
<PAGE>   93



<TABLE>
<CAPTION>
                                                                            NO. VOTING SECURITIES
                                                                            (SEE ATTACHED CHART)
                                                                              UNLESS OTHERWISE
                      COMPANY                      STATE OF ORGANIZATION          INDICATED              PRINCIPAL BUSINESS
<S>                                                <C>                      <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 Foundation              Ohio                                    Membership Non-Profit

                                                                                                    Corporation

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

                                                                                                    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 Company               Iowa                                    Insurance 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>


                                   93 of 108
<PAGE>   94

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


                                   94 of 108
<PAGE>   95

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


                                   95 of 108
<PAGE>   96



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


                                   96 of 108
<PAGE>   97

<TABLE>
<CAPTION>
                                                                            NO. VOTING SECURITIES
                                                                            (SEE ATTACHED CHART)
                                                                              UNLESS OTHERWISE
                      COMPANY                     STATE OF ORGANIZATION          INDICATED             PRINCIPAL BUSINESS
<S>                                               <C>                       <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 Company            Wisconsin                                         Insurance and Reinsurance

                                                                                                       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 Wausau           Wisconsin                                         Life Insurance Company
</TABLE>


                                   97 of 108
<PAGE>   98

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


                                   98 of 108
<PAGE>   99

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

   
Nationwide Financial Institution                    Oklahoma                                           Life Insurance Agency
Distributors Agency of Oklahoma, Inc.

Nationwide Financial Institution                    Delaware                                           Insurance Agency
Distributors Agency, Inc.

Nationwide Financial Institution                      Ohio                                             Insurance Agency
Distributors Agency of Ohio, Inc.
    

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

   
Nationwide Financial Institution                     Alabama                                           Life Insurance Agency
Distributors Agency of Alabama, Inc.
    

Financial Horizons Securities Corporation           Oklahoma                                           Broker Dealer

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,           Ohio                                             Life Insurance Agency
Inc.

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

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

   
Nationwide Financial Institution                      Texas                                            Life Insurance Agency
Distributors 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>


                                   99 of 108

<PAGE>   100

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

   
*   Nationwide Variable Account-8                        Ohio               Nationwide Life Separate   Issuer of Annuity Contracts
                                                                              Account
    
</TABLE>


                                   100 of 108
<PAGE>   101

<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>   102

<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>



                                  101 of 108


<PAGE>   103

<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>   104

<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>   105

<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


                                  102 of 108

<PAGE>   106

Item 27.      NUMBER OF CONTRACT OWNERS

              The number of contract Owners of Qualified and Non-Qualified
              Contracts as of February 17, 1995 was 5,579 and 7,451
              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 Variable Account-8,
                    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

                                                     POSITIONS AND OFFICES
         NAME AND BUSINESS ADDRESS                      WITH UNDERWRITER
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


                                   103 of 108
<PAGE>   107


(b)                   NATIONWIDE FINANCIAL SERVICES, INC.
                             DIRECTORS AND OFFICERS

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


                                   104 of 108
<PAGE>   108


(b)                   NATIONWIDE FINANCIAL SERVICES, INC.
                             DIRECTORS AND OFFICERS

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>
<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>


                                   105 of 108
<PAGE>   109


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).


                                   106 of 108
<PAGE>   110

                                   Offered by
                       Nationwide Life Insurance Company


                       NATIONWIDE LIFE INSURANCE COMPANY


                        Nationwide Variable Account - II

                 Individual Deferred Variable Annuity Contract


                                   PROSPECTUS


                                  May 1, 1995


                                   107 of 108

<PAGE>   111

                                   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(a) 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 11th
day of August, 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 11th day
of August, 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:           JOSEPH P. RATH
----------------------------                                                             --------------------------------
James F. Patterson                                                                       Joseph P. Rath, Attorney-in-Fact

ROBERT H. RICKEL                                              Director
----------------------------
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>


                                   108 of 108


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