NATIONWIDE VARIABLE ACCOUNT II
485BPOS, 1998-04-29
Previous: COLCHESTER STREET TRUST, 497, 1998-04-29
Next: NATIONWIDE VARIABLE ACCOUNT II, 485BPOS, 1998-04-29



<PAGE>   1

              As filed with the Securities and Exchange Commission.

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

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

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

                                    FORM N-4

                   REGISTRATION STATEMENT UNDER THE SECURITIES
                                   ACT OF 1933

   
                       Post-Effective Amendment No.30         [X]
    

                                       and

                        REGISTRATION STATEMENT UNDER THE
                         INVESTMENT COMPANY ACT OF 1940

   
                              Amendment No. 31                [X]
    

                         NATIONWIDE VARIABLE ACCOUNT-II
                           (Exact Name of Registrant)

                        NATIONWIDE LIFE INSURANCE COMPANY
                               (Name of Depositor)

                   ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43215
         (Address of Depositor's Principal Executive Offices) (Zip Code)

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

   
     DENNIS W. CLICK, SECRETARY, ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43215
                     (Name and Address of Agent for Service)
    

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

It is proposed that this filing will become effective (check appropriate space):

   
[   ]   immediately upon filing pursuant to paragraph (b) of Rule 485
[ X ]   on May 1, 1998 pursuant to paragraph (b) of Rule 485
[   ]   60 days after filing pursuant to paragraph (a) of Rule 485
[   ]   on (date) pursuant to paragraph (a) of Rule 485
[   ]   this post-effective amendment designates a new effective date for a
        previously filed post-effective amendment.
    

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



                                     1 of 145                   


<PAGE>   2



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

<TABLE>
<CAPTION>
N-4 ITEM                                                                                                  PAGE
Part A     INFORMATION REQUIRED IN A PROSPECTUS
   <S>         <C>                                                                                        <C>
    Item    1.  Cover page...................................................................................3
    Item    2.  Definitions..................................................................................5
    Item    3.  Synopsis or Highlights......................................................................16
    Item    4.  Condensed Financial Information.............................................................17
    Item    5.  General Description of Registrant, Depositor, and Portfolio Companies.......................28
    Item    6.  Deductions and Expenses.....................................................................29
    Item    7.  General Description of Variable Annuity Contracts...........................................32
    Item    8.  Annuity Period..............................................................................39
    Item    9.  Death Benefit and Distributions.............................................................41
    Item   10.  Purchases and Contract Value................................................................32
    Item   11.  Redemptions.................................................................................35
    Item   12.  Taxes.......................................................................................45
    Item   13.  Legal Proceedings...........................................................................56
    Item   14.  Table of Contents of the Statement of Additional Information................................56

Part B     INFORMATION REQUIRED IN A STATEMENT OF ADDITIONAL INFORMATION
    Item   15.  Cover Page..................................................................................67
    Item   16.  Table of Contents...........................................................................67
    Item   17.  General Information and History.............................................................67
    Item   18.  Services....................................................................................67
    Item   19.  Purchase of Securities Being Offered........................................................68
    Item   20.  Underwriters................................................................................68
    Item   21.  Calculation of Performance Information......................................................68
    Item   22.  Annuity Payments............................................................................69
    Item   23.  Financial Statements........................................................................70

Part C     OTHER INFORMATION
    Item   24.  Financial Statements and Exhibits..........................................................122
    Item   25.  Directors and Officers of the Depositor....................................................124
    Item   26.  Persons Controlled by or Under Common Control with the Depositor or Registrant.............126
    Item   27.  Number of Contract Owners..................................................................136
    Item   28.  Indemnification............................................................................136
    Item   29.  Principal Underwriter......................................................................136
    Item   30.  Location of Accounts and Records...........................................................138
    Item   31.  Management Services........................................................................138
    Item   32.  Undertakings...............................................................................138

</TABLE>



                                    2 of 145
<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
                       DEFERRED VARIABLE ANNUITY CONTRACTS
                   ISSUED BY NATIONWIDE LIFE INSURANCE COMPANY
                   THROUGH ITS NATIONWIDE VARIABLE ACCOUNT-II

   
The Contracts described in this prospectus are Flexible Purchase Payment
Contracts (collectively referred to as the "Contracts"). Reference throughout
the prospectus to such Contracts will mean individual contracts as well as
Certificates issued under Group Flexible Fund Retirement Contracts. For such
Group Contracts, references to "Contract Owner" will mean the "Participant"
unless the plan otherwise permits or requires the Contract Owner to exercise
contractual rights under the authority of the plan terms. The Contracts are sold
for use in retirement plans which may qualify for special federal tax treatment
under the Internal Revenue Code (the "Code"). The Contracts are sold as either:
Non-Qualified Contracts; IRAs; Roth IRAs; SEP IRAs; Tax Sheltered Annuities; or
Qualified Contracts. Annuity payments 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 Underlying Mutual Funds are available as investment options in
variable life insurance policies or variable annuity contracts issued by life
insurance companies or, in some cases, through participation in certain 
qualified pension or retirement plans. The Variable Account uses its assets to 
purchase shares at Net Asset Value in one or more of the following Underlying 
Mutual Fund options:
    

                           AVAILABLE FOR ALL CONTRACTS

   
<TABLE>
<S>             <C>
AMERICAN CENTURY VARIABLE PORTFOLIOS, INC., A MEMBER OF THE AMERICAN CENTURY(SM) FAMILY OF INVESTMENTS
                American Century VP Balanced      American Century VP Capital Appreciation
                  American Century VP International American Century VP Income & Growth 
                                        American Century VP Value

                                                  DREYFUS
                 Dreyfus Stock Index Fund, Inc.          Dreyfus Variable Investment Fund- Capital Appreciation Portfolio
                         Dreyfus Variable Investment Fund- Growth & Income Portfolio*
                               The Dreyfus Socially Responsible Growth Fund, Inc.
</TABLE>

                    FIDELITY VARIABLE INSURANCE PRODUCTS FUND
       VIP Equity-Income Portfolio                 VIP Growth Portfolio
       VIP High Income Portfolio*                 VIP Overseas Portfolio

                  FIDELITY VARIABLE INSURANCE PRODUCTS FUND II
      VIP II Asset Manager Portfolio            VIP II Contrafund Portfolio

                  FIDELITY VARIABLE INSURANCE PRODUCTS FUND III
                     VIP III Growth Opportunities Portfolio
    

   
<TABLE>
<S>  <C>
                                 MORGAN STANLEY
     Morgan Stanley Universal Funds, Inc. - Emerging Markets Debt Portfolio
     Van Kampen American Capital Life Investment Trust - Morgan Stanley Real Estate  Securities Portfolio
</TABLE>

                        NATIONWIDE SEPARATE ACCOUNT TRUST
Capital Appreciation Fund          Government Bond Fund        Money Market Fund
      Nationwide Small Cap Value Fund        Nationwide Small Company Fund
                                Total Return Fund

                  NEUBERGER & BERMAN ADVISERS MANAGEMENT TRUST
AMT Growth Portfolio         AMT Guardian Portfolio         AMT Limited Maturity
                                                               Bond Portfolio
                             AMT Partners Portfolio

                       OPPENHEIMER VARIABLE ACCOUNT FUNDS
      Oppenheimer Bond Fund                Oppenheimer Global Securities Fund
     Oppenheimer Growth Fund              Oppenheimer Multiple Strategies Fund
    



                                       1

                                    3 of 145
<PAGE>   4



   
   STRONG OPPORTUNITY FUND II, INC. (FORMERLY "STRONG SPECIAL FUND II, INC.")
                      STRONG VARIABLE INSURANCE FUNDS, INC.
 Strong Discovery Fund II, Inc.                     International Stock Fund II
    

                        VAN ECK WORLDWIDE INSURANCE TRUST
      Worldwide Bond Fund                       Worldwide Emerging Markets Fund
                           Worldwide Hard Assets Fund

                              WARBURG PINCUS TRUST
     International Equity Portfolio              Post-Venture Capital Portfolio
                         Small Company Growth Portfolio

   
* These Funds may invest in lower quality debt securities commonly referred to
  as junk bonds.
    

                           AVAILABLE FOR ALL CONTRACTS
           ISSUED ON OR AFTER MAY 1, 1987 AND BEFORE SEPTEMBER 1, 1989
                       AMERICAN VARIABLE INSURANCE SERIES

Growth Fund    High-Yield Bond Fund    U.S. Government/AAA-Rated Securities Fund

   
This prospectus provides you with the basic information you should know about
the Contracts issued by the Variable Account before investing. You should read
it and keep it for future reference. A Statement of Additional Information dated
May 1, 1998, containing further information about the Contracts and the Variable
Account has been filed with the Securities and Exchange Commission ("SEC"). You
can obtain a copy without charge from the Company by calling 1-800-848-6331, TDD
1-800-238-3035, or by writing P.O. Box 16609, Columbus, Ohio 43216-6609.

THE BENEFITS DESCRIBED IN THIS PROSPECTUS MAY NOT BE AVAILABLE IN EVERY
JURISDICTION. PLEASE REFER TO YOUR CONTRACT FOR SPECIFIC BENEFIT INFORMATION.

INVESTMENTS IN THESE CONTRACTS ARE NOT DEPOSITS OR OBLIGATIONS OF, AND ARE NOT
GUARANTEED OR ENDORSED BY, ANY ADVISER OF THE UNDERLYING MUTUAL FUNDS IDENTIFIED
ABOVE, THE U.S. GOVERNMENT, OR ANY BANK OR BANK AFFILIATE. INVESTMENTS ARE NOT
FEDERALLY INSURED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION, THE FEDERAL
RESERVE BOARD, OR ANY OTHER GOVERNMENTAL AGENCY. ANY INVESTMENT IN THE CONTRACT
INVOLVES CERTAIN INVESTMENT RISK WHICH MAY INCLUDE THE POSSIBLE LOSS OF
PRINCIPAL.

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

THE SEC MAINTAINS A WEB SITE, www.sec.gov, THAT CONTAINS THE STATEMENT OF
ADDITIONAL INFORMATION AS WELL AS ANY MATERIAL INCORPORATED BY REFERENCE
RELATING TO THIS PROSPECTUS.

INFORMATION ABOUT THIS PRODUCT AND OTHER BEST OF AMERICA PRODUCTS CAN BE
OBTAINED ON THE WORLD-WIDE WEB AT www.bestofamerica.com.

THE STATEMENT OF ADDITIONAL INFORMATION, DATED MAY 1, 1998, IS INCORPORATED
HEREIN BY REFERENCE. THE TABLE OF CONTENTS FOR THE STATEMENT OF ADDITIONAL
INFORMATION APPEARS ON PAGE 54 OF THE PROSPECTUS.

                   THE DATE OF THIS PROSPECTUS IS MAY 1, 1998.
    



                                       2

                                    4 of 145
<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 continuation of life any annuity payment involving
life contingencies depends. This person must be age 78 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 received.

ANNUITIZATION DATE- The date on which annuity payments commence at
Annuitization.

   
ANNUITY COMMENCEMENT DATE- The date on which annuity payments are scheduled to
commence. The Annuity Commencement Date is shown on the Data Page of the
Contract. The Annuity Commencement Date may be changed by the Contract Owner
with the consent of the Company.
    

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 person designated to receive certain benefits under the
Contract when the Annuitant dies 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 person who may be the recipient of certain rights or
benefits under the Contract when the Annuitant dies before the Annuitization
Date. If a Contingent Annuitant is designated and the Annuitant dies before the
Annuitization Date, the Contingent Annuitant becomes the Annuitant. A Contingent
Annuitant may not be named for Contracts issued as Qualified Contracts, IRAs,
Roth IRAs, SEP IRAs or Tax Sheltered Annuities.
    

CONTINGENT BENEFICIARY- 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 succeeds to the rights of the 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" will mean "Owner's Beneficiary." A Contingent Owner may not be named for
Contracts issued as Qualified Contracts, IRAs, Roth IRAs, SEP IRAs or Tax
Sheltered Annuities.
    

CONTRACT- The Deferred Variable Annuity Contract described in this prospectus.

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

   
CONTRACT OWNER- The person who possesses all rights under the Contract,
including the right to designate and change any designations of the Contract
Owner, Contingent Owner, Annuitant, Contingent Annuitant, Beneficiary,
Contingent Beneficiary, Annuity Payment Option and the Annuity Commencement
Date. The Contract Owner is the person named as Owner on the application, unless
changed.

CONTRACT VALUE- The sum of the value of all Accumulation Units plus any amount
in the Fixed Account.
    

CONTRACT YEAR- Each year the Contract remains in force commencing with the Date
of Issue.

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

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



                                       3

                                    5 of 145
<PAGE>   6
DISTRIBUTION- Any payment of part or all of the Contract Value

ERISA- The Employee Retirement Income Security Act of 1974, as amended.

   
FIXED ACCOUNT- An investment option which is funded by the General Account of
the Company.

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

GENERAL ACCOUNT- All assets of the Company other than those of the Variable
Account or in other separate accounts that have been or may be established by
the Company.
    

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

   
INDIVIDUAL RETIREMENT ACCOUNT- An account that qualifies for favorable tax
treatment under Section 408 of the Code, but does not include Roth Individual
Retirement Accounts, which qualify for favorable tax treatment under Section
408A of the Code.

INDIVIDUAL RETIREMENT ANNUITY ("IRA")- An annuity contract which qualifies for
favorable tax treatment under Section 408 of the Code, but does not include Roth
IRAs, which qualify for favorable tax treatment under Section 408A of the Code.
    

INTEREST RATE GUARANTEE PERIOD- The interval of time during which an interest
rate credited to the Fixed Account is guaranteed to remain the same. For new
Purchase Payments allocated to 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 (but not more than 15 months) 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.

   
JOINT OWNER- The Joint Owner possesses an undivided interest in the entire
Contract in conjunction with the Contract Owner. If a Joint Owner is named,
references to "Contract Owner" or "Joint Owner" will apply to both the Contract
Owner and Joint Owner or either of them. Joint Owners must be spouses at the
time Joint Ownership is requested unless otherwise required by state law. Joint
Ownership may be selected only for Non-Qualified Contracts.

NET ASSET VALUE- The value of one share of an Underlying Mutual Fund at the end
of a market day or at the close of the New York Stock Exchange. Net Asset Value
is computed by adding the value of all portfolio holdings plus other assets,
deducting liabilities and then dividing the result by the number of shares
outstanding.

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

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

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 CONTRACT- A contract issued to fund a Qualified Plan.

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

   
ROTH IRA- An annuity contract which qualifies for favorable tax treatment under
Section 408A of the Code.
    

SEP IRA- A retirement plan which receives favorable tax treatment under Section
408(k) of the Code.

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

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

   
UNDERLYING MUTUAL FUND- A registered open-end management investment company in
which the assets of the Sub-Accounts will be invested.
    


                                       4

                                    6 of 145
<PAGE>   7



   
VALUATION DATE- Each day the New York Stock Exchange and the Home Office are
open for business or any other day during which there is a sufficient degree of
trading of the Underlying Mutual Fund shares that the current Variable Account
Contract Value might be materially affected.
    

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

VARIABLE ACCOUNT- 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 shares
of a separate Underlying Mutual Fund.

   
VARIABLE PAYMENT 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.
    



                                       5

                                    7 of 145
<PAGE>   8



   
<TABLE>
<CAPTION>
                                                    TABLE OF CONTENTS

<S>                                                                                                              <C>
GLOSSARY OF SPECIAL TERMS...........................................................................................3
SUMMARY OF CONTRACT EXPENSES........................................................................................8
UNDERLYING MUTUAL FUND ANNUAL EXPENSES..............................................................................9
EXAMPLE............................................................................................................11
SYNOPSIS...........................................................................................................14
CONDENSED FINANCIAL INFORMATION....................................................................................15
NATIONWIDE LIFE INSURANCE COMPANY..................................................................................26
NATIONWIDE ADVISORY SERVICES, INC..................................................................................26
THE VARIABLE ACCOUNT...............................................................................................26
           Underlying Mutual Fund Options..........................................................................26
           Voting Rights...........................................................................................27
           Substitution of Securities..............................................................................27
VARIABLE ACCOUNT CHARGES AND OTHER DEDUCTIONS......................................................................27
           Expenses of Variable Account............................................................................27
           Mortality Risk Charge...................................................................................27
           Expense Risk Charge.....................................................................................27
           Contract Maintenance Charge.............................................................................28
           Administration Charge...................................................................................28
           Contingent Deferred Sales Charge ("CDSC")...............................................................28
           Waiver of CDSC..........................................................................................29
           Premium Taxes...........................................................................................30
OPERATION OF THE CONTRACT..........................................................................................30
           Investments of the Variable Account.....................................................................30
           Allocation of Purchase Payments and Contract Value......................................................30
           Value of an Accumulation Unit...........................................................................31
           Net Investment Factor...................................................................................31
           Determining the Contract Value..........................................................................31
           Right to Revoke.........................................................................................31
           Transfers...............................................................................................32
           Contract Ownership......................................................................................33
           Joint Ownership.........................................................................................33
           Contingent Ownership....................................................................................33
           Beneficiary.............................................................................................33
           Surrender (Redemption)..................................................................................33
           Surrenders Under a Qualified Contract or Tax-Sheltered Annuity Contract.................................34
           Loan Privilege..........................................................................................35
           Assignment..............................................................................................36
CONTRACT OWNER SERVICES............................................................................................36
           Asset Rebalancing.......................................................................................36
           Dollar Cost Averaging...................................................................................37
           Systematic Withdrawals..................................................................................37
ANNUITY PAYMENT PERIOD, DEATH BENEFIT, AND OTHER DISTRIBUTIONS.....................................................37
           Annuity Commencement Date...............................................................................37
           Annuitization...........................................................................................37
           Fixed Payment Annuity-First and Subsequent Payments.....................................................37
           Variable Payment Annuity-First and Subsequent Payments..................................................38
           Variable Payment Annuity-Assumed Investment Rate........................................................38
           Variable Payment Annuity-Value of an Annuity Unit.......................................................38
           Variable Payment Annuity-Exchanges Among Underlying Mutual Fund Options.................................38
           Frequency and Amount of Annuity Payments................................................................38
           Annuity Payment Options.................................................................................38
           Death of Contract Owner -Non-Qualified Contracts........................................................39
           Death of Annuitant - Non-Qualified Contracts............................................................39
           Death of Contract Owner/Annuitant.......................................................................39
           Death Benefit Payment...................................................................................39
           Required Distributions for Non-Qualified Contracts......................................................40

</TABLE>
    



                                       6

                                    8 of 145
<PAGE>   9


   
<TABLE>
<CAPTION>
<S>                                                                                                              <C>
           Required Distributions for Qualified Plans or Tax Sheltered Annuities...................................41
           Required Distributions for IRAs or SEP IRAs.............................................................42
           Required Distributions for Roth IRAs....................................................................42
FEDERAL TAX CONSIDERATIONS.........................................................................................43
           Federal Income Taxes....................................................................................43
           Puerto Rico.............................................................................................44
           Non-Qualified Contracts- Natural Persons as Contract Owners.............................................44
           Non-Qualified Contracts-Non-Natural Persons as Contract Owners..........................................45
           Qualified Plans, IRAs, SEP IRAs, and Tax Sheltered Annuities............................................46
           Roth IRAs...............................................................................................46
           Withholding.............................................................................................46
           Non-Resident Aliens.....................................................................................47
           Federal Estate, Gift, and Generation Skipping Transfer Taxes............................................47
           Charge for Tax..........................................................................................47
           Diversification.........................................................................................47
           Tax Changes.............................................................................................48
GENERAL INFORMATION................................................................................................48
           Contract Owner Inquiries................................................................................48
           Statements and Reports..................................................................................48
           Advertising.............................................................................................49
YEAR 2000 COMPLIANCE ISSUES........................................................................................53
LEGAL PROCEEDINGS..................................................................................................54
TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION...........................................................54
APPENDIX A.........................................................................................................55
APPENDIX B.........................................................................................................56

</TABLE>
    



                                       7

                                    9 of 145
<PAGE>   10


                          SUMMARY OF CONTRACT EXPENSES

CONTRACT OWNER TRANSACTION EXPENSES

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

   
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------
                                         RANGE OF CDSC OVER TIME

           Number of Completed Years from                                    CDSC
              Date of Purchase Payment                                    Percentage
                       <S>                                                 <C>
                         0                                                    7%
                         1                                                    6%
                         2                                                    5%
                         3                                                    4%
                         4                                                    3%
                         5                                                    2%
                         6                                                    1%
                         7                                                    0%
- ----------------------------------------------------------------------------------------------------------

</TABLE>
    

MAXIMUM ANNUAL CONTRACT MAINTENANCE CHARGE(2)................................$30

VARIABLE ACCOUNT ANNUAL EXPENSES

       Mortality and Expense Risk Charges..................................1.25%
       Administration Charge...............................................0.05%
         Total Variable Account Annual Expenses............................1.30%

   
1      Each Contract Year, the Contract Owner may withdraw without a CDSC:

         (a) any amount in order for this Contract to meet minimum distribution
             requirements under the Code; or
    

   
         (b) up to 10% of each Purchase Payment under IRA Contracts issued on or
             after March 1, 1993.

       Starting with the second Contract Year after a Purchase Payment has been
       made, the Contract Owner may withdraw without a CDSC, the greater of: 

         (a) an amount equal to 10% of each Purchase Payment; or 

         (b) any amount withdrawn in order to meet minimum distribution
             requirements under the Code. 

       Withdrawals may be restricted for Contracts issued pursuant to the
       terms of a Tax Sheltered Annuity Plan or other Qualified Plan. This
       CDSC-free withdrawal privilege is non-cumulative. Free amounts not taken
       during any given Contract Year cannot be taken as free amounts in a
       subsequent Contract Year (see "Waiver of CDSC").
    

2      The Contract Maintenance Charge is deducted on each Contract Anniversary
       and on the date of surrender in any year in which the entire Contract
       Value is surrendered (see "Contract Maintenance Charge").



                                       8

                                   10 of 145
<PAGE>   11



   
                     UNDERLYING MUTUAL FUND ANNUAL EXPENSES(3)
             (AS A PERCENTAGE OF UNDERLYING MUTUAL FUND NET ASSETS,
                          AFTER EXPENSE REIMBURSEMENT)
    

   
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------
                                                   Management                               Total Mutual
                                                      Fees            Other Expenses       Fund Expenses
- -------------------------------------------------------------------------------------------------------------
<S>                                                   <C>                  <C>                  <C>  
American   Century    Variable    Portfolios,         1.00%                0.00%                1.00%
Inc.-American Century VP Balanced
- -------------------------------------------------------------------------------------------------------------
American   Century    Variable    Portfolios,         1.00%                0.00%                1.00%
Inc.-American Century VP Capital Appreciation
- -------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios,  Inc.-          0.70%                0.00%                0.70%
American Century VP Income & Growth
- -------------------------------------------------------------------------------------------------------------
American   Century    Variable    Portfolios,         1.50%                0.00%                1.50%
Inc.-American Century VP International
- -------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios,                 1.00%                0.00%                1.00%
Inc.-American Century VP Value
- -------------------------------------------------------------------------------------------------------------
AVIS-Growth Fund                                      0.41%                0.01%                0.42%
- -------------------------------------------------------------------------------------------------------------
AVIS- High-Yield Bond Fund                            0.50%                0.01%                0.51%
- -------------------------------------------------------------------------------------------------------------
AVIS- U.S. Government/AAA Rated Securities Fund       0.51%                0.02%                0.53%
- -------------------------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund, Inc.                        0.25%                0.03%                0.28%
- -------------------------------------------------------------------------------------------------------------
Dreyfus  Variable  Investment  Fund- Capital          0.75%                0.05%                0.80%
Appreciation Portfolio
- -------------------------------------------------------------------------------------------------------------
Dreyfus  Variable  Investment  Fund- Growth &         0.75%                0.05%                0.80%
Income Portfolio
- -------------------------------------------------------------------------------------------------------------
The  Dreyfus  Socially   Responsible   Growth         0.75%                0.01%                0.76%
Fund, Inc.
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity- Income Portfolio*                0.50%                0.07%                0.57%
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio*                        0.60%                0.07%                0.67%
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP High Income Portfolio                    0.59%                0.12%                0.71%
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio*                      0.75%                0.15%                0.90%
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP II Asset Manager Portfolio*              0.55%                0.09%                0.64%
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund Portfolio*                 0.60%                0.08%                0.68%
- -------------------------------------------------------------------------------------------------------------
Fidelity  VIP  III  Growth   Opportunities            0.60%                0.13%                0.73%
Portfolio*
- -------------------------------------------------------------------------------------------------------------
Morgan  Stanley   Universal  Funds,   Inc.-           0.04%                1.26%                1.30%
Emerging Markets Debt Portfolio*
- -------------------------------------------------------------------------------------------------------------
NSAT- Capital Appreciation Fund                       0.60%                0.09%                0.69%
- -------------------------------------------------------------------------------------------------------------
NSAT- Government Bond Fund                            0.50%                0.08%                0.58%
- -------------------------------------------------------------------------------------------------------------
NSAT- Money Market Fund                               0.40%                0.08%                0.48%
- -------------------------------------------------------------------------------------------------------------
NSAT- Nationwide Small Cap Value Fund*                0.90%                0.15%                1.05%
- -------------------------------------------------------------------------------------------------------------
NSAT- Nationwide Small Company Fund                   1.00%                0.11%                1.11%
- -------------------------------------------------------------------------------------------------------------
NSAT- Total Return Fund                               0.60%                0.07%                0.67%
- -------------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT- Growth Portfolio              0.83%                0.07%                0.90%
- -------------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT- Guardian Portfolio            0.60%                0.40%                1.00%
- -------------------------------------------------------------------------------------------------------------
Neuberger  &  Berman  AMT-  Limited  Maturity         0.65%                0.12%                0.77%
Bond Portfolio
- -------------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT- Partners Portfolio            0.80%                0.06%                0.86%
- -------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account                          0.73%                0.05%                0.78%
Funds-Oppenheimer Bond Fund
- -------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account                          0.70%                0.06%                0.76%
Funds-Oppenheimer Global Securities Fund
- -------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account                          0.73%                0.02%                0.75%
Funds-Oppenheimer Growth Fund
- -------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account                          0.72%                0.03%                0.75%
Funds-Oppenheimer Multiple Strategies Fund
- -------------------------------------------------------------------------------------------------------------
Strong Opportunity Fund II, Inc.                      1.00%                0.15%                1.15%
- -------------------------------------------------------------------------------------------------------------
Strong Variable Insurance Funds,                      1.00%                0.18%                1.18%
Inc.-Discovery Fund II, Inc.
- -------------------------------------------------------------------------------------------------------------
Strong Variable Insurance Funds,                      1.00%                0.51%                1.51%
Inc.-International Stock Fund II
- -------------------------------------------------------------------------------------------------------------

</TABLE>
    



                                       9

                                   11 of 145
<PAGE>   12



   
                     UNDERLYING MUTUAL FUND ANNUAL EXPENSES(3)
             (AS A PERCENTAGE OF UNDERLYING MUTUAL FUND NET ASSETS,
                          AFTER EXPENSE REIMBURSEMENT)
                                    CONTINUED
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------
                                                   Management                               Total Mutual
                                                      Fees            Other Expenses       Fund Expenses
- -------------------------------------------------------------------------------------------------------------
<S>                                                 <C>                  <C>                  <C>  
Van Eck Worldwide Insurance Trust- Worldwide          1.00%                0.12%                1.12%
Bond Fund
- -------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust- Worldwide          0.80%                0.00%                0.80%
Emerging Markets Fund*
- -------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust- Worldwide          1.00%                0.17%                1.17%
Hard Assets Fund*
- -------------------------------------------------------------------------------------------------------------
Van Kampen American Capital Life Investment           1.00%                0.07%                1.07%
Trust- Morgan Stanley Real Estate Securities
Portfolio
- -------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust- International Equity            1.00%                0.35%                1.35%
Portfolio*
- -------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust- Post-Venture Capital            1.07%                0.33%                1.40%
Portfolio*
- -------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust- Small Company Growth            0.90%                0.24%                1.14%
Portfolio*
- -------------------------------------------------------------------------------------------------------------
</TABLE>

3      The Mutual Fund expenses shown above are assessed at the Underlying
       Mutual Fund level and are not direct charges against Variable Account
       assets or reductions from Contract Values. These Underlying Mutual Fund
       expenses are taken into consideration in computing each Underlying Mutual
       Fund's Net Asset Value, which is the share price used to calculate the
       unit values of the Variable Account. The management fees and other
       expenses are more fully described in the prospectus for each individual
       Underlying Mutual Fund. The information relating to the Underlying Mutual
       Fund expenses was provided by the Underlying Mutual Fund and was not
       independently verified by the Company. Except as otherwise noted below,
       the Management Fees and Other Expenses are not currently subject to fee
       waivers or expense reimbursements.

*      The investment advisers for the indicated Underlying Mutual Funds have
       voluntarily agreed to reimburse a portion of the management fees and/or
       other expenses resulting in a reduction of total expenses. Absent any
       partial reimbursement, "Management Fees" and "Other Expenses" would have
       been 0.50% and 0.08% for Fidelity VIP Equity-Income Portfolio, 0.60% and
       0.09% for Fidelity VIP Growth Portfolio, 0.75% and 0.17% for Fidelity VIP
       Overseas Portfolio, 0.55% and 0.10% for Fidelity VIP II Asset Manager
       Portfolio, 0.60% and 0.11% for Fidelity VIP II Contrafund Portfolio,
       0.60% and 0.14% for Fidelity VIP III Growth Opportunities Portfolio,
       0.80% and 1.26% for Morgan Stanley Universal Funds, Inc.-Emerging Markets
       Debt Portfolio, 0.90% and 5.41% for NSAT-Nationwide Small Cap Value Fund,
       1.00% and 0.18% for Van Eck Worldwide Insurance Trust-Worldwide Hard
       Assets Fund, 1.00% and 0.34% for Van Eck Worldwide Insurance
       Trust-Worldwide Emerging Markets Fund, 1.00% and 0.36% for Warburg Pincus
       Trust-International Equity Portfolio, 1.25% and 0.33% for Warburg Pincus
       Trust-Post-Venture Capital Portfolio, and 0.90% and 0.25% for Warburg
       Pincus Trust-Small Company Growth Portfolio.
    



                                       10

                                   12 of 145
<PAGE>   13



                                     EXAMPLE

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

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------
                          If you surrender your 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 Century Variable    95    121     157     277    25     76    130     277      *     76      130      277
Portfolios, Inc.-
American Century VP
Balanced
- ----------------------------------------------------------------------------------------------------------------------
American Century Variable    95    121     157     277    25     76    130     277      *     76      130      277
Portfolios, Inc.-
American Century VP
Capital Appreciation
- ----------------------------------------------------------------------------------------------------------------------
American Century Variable    92    111     141     245    22     66    114     245      *     66      114      245
Portfolios, Inc.-
American Century VP
Income & Growth
- ----------------------------------------------------------------------------------------------------------------------
American Century Variable   100    137     183     328    30     92    156     328      *     92      156      328
Portfolios, Inc.-
American Century VP
International
- ----------------------------------------------------------------------------------------------------------------------
American Century Variable    95    121     157     277    25     76    130     277      *     76      130      277
Portfolios, Inc.-
American Century VP Value
- ----------------------------------------------------------------------------------------------------------------------
AVIS- Growth Fund            89    103     126     214    19     58     99     214      *     58       99      214
- ----------------------------------------------------------------------------------------------------------------------
AVIS- High-Yield Bond Fund   90    105     131     224    20     60    104     224      *     60      104      224
- ----------------------------------------------------------------------------------------------------------------------
AVIS- U.S. Govt./AAA         90    106     132     227    20     61    105     227      *     61      105      227
Rated Securities Fund
- ----------------------------------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund,    87     98     118     199    17     53     91     199      *     53       91      199
Inc.
- ----------------------------------------------------------------------------------------------------------------------
Dreyfus VIF- Capital         93    115     146     256    23     70    119     256      *     70      119      256
Appreciation Portfolio
- ----------------------------------------------------------------------------------------------------------------------
Dreyfus VIF- Growth &        93    115     146     256    23     70    119     256      *     70      119      256
Income Portfolio
- ----------------------------------------------------------------------------------------------------------------------
The Dreyfus Socially         92    113     144     251    22     68    117     251      *     68      117      251
Responsible Growth Fund,
Inc.
- ----------------------------------------------------------------------------------------------------------------------
Fidelity VIP                 90    107     134     231    20     62    107     231      *     62      107      231
Equity-Income Portfolio
- ----------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth          91    110     139     242    21     65    112     242      *     65      112      242
Portfolio
- ----------------------------------------------------------------------------------------------------------------------
Fidelity VIP High Income     92    112     141     246    22     67    114     246      *     67      114      246
Portfolio
- ----------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas        94    118     152     266    24     73    125     266      *     73      125      266
Portfolio
- ----------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Asset        91    110     138     239    21     65    111     239      *     65      111      239
Manager Portfolio
- ----------------------------------------------------------------------------------------------------------------------
Fidelity VIP II              91    111     140     243    21     66    113     243      *     66      113      243
Contrafund Portfolio
- ----------------------------------------------------------------------------------------------------------------------
</TABLE>
    



                                       11

                                   13 of 145
<PAGE>   14



   
<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>
Fidelity VIP III Growth      92     112    143     248      22     67     116     248      *     67      116    248
Opportunities Portfolio
- ----------------------------------------------------------------------------------------------------------------------
Morgan Stanley Universal     98     130    172     308      28     85     145     308      *     85      145    308
Funds, Inc.- Emerging
Markets Debt Portfolio
- ----------------------------------------------------------------------------------------------------------------------
NSAT- Capital                91     111    140     244      21     66     113     244      *     66      113    244
Appreciation Fund
- ----------------------------------------------------------------------------------------------------------------------
NSAT- Government Bond Fund   90     108    135     232      20     63     108     232      *     63      108    232
- ----------------------------------------------------------------------------------------------------------------------
NSAT- Money Market Fund      89     104    129     221      19     59     102     221      *     59      102    221
- ----------------------------------------------------------------------------------------------------------------------
NSAT- Nationwide Small       95     122    154     282      25     77     132     282      *     77      132    282
Cap Value Fund
- ----------------------------------------------------------------------------------------------------------------------
NSAT- Nationwide Small       96     124    163     288      26     79     136     288      *     79      136    288
Company Fund
- ----------------------------------------------------------------------------------------------------------------------
NSAT- Total Return Fund      91     110    139     242      21     65     112     242      *     65      112    242
- ----------------------------------------------------------------------------------------------------------------------
Neuberger & Berman           94     118    152     266      24     73     125     266      *     73      125    266
AMT- Growth Portfolio
- ----------------------------------------------------------------------------------------------------------------------
Neuberger & Berman           95     121    157     277      25     76     130     277      *     76      130    277
AMT- Guardian Portfolio
- -----------------------------------------------------------------------------------------------------------------------
Neuberger & Berman           92     114    145     253      22     69     118     253      *     69      118    253
AMT- Limited Maturity Bond
Portfolio
- ----------------------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT-      93     116    149     262      23     71     122     262      *     71      122    262
Partners Portfolio
- ----------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable         92     114    145     254      22     69     118     254      *     69      118    254
Account Funds-
Oppenheimer Bond Fund
- ----------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable         92     113    144     251      22     68     117     251      *     68      117    251
Account Funds-
Oppenheimer Global
Securities Fund
- ----------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable         92     113    144     250      22     68     117     250      *     68      117    250
Account Funds-
Oppenheimer Growth Fund
- ----------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable         92     113    144     250      22     68     117     250      *     68      117    250
Account Funds-
Oppenheimer Multiple
Strategies Fund
- ----------------------------------------------------------------------------------------------------------------------
Strong Opportunity Fund      96     126    165     292      26     81     138     292      *     81      138    292
II, Inc.
- ----------------------------------------------------------------------------------------------------------------------
Strong Variable Insurance    97     127    166     295      27     82     139     295      *     82      139    295
Funds, Inc.- Discovery
Fund II, Inc.
- ----------------------------------------------------------------------------------------------------------------------
Strong Variable Insurance   100     137    183     329      30     92     156     329      *     92      156    329
Funds, Inc.-
International Stock Fund
II
- ----------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide            96     125    163     289      26     80     136     289      *     80      136    289
Insurance Trust-
Worldwide Bond Fund
- ----------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide            93     115    146     256      23     70     119     256      *     70      119    256
Insurance Trust-
Worldwide Emerging
Markets Fund
- ----------------------------------------------------------------------------------------------------------------------

</TABLE>
    



                                       12

                                   14 of 145
<PAGE>   15



   
<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            96    126     166     294      26     81     139     294      *     81      139     294
Insurance Trust-
Worldwide Hard Assets Fund
- ------------------------------------------------------------------------------------------------------------------------
Van Kampen American          95    123     160     284      25     78     133     284      *     78      133     284
Capital Life Investment
Trust-Morgan Stanley
Real Estate Securities
Portfolio
- ------------------------------------------------------------------------------------------------------------------------
Warburg Pincus               98    132     175     313      28     87     148     313      *     87      148     313
Trust-International
Equity Portfolio
- ------------------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust-        99    133     178     318      29     88     151     318      *     88      151     318
Post-Venture Capital
Portfolio
- ------------------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust-        96    125     164     291      26     80     137     291      *     80      137     291
Small 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 will be
borne directly or indirectly when investing in the Contract. The expenses of the
Variable Account as well as those of the Underlying Mutual Fund options are
reflected in the Example. For more complete descriptions of the expenses of the
Variable Account, see "Variable Account Charges and Other Deductions." For more
complete information regarding expenses paid out of the assets of the Underlying
Mutual Fund options, see the prospectus for each Underlying Mutual Fund.
Deductions for premium taxes may also apply but are not reflected in the Example
shown above (see "Premium Taxes").
    



                                       13

                                   15 of 145
<PAGE>   16



                                    SYNOPSIS

   
The Contracts can be categorized as follows: (1) Non-Qualified; (2) IRAs; (3)
Roth IRAs; (4) SEP IRAs; (5) Tax Sheltered Annuities; and (6) Qualified.

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

The Company does not deduct a sales charge from Purchase Payments made for these
Contracts. However, if any part of the Contract Value is surrendered, the
Company will, with certain exceptions, deduct from the Contract Value a CDSC.
The CDSC will not to exceed the lesser of: (1) 7% of the amount surrendered; or
(2) 7% of the total of all Purchase Payments made within 84 months prior to the
date of the surrender request. 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 deducts a Mortality Risk Charge equal to an annual rate of 0.80% of
the daily net assets of the Variable Account for mortality risks 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 assets 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").

On each Contract Anniversary the Company will deduct a Contract Maintenance
Charge from the Contract Value. The Company will also assess an Administration
Charge equal to an annual rate of 0.05% of the daily net assets of the Variable
Account. These charges are to reimburse the Company for administrative expenses
related to the issue and maintenance of the Contracts (see "Contract Maintenance
Charge" and "Administration Charge").

Upon Annuitization, the selected Annuity Payment Option will begin (see "Annuity
Payment Options"). However, if the net amount to be applied to any Annuity
Payment Option at the Annuitization Date is less than $500, the Contract Value
may be distributed in lump sum in lieu of annuity payments. If any annuity
payment would be less than $20, the Company will have the right to change the
frequency of payments to such intervals as will result in payments of at least
$20. In no event, however, will annuity payments be made less frequently than
annually (see "Frequency and Amount of Annuity Payments").

Taxation of the Contracts will depend on the type of Contract issued (see
"FEDERAL TAX CONSIDERATIONS"). In addition, the Company will charge against the
Purchase Payments or the Contract Value the amount of any premium taxes levied
by a state or any other governmental entity (see "Premium Taxes").

The Contract Owner has a ten day free look to examine the Contract. Within ten
days of the date the Contract is received, it may be returned for any reason to
the Home Office at the address shown on page 1 of this prospectus. If the
Contract is returned to the Company in a timely manner, the Company will void
the Contract and refund the Contract Value in full unless otherwise required by
law. State and/or federal law may provide additional free look privileges. All
IRA, Roth IRA and SEP IRA refunds will be return of Purchase Payments (see
"Right to Revoke").
    



                                       14

                                   16 of 145
<PAGE>   17



CONDENSED FINANCIAL INFORMATION

Accumulation Unit values for an Accumulation Unit outstanding throughout the
period.
   
<TABLE>
<CAPTION>
                              ACCUMULATION     ACCUMULATION       PERCENT         NUMBER OF
                             UNIT VALUE AT      UNIT VALUE       CHANGE IN       ACCUMULATION
                              BEGINNING OF        AT END        ACCUMULATION   UNITS AT END OF
           FUND                  PERIOD         OF PERIOD        UNIT VALUE       THE PERIOD        YEAR
- --------------------------------------------------------------------------------------------------------------
<S>                            <C>              <C>                <C>           <C>               <C> 
American Century Variable       14.300170        16.345418          14.30%        3,321,528         1997
Portfolios, Inc. -              12.912980        14.300170          10.74%        3,254,121         1996
American Century VP             10.801286        12.912980          19.55%        2,978,792         1995
Balanced-Q                      10.876699        10.801286          -0.69%        2,670,990         1994
                                10.232829        10.876699           6.29%        2,039,118         1993
                                10.000000        10.232829           2.33%        1,233,110         1992
- --------------------------------------------------------------------------------------------------------------
American Century Variable       14.300170        16.345418          14.30%        2,535,285         1997
Portfolios, Inc. -              12.912980        14.300170          10.74%        2,577,277         1996
American Century VP             10.801286        12.912980          19.55%        2,471,621         1995
Balanced-NQ                     10.876699        10.801286          -0.69%        2,324,933         1994
                                10.232829        10.876699           6.29%        2,073,593         1993
                                10.000000        10.232829           2.33%        1,301,248         1992
- --------------------------------------------------------------------------------------------------------------
American Century Variable       23.677551        22.608168          -4.52%        7,405,239         1997
Portfolios, Inc. -              25.074858        23.677551          -5.57%        9,324,052         1996
American Century VP             19.378026        25.074858          29.40%        9,867,412         1995
Capital Appreciation-Q          19.864882        19.378026          -2.45%        9,394,094         1994
                                18.244594        19.864882           8.88%        8,366,010         1993
                                18.736465        18.244594          -2.63%        7,578,213         1992
                                13.379768        18.736465          40.04%        4,222,602         1991
                                13.732668        13.379768          -2.57%        1,954,531         1990
                                10.801278        13.732668          27.14%          548,848         1989
                                11.201686        10.801278          -3.57%          224,112         1988
- --------------------------------------------------------------------------------------------------------------
American Century Variable       23.677551        22.608168          -4.52%        4,340,405         1997
Portfolios , Inc. -             25.074858        23.677551          -5.57%        6,231,979         1996
American Century VP             19.378026        25.074858          29.40%        7,570,906         1995
Capital Appreciation-NQ         19.864882        19.378026          -2.45%        7,577,109         1994
                                18.244594        19.864882           8.88%        7,513,748         1993
                                18.736465        18.244594          -2.63%        8,116,485         1992
                                13.379768        18.736465          40.04%        5,428,104         1991
                                13.732668        13.379768          -2.57%        2,629,880         1990
                                10.801278        13.732668          27.14%          974,118         1989
                                11.201686        10.801278          -3.57%          348,954         1988
- --------------------------------------------------------------------------------------------------------------
American Century Variable       11.745639        13.753336          17.09%        3,513,167         1997
Portfolios, Inc. -              10.402550        11.745639          12.91%        2,194,705         1996
American Century VP              9.392316        10.402550          10.76%        1,565,354         1995
International-Q                 10.000000         9.392316          -6.08%          688,372         1994
- --------------------------------------------------------------------------------------------------------------
American Century Variable       11.745639        13.753336          17.09%        2,814,767         1997
Portfolios, Inc. -              10.402550        11.745639          12.91%        1,758,586         1996
American Century VP              9.392316        10.402550          10.76%        1,498,305         1995
International-NQ                10.000000         9.392316          -6.08%          845,551         1994
- --------------------------------------------------------------------------------------------------------------
American Century Variable       10.142565        12.621843          24.44%        1,153,698         1997
Portfolio, Inc. -               10.000000        10.142565           1.43%           12,933         1996*
American Century VP Value-Q
- --------------------------------------------------------------------------------------------------------------
American Century Variable       10.142565        12.621843          24.44%        1,177,685         1997
Portfolio, Inc. -               10.000000        10.142565           1.43%           77,276         1996*
American Century VP Value-NQ
- --------------------------------------------------------------------------------------------------------------

</TABLE>
    



                                       15

                                   17 of 145
<PAGE>   18




CONDENSED FINANCIAL INFORMATION-CONTINUED

Accumulation Unit values for an Accumulation Unit outstanding throughout the
period.
   
<TABLE>
<CAPTION>
                              ACCUMULATION     ACCUMULATION       PERCENT         NUMBER OF
                             UNIT VALUE AT      UNIT VALUE       CHANGE IN       ACCUMULATION
                              BEGINNING OF        AT END        ACCUMULATION   UNITS AT END OF
           FUND                  PERIOD         OF PERIOD        UNIT VALUE       THE PERIOD        YEAR
- --------------------------------------------------------------------------------------------------------------
<S>                            <C>              <C>                <C>           <C>               <C> 
AVIS-                           24.479182        31.433956         28.41%         425,839           1997
Growth Fund-Q                   21.880052        24.479182         11.88%         486,423           1996
                                16.632869        21.880052         31.55%         533,382           1995
                                16.767635        16.632869         -0.80%         568,831           1994
                                14.603954        16.767635         14.82%         614,673           1993
                                13.356752        14.603954          9.34%         630,618           1992
                                10.154286        13.356752         31.54%         637,666           1991
                                10.758820        10.154286         -5.62%         612,309           1990
                                 8.912471        10.758820         20.72%         578,318           1989**
                                 7.950563         8.912471         12.10%         335,760           1988
- --------------------------------------------------------------------------------------------------------------
AVIS-                           24.479182        31.433956         28.41%         417,659           1997
Growth Fund-NQ                  21.880052        24.479182         11.88%         471,250           1996
                                16.632869        21.880052         31.55%         544,338           1995
                                16.767635        16.632869         -0.80%         538,005           1994
                                14.603954        16.767635         14.82%         573,448           1993
                                13.356752        14.603954          9.34%         658,355           1992
                                10.154286        13.356752         31.54%         675,796           1991
                                10.758820        10.154286         -5.62%         709,255           1990
                                 8.912471        10.758820         20.72%         847,522           1989**
                                 7.950563         8.912471         12.10%         365,976           1988
- --------------------------------------------------------------------------------------------------------------
AVIS-                           23.160826        25.696356         10.95%          79,449           1997
High-Yield Bond Fund-Q          20.792452        23.160826         11.73%          74,769           1996
                                17.247186        20.792452         20.19%          74,984           1995
                                18.696382        17.247186         -7.75%          90,073           1994
                                16.269615        18.696382         14.92%          97,302           1993
                                14.656040        16.269615         11.01%          96,741           1992
                                11.731211        14.656040         24.93%         104,317           1991
                                11.446666        11.731211          2.49%          91,778           1990
                                10.615988        11.446666          7.82%         107,592           1989**
                                10.185386        10.615988          4.23%          80,266           1988
- --------------------------------------------------------------------------------------------------------------
AVIS-                           23.160826        25.696356         10.95%          44,445           1997
High-Yield Bond Fund-NQ         20.792452        23.160826         11.73%          53,096           1996
                                17.247186        20.792452         20.19%          65,007           1995
                                18.696382        17.247186         -7.75%          63,653           1994
                                16.269615        18.696382         14.92%          90,260           1993
                                14.656040        16.269615         11.01%          85,512           1992
                                11.731211        14.656040         24.93%          93,543           1991
                                11.446666        11.731211          2.49%          84,258           1990
                                10.615988        11.446666          7.82%         120,140           1989**
                                10.185386        10.615988          4.23%          67,570           1988
- --------------------------------------------------------------------------------------------------------------
AVIS-                           18.395431        19.690955          7.04%         146,543           1997
U.S. Gov't/AAA-Rated            18.077072        18.395431          1.76%         183,087           1996
Securities Fund-Q               15.872495        18.077072         13.89%         315,331           1995
                                16.810323        15.872495         -5.58%         346,442           1994
                                15.319654        16.810323          9.73%         414,364           1993
                                14.425067        15.319654          6.20%         396,892           1992
                                12.605067        14.425067         14.44%         436,968           1991
                                11.780016        12.605067          7.00%         457,802           1990
                                10.909251        11.780016          7.98%         493,935           1989**
                                10.389044        10.909251          5.01%         303,920           1988
- --------------------------------------------------------------------------------------------------------------

</TABLE>
    



                                       16

                                   18 of 145
<PAGE>   19



CONDENSED FINANCIAL INFORMATION-CONTINUED

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

   
<TABLE>
<CAPTION>
                           ACCUMULATION      ACCUMULATION        PERCENT         NUMBER OF
                           UNIT VALUE AT      UNIT VALUE        CHANGE IN       ACCUMULATION
                           BEGINNING OF         AT END        ACCUMULATION    UNITS AT END OF
          FUND                PERIOD          OF PERIOD        UNIT VALUE        THE PERIOD        YEAR
- -------------------------------------------------------------------------------------------------------------
<S>                        <C>               <C>                 <C>            <C>              <C> 
AVIS-                        18.395431         19.690955           7.04%            111,728          1997
U.S. Gov't/AAA-Rated         18.077072         18.395431           1.76%            149,634          1996
Securities Fund-NQ           15.872495         18.077072          13.89%            238,614          1995
                             16.810323         15.872495          -5.58%            272,776          1994
                             15.319654         16.810323           9.73%            365,338          1993
                             14.425067         15.319654           6.20%            447,387          1992
                             12.605067         14.425067          14.44%            496,734          1991
                             11.780016         12.605067           7.00%            528,128          1990
                             10.909251         11.780016           7.98%            997,613          1989**
                             10.389044         10.909251           5.01%            801,676          1988
- -------------------------------------------------------------------------------------------------------------
Dreyfus Stock Index          16.470432         21.614298          31.23%         12,220,119          1997
Fund, Inc.- Q                13.619180         16.470432          20.94%          7,592,255          1996
                             10.087774         13.619180          35.01%          3,284,707          1995
                             10.130946         10.087774          -0.43%            539,188          1994
                             10.000000         10.130946           1.31%            114,256          1993
- -------------------------------------------------------------------------------------------------------------
Dreyfus Stock Index          16.470432         21.614298          31.23%          9,791,828          1997
Fund, Inc.- NQ               13.619180         16.470432          20.94%          6,210,747          1996
                             10.087774         13.619180          35.01%          2,805,145          1995
                             10.130946         10.087774          -0.43%            418,990          1994
                             10.000000         10.130946           1.31%             53,556          1993
- -------------------------------------------------------------------------------------------------------------
Dreyfus Variable             10.000000         10.192063           1.92%            160,444          1997*
Investment Fund-
Capital Appreciation
Portfolio- Q
- -------------------------------------------------------------------------------------------------------------
Dreyfus Variable             10.000000         10.192063           1.92%            195,833          1997*
Investment Fund-
Capital Appreciation
Portfolio- NQ
- -------------------------------------------------------------------------------------------------------------
Dreyfus Variable              9.986925         11.455116          14.70%            948,045          1997
Investment Fund -            10.000000          9.986925          -0.13%             15,022          1996*
Growth & Income
Portfolio- Q
- -------------------------------------------------------------------------------------------------------------
Dreyfus Variable              9.986925         11.455166          14.70%            850,450          1997
Investment Fund -            10.000000          9.986925          -0.13%              2,643          1996*
Growth & Income
Portfolio- NQ
- -------------------------------------------------------------------------------------------------------------
The Dreyfus Socially         17.037112         21.597400          26.77%          2,568,412          1997
Responsible Growth           14.239508         17.037112          19.65%          1,552,615          1996
Fund, Inc.- Q                10.721141         14.239508          32.82%            640,387          1995
                             10.702195         10.721141           0.18%            301,426          1994
                             10.000000         10.702195           7.02%             32,265          1993
- -------------------------------------------------------------------------------------------------------------
The Dreyfus Socially         17.037112         21.597400          26.77%          1,595,569          1997
Responsible Growth           14.239508         17.037112          19.65%          1,190,421          1996
Fund, Inc.- NQ               10.721141         14.239508          32.82%            421,093          1995
                             10.702195         10.721141           0.18%            263,764          1994
                             10.000000         10.702195           7.02%             48,396          1993
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP                 28.043676         35.459509          26.44%         23,984,214          1997
Equity-Income                24.863579         28.043676          12.79%         23,565,494          1996
Portfolio-Q                  18.646331         24.863579          33.34%         21,482,777          1995
                             17.644458         18.646331           5.68%         15,283,540          1994
                             15.123262         17.644458          16.67%         10,828,747          1993
                             13.099125         15.123262          15.45%          6,712,294          1992
                             10.095775         13.099125          29.75%          4,458,956          1991
                             12.075648         10.095775         -16.40%          3,063,355          1990
                             10.425721         12.075648          15.83%          1,898,037          1989
                              8.589543         10.425721          21.38%            319,889          1988
- -------------------------------------------------------------------------------------------------------------

</TABLE>
    



                                       17

                                   19 of 145
<PAGE>   20



CONDENSED FINANCIAL INFORMATION-CONTINUED

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

   
<TABLE>
<CAPTION>
                           ACCUMULATION      ACCUMULATION        PERCENT         NUMBER OF
                           UNIT VALUE AT      UNIT VALUE        CHANGE IN       ACCUMULATION
                           BEGINNING OF         AT END        ACCUMULATION    UNITS AT END OF
          FUND                PERIOD          OF PERIOD        UNIT VALUE        THE PERIOD        YEAR
- -------------------------------------------------------------------------------------------------------------
<S>                         <C>               <C>                <C>            <C>               <C> 
Fidelity VIP Equity -        28.043676         35.459509          26.44%         19,527,927        1997
Income Portfolio-NQ          24.863579         28.043676          12.79%         20,058,276        1996
                             18.646331         24.863579          33.34%         21,094,657        1995
                             17.644458         18.646331           5.68%         15,217,260        1994
                             15.123262         17.644458          16.67%         11,195,669        1993
                             13.099125         15.123262          15.45%          6,754,475        1992
                             10.095775         13.099125          29.75%          4,614,322        1991
                             12.075648         10.095775         -16.40%          3,627,225        1990
                             10.425721         12.075648          15.83%          2,861,738        1989
                              8.589543         10.425721          21.38%            678,815        1988
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth          38.497038         46.918894          21.88%         17,382,123        1997
Portfolio-Q                  34.006052         38.497038          13.21%         17,849,804        1996
                             25.451479         34.006052          33.61%         15,252,906        1995
                             25.790764         25.451479          -1.32%         11,689,858        1994
                             21.890060         25.790764          17.82%          8,260,724        1993
                             20.287900         21.890060           7.90%          5,747,021        1992
                             14.125398         20.287900          43.63%          3,088,464        1991
                             16.214983         14.125398         -12.89%          1,245,106        1990
                             12.501824         16.214983          29.70%            398,400        1989
                             10.938414         12.501824          14.29%             38,122        1988
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth          38.497038         46.918894          21.88%         11,857,821        1997
Portfolio-NQ                 34.006052         38.497038          13.21%         13,715,597        1996
                             25.451479         34.006052          33.61%         13,813,237        1995
                             25.790764         25.451479          -1.32%         10,492,508        1994
                             21.890060         25.790764          17.82%          8,788,434        1993
                             20.287900         21.890060           7.90%          6,695,765        1992
                             14.125398         20.287900          43.63%          4,003,764        1991
                             16.214983         14.125398         -12.89%          2,190,071        1990
                             12.501824         16.214983          29.70%            857,832        1989
                             10.938414         12.501824          14.29%            105,051        1988
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP High            24.553550         28.515871          16.14%          6,886,178        1997
Income Portfolio-Q           21.817076         24.553550          12.54%          7,274,256        1996
                             18.327364         21.817076          19.04%          6,464,833        1995
                             18.859652         18.327364          -2.82%          4,924,388        1994
                             15.855840         18.859652          18.94%          4,044,756        1993
                             13.055215         15.855840          21.45%          1,837,635        1992
                              9.778064         13.055215          33.52%            669,289        1991
                             10.147625          9.778064          -3.64%            277,945        1990
                             10.736745         10.147625          -5.49%            209,652        1989
                              9.736528         10.736745          10.27%             67,813        1988
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP High            24.553550         28.515871          16.14%          8,097,358        1997
Income Portfolio-NQ          21.817076         24.553550          12.54%          8,722,126        1996
                             18.327364         21.817076          19.04%          7,993,534        1995
                             18.859652         18.327364          -2.82%          6,177,851        1994
                             15.855840         18.859652          18.94%          5,307,509        1993
                             13.055215         15.855840          21.45%          2,645,096        1992
                              9.778064         13.055215          33.52%          1,098,412        1991
                             10.147625          9.778064          -3.64%            425,270        1990
                             10.736745         10.147625          -5.49%            353,195        1989
                              9.736528         10.736745          10.27%            140,237        1988
- -------------------------------------------------------------------------------------------------------------

</TABLE>
    



                                       18

                                   20 of 145
<PAGE>   21



CONDENSED FINANCIAL INFORMATION-CONTINUED

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

   
<TABLE>
<CAPTION>
                           ACCUMULATION      ACCUMULATION       PERCENT         NUMBER OF
                           UNIT VALUE AT      UNIT VALUE       CHANGE IN       ACCUMULATION
                           BEGINNING OF         AT END        ACCUMULATION   UNITS AT END OF
          FUND                PERIOD          OF PERIOD        UNIT VALUE       THE PERIOD         YEAR
- -------------------------------------------------------------------------------------------------------------
<S>                        <C>               <C>                <C>           <C>                <C> 
Fidelity VIP Overseas        16.573676         18.248482          10.11%        12,793,113         1997
Portfolio-Q                  14.832631         16.573676          11.74%        13,781,464         1996
                             13.701507         14.832631           8.26%        14,272,080         1995
                             13.646118         13.701507           0.41%        15,065,853         1994
                             10.074553         13.646118          35.45%        11,518,590         1993
                             11.432117         10.074553         -11.88%         5,381,715         1992
                             10.707951         11.432117           6.76%         3,095,641         1991
                             11.042233         10.707951          -3.03%         1,715,341         1990
                              8.858811         11.042233          24.65%           356,389         1989
                              8.300609          8.858811           6.72%            53,275         1988
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas        16.573676         18.248482          10.11%        11,023,038         1997
Portfolio-NQ                 14.832631         16.573676          11.74%        12,840,712         1996
                             13.701507         14.832631           8.26%        14,672,390         1995
                             13.646118         13.701507           0.41%        17,550,925         1994
                             10.074553         13.646118          35.45%        14,793,318         1993
                             11.432117         10.074553         -11.88%         5,341,001         1992
                             10.707951         11.432117           6.76%         3,211,265         1991
                             11.042233         10.707951          -3.03%         1,989,713         1990
                              8.858811         11.042233          24.65%           605,461         1989
                              8.300609          8.858811           6.72%           167,313         1988
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP II Asset        20.422622         24.319958          19.08%        20,417,818         1997
Manager Portfolio-Q          18.056027         20.422622          13.11%        21,570,235         1996
                             15.641016         18.056027          15.44%        22,704,319         1995
                             16.874276         15.641016          -7.31%        24,788,850         1994
                             14.123234         16.874276          19.48%        17,438,762         1993
                             12.789976         14.123234          10.42%         6,977,842         1992
                             10.572963         12.789976          20.97%         2,513,661         1991
                             10.028081         10.572963           5.43%           729,271         1990
                             10.000000         10.028081           0.28%           124,631         1989
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP II Asset        20.422622         24.319958          19.08%        12,420,418         1997
Manager Portfolio- NQ        18.056027         20.422622          13.11%        13,822,886         1996
                             15.641016         18.056027          15.44%        16,037,811         1995
                             16.874276         15.641016          -7.31%        20,692,145         1994
                             14.123234         16.874276          19.48%        16,652,403         1993
                             12.789976         14.123234          10.42%         6,313,629         1992
                             10.572963         12.789976          20.97%         1,991,456         1991
                             10.028081         10.572963           5.43%           696,595         1990
                             10.000000         10.028081           0.28%           161,084         1989
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund   13.255157         16.241378          22.53%        13,856,940         1997
Portfolio - Q                11.071500         13.255157          19.72%        10,594,586         1996
                             10.000000         11.071500          10.72%         3,025,498         1995
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP II  Contrafund  13.255157         16.241378          22.53%        11,315,346         1997
Portfolio - NQ               11.071500         13.255157          19.72%         9,866,842         1996
                             10.000000         11.071500          10.72%         3,490,716         1995
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP III             10.000000         10.932125           9.32%           946,688         1997*
Growth Opportunities
Portfolio-Q
- -------------------------------------------------------------------------------------------------------------

</TABLE>
    



                                       19

                                   21 of 145
<PAGE>   22



CONDENSED FINANCIAL INFORMATION-CONTINUED

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

   
<TABLE>
<CAPTION>
                           ACCUMULATION      ACCUMULATION        PERCENT         NUMBER OF
                           UNIT VALUE AT      UNIT VALUE        CHANGE IN       ACCUMULATION
                           BEGINNING OF         AT END        ACCUMULATION    UNITS AT END OF
          FUND                PERIOD          OF PERIOD        UNIT VALUE        THE PERIOD        YEAR
- -------------------------------------------------------------------------------------------------------------
<S>                         <C>               <C>                 <C>            <C>              <C>  
Fidelity VIP III Growth      10.000000         10.932125           9.32%          861,112          1997*
Opportunities
Portfolio-NQ
- -------------------------------------------------------------------------------------------------------------
Morgan Stanley               10.000000          9.810487          -1.90%          172,203          1997*
Universal Funds, Inc.-
Emerging Markets
Debt Portfolio-Q
- -------------------------------------------------------------------------------------------------------------
Morgan Stanley               10.000000          9.810487          -1.90%          222,098          1997*
Universal Funds, Inc.-
Emerging Markets
Debt Portfolio-NQ
- -------------------------------------------------------------------------------------------------------------
NSAT-Capital                 17.979967         23.867569          32.75%          3,948,978        1997
Appreciation Fund-Q          14.442619         17.979967          24.49%          2,288,355        1996
                             11.311683         14.442619          27.68%            897,315        1995
                             11.564256         11.311683          -2.18%            890,035        1994
                             10.689287         11.564256           8.19%            545,013        1993
                             10.000000         10.689287           6.89%            189,896        1992
- -------------------------------------------------------------------------------------------------------------
NSAT-Capital                 17.979967         23.867569          32.75%          4,139,623        1997
Appreciation Fund-NQ         14.442619         17.979967          24.49%          2,612,175        1996
                             11.311683         14.442619          27.68%            904,797        1995
                             11.564256         11.311683          -2.18%            897,902        1994
                             10.689287         11.564256           8.19%            549,294        1993
                             10.000000         10.689287           6.89%            551,252        1992
- -------------------------------------------------------------------------------------------------------------
NSAT-                        30.296925         32.793820           8.24%          3,575,004        1997
Government Bond              29.663756         30.296925           2.13%          3,938,276        1996
Fund-Q                       25.309101         29.663756          17.21%          4,150,795        1995
                             26.497619         25.309101          -4.49%          4,217,320        1994
                             24.513489         26.497619           8.09%          4,093,697        1993
                             23.025331         24.513489           6.46%          3,388,192        1992
                             19.989831         23.025331          15.19%          2,396,577        1991
                             18.497836         19.989831           8.07%          1,366,952        1990
                             16.442690         18.497836          12.50%            769,336        1989
                             15.416798         16.442690           6.65%            397,372        1988
- -------------------------------------------------------------------------------------------------------------
NSAT-                        30.216906         32.707206           8.24%          2,848,085        1997
Government Bond              29.585401         30.216906           2.13%          3,184,368        1996
Fund-NQ                      25.242252         29.585401          17.21%          3,385,486        1995
                             26.427634         25.242252          -4.49%          3,855,380        1994
                             24.448737         26.427634           8.09%          4,068,930        1993
                             22.964507         24.448737           6.46%          3,746,706        1992
                             19.937021         22.964507          15.19%          3,069,935        1991
                             18.448970         19.937021           8.07%          2,213,029        1990
                             16.399248         18.448970          12.50%          1,776,299        1989
                             15.376062         16.399248           6.65%          1,568,736        1988
- -------------------------------------------------------------------------------------------------------------
NSAT-Money                   22.132823         22.994005           3.89%         10,935,137        1997
Market Fund-Q***             21.334141         22.132823           3.74%          9,766,503        1996
                             20.457373         21.334141           4.29%          9,961,763        1995
                             19.951530         20.457373           2.54%         11,466,217        1994
                             19.672720         19.951530           1.42%          5,669,948        1993
                             19.275668         19.672720           2.06%          5,743,893        1992
                             18.453701         19.275668           4.45%          5,848,337        1991
                             17.301093         18.453701           6.66%          4,869,455        1990
                             16.070303         17.301093           7.66%          1,988,984        1989
                             15.171173         16.070303           5.93%          1,232,073        1988
- -------------------------------------------------------------------------------------------------------------

</TABLE>
    



                                       20

                                   22 of 145
<PAGE>   23



CONDENSED FINANCIAL INFORMATION-CONTINUED

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

   
<TABLE>
<CAPTION>
                           ACCUMULATION      ACCUMULATION        PERCENT         NUMBER OF
                           UNIT VALUE AT      UNIT VALUE        CHANGE IN       ACCUMULATION
                           BEGINNING OF         AT END        ACCUMULATION    UNITS AT END OF
          FUND                PERIOD          OF PERIOD        UNIT VALUE        THE PERIOD        YEAR
- -------------------------------------------------------------------------------------------------------------
<S>                        <C>               <C>                 <C>           <C>               <C> 
NSAT-Money                   22.132823         22.994005           3.89%         11,155,103        1997
Market Fund-NQ***            21.334141         22.132823           3.74%         10,963.993        1996
                             20.457373         21.334141           4.29%         10,688,426        1995
                             19.951530         20.457373           2.54%         16,632,423        1994
                             19.672720         19.951530           1.42%          8,583,554        1993
                             19.275668         19.672720           2.06%          7,286,887        1992
                             18.453701         19.275668           4.45%          7,417,882        1991
                             17.301093         18.453701           6.66%          7,729,382        1990
                             16.070303         17.301093           7.66%          5,325,942        1989
                             15.171173         16.070303           5.93%          5,407,347        1988
- -------------------------------------------------------------------------------------------------------------
NSAT-Nationwide Small        13.831813         16.020642          15.82%          4,812,645        1997
Company Fund - Q             11.410135         13.831813          21.22%          3,071,120        1996
                             10.000000         11.410135          14.10%            157,084        1995
- -------------------------------------------------------------------------------------------------------------
NSAT-Nationwide Small        13.831813         16.020642          15.82%          3,793,288        1997
Company Fund - NQ            11.410135         13.831813          21.22%          3,061,699        1996
                             10.000000         11.410135          14.10%            607,477        1995
- -------------------------------------------------------------------------------------------------------------
NSAT-Total                   62.707634         80.108117          27.75%          4,368,093        1997
Return Fund-Q                52.147953         62.707634          20.25%          3,546,292        1996
                             40.926247         52.147953          27.42%          2,843,673        1995
                             41.023082         40.926247          -0.24%          2,189,971        1994
                             37.471598         41.023082           9.48%          1,747,873        1993
                             35.094975         37.471598           6.77%          1,417,457        1992
                             25.674744         35.094975          36.69%            905,547        1991
                             28.286971         25.674744          -9.23%            720,473        1990
                             25.311336         28.286971          11.76%            604,552        1989
                             21.361366         25.311336          18.49%            467,922        1988
- -------------------------------------------------------------------------------------------------------------
NSAT-Total                   61.092889         78.045294          27.75%          3,538,356        1997
Return Fund-NQ               50.805130         61.092889          20.25%          3,148,253        1996
                             39.872391         50.805130          27.42%          2,833,128        1995
                             39.966728         39.872391          -0.24%          2,396,609        1994
                             36.506693         39.966728           9.48%          2,125,354        1993
                             34.191261         36.506693           6.77%          2,066,486        1992
                             25.013609         34.191261          36.69%          1,759,891        1991
                             27.558577         25.013609          -9.23%          1,524,116        1990
                             24.659571         27.558577          11.76%          1,576,425        1989
                             20.811313         24.659571          18.49%          1,429,315        1988
- -------------------------------------------------------------------------------------------------------------
Neuberger & Berman           29.757359         37.889922          27.33%          5,338,769        1997
AMT-Growth                   27.626244         29.757359           7.71%          5,597,573        1996
Portfolio-Q                  21.247525         27.626244          30.02%          5,919,670        1995
                             22.656907         21.247525          -6.22%          4,909,356        1994
                             21.495392         22.656907           5.40%          4,959,418        1993
                             19.882145         21.495392           8.11%          4,432,865        1992
                             15.527030         19.882145          28.05%          3,336,332        1991
                             17.135185         15.527030          -9.39%          1,761,170        1990
                             13.408445         17.135185          27.79%            751,612        1989
                             10.783816         13.408445          24.34%            109,355        1988
- -------------------------------------------------------------------------------------------------------------

</TABLE>
    



                                       21

                                   23 of 145
<PAGE>   24



CONDENSED FINANCIAL INFORMATION-CONTINUED

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

   
<TABLE>
<CAPTION>
                          ACCUMULATION      ACCUMULATION         PERCENT         NUMBER OF
                          UNIT VALUE AT      UNIT VALUE         CHANGE IN       ACCUMULATION
                          BEGINNING OF         AT END         ACCUMULATION    UNITS AT END OF
         FUND                PERIOD           OF PERIOD        UNIT VALUE        THE PERIOD        YEAR
- -------------------------------------------------------------------------------------------------------------
<S>                       <C>               <C>                 <C>            <C>               <C> 
Neuberger & Berman          29.757359         37.889922           27.33%         4,164,923         1997
AMT-Growth Portfolio-       27.626244         29.757359            7.71%         4,702,904         1996
NQ                          21.247525         27.626244           30.02%         5,358,461         1995
                            22.656907         21.247525           -6.22%         4,342,056         1994
                            21.495392         22.656907            5.40%         4,728,052         1993
                            19.882145         21.495392            8.11%         4,843,969         1992
                            15.527030         19.882145           28.05%         3,982,667         1991
                            17.135185         15.527030           -9.39%         2,294,185         1990
                            13.408445         17.135185           27.79%         1,363,755         1989
                            10.783816         13.408445           24.34%           291,414         1988
- --------------------------------------------------------------------------------------------------------------
Neuberger & Berman          16.791470         17.690564            5.35%         3,398,882         1997
AMT-Limited Maturity        16.311479         16.791470            2.94%         3,722,398         1996
Bond Portfolio-Q            14.896724         16.311479            9.50%         4,061,293         1995
                            15.115753         14.896724           -1.45%         3,859,535         1994
                            14.362908         15.115753            5.24%         5,013,322         1993
                            13.836035         14.362908            3.81%         3,563,619         1992
                            12.589849         13.836035            9.90%         1,462,609         1991
                            11.776036         12.589849            6.91%           720,644         1990
                            10.770188         11.776036            9.34%           303,493         1989
                            10.182117         10.770188            5.78%           104,283         1988
- --------------------------------------------------------------------------------------------------------------
Neuberger & Berman          16.791470         17.690564            5.35%         2,928,007         1997
AMT-Limited Maturity        16.311479         16.791470            2.94%         3,388,267         1996
Bond Portfolio-NQ           14.896724         16.311479            9.50%         3,866,535         1995
                            15.115753         14.896724           -1.45%         4,238,249         1994
                            14.362908         15.115753            5.24%         5,023,386         1993
                            13.836035         14.362908            3.81%         3,217,005         1992
                            12.589849         13.836035            9.90%         1,326,257         1991
                            11.776036         12.589849            6.91%           676,768         1990
                            10.770188         11.776036            9.34%           299,695         1989
                            10.182117         10.770188            5.78%           101,445         1988
- -------------------------------------------------------------------------------------------------------------
Neuberger & Berman          17.256151         22.354609           29.55%         7,980,031         1997
AMT-Partners                13.494251         17.256151           27.88%         5,383,558         1996
Portfolio-Q                 10.017795         13.494251           34.70%         2,151,917         1995
                            10.000000         10.017795            0.18%           223,285         1994
- -------------------------------------------------------------------------------------------------------------
Neuberger & Berman          17.256151         22.354609           29.55%         7,769,569         1997
AMT-Partners                13.494251         17.256151           27.88%         5,392,259         1996
Portfolio-NQ                10.017795         13.494251           34.70%         2,173,222         1995
                            10.000000         10.017795            0.18%           324,320         1994
- --------------------------------------------------------------------------------------------------------------
Oppenheimer Variable        17.356310         18.715948            7.83%         4,076,992         1997
Accounts Fund-              16.781326         17.356310            3.43%         3,808,030         1996
Oppenheimer  Bond           14.531774         16.781326           15.48%         3,369,101         1995
Fund-Q                      15.013579         14.531774           -3.21%         2,694,486         1994
                            13.456350         15.013579           11.57%         2,304,838         1993
                            12.801628         13.456350            5.11%         1,429,504         1992
                            11.026344         12.801628           16.10%           609,779         1991
                            10.352435         11.026344            6.51%           193,600         1990
                            10.000000         10.352435            3.52%            64,637         1989
- --------------------------------------------------------------------------------------------------------------
Oppenheimer Variable        17.356310         18.715948            7.83%         3,420,959         1997
Accounts Fund-              16.781326         17.356310            3.43%         3,276,566         1996
Oppenheimer Bond            14.531774         16.781326           15.48%         3,073,942         1995
Fund-NQ                     15.013579         14.531774           -3.21%         2,666,115         1994
                            13.456350         15.013579           11.57%         2,249,484         1993
                            12.801628         13.456350            5.11%         1,407,269         1992
                            11.026344         12.801628           16.10%           627,014         1991
                            10.352435         11.026344            6.51%           243,677         1990
                            10.000000         10.352435            3.52%            56,538         1989
- --------------------------------------------------------------------------------------------------------------

</TABLE>
    



                                       22

                                   24 of 145
<PAGE>   25



CONDENSED FINANCIAL INFORMATION-CONTINUED

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

   
<TABLE>
<CAPTION>
                         ACCUMULATION     ACCUMULATION        PERCENT           NUMBER OF
                        UNIT VALUE AT      UNIT VALUE        CHANGE IN        ACCUMULATION
                         BEGINNING OF        AT END        ACCUMULATION      UNITS AT END OF
         FUND               PERIOD         OF PERIOD        UNIT VALUE         THE PERIOD           YEAR
- --------------------------------------------------------------------------------------------------------------
<S>                      <C>              <C>                <C>              <C>                 <C> 
Oppenheimer Variable       13.266755        16.030693          20.83%           9,603,574           1997
Accounts Fund-             11.411200        13.266755          16.26%           7,895,779           1996
Oppenheimer Global         11.307851        11.411200           0.91%           6,518,772           1995
Securities Fund-Q          12.151882        11.307851          -6.95%           6,376,101           1994
                           10.000000        12.151882          21.52%           1,254,946           1993
- --------------------------------------------------------------------------------------------------------------
Oppenheimer Variable       13.266755        16.030693          20.83%           6,175,581           1997
Accounts Fund-             11.411200        13.266755          16.26%           5,355,527           1996
Oppenheimer Global         11.307851        11.411200           0.91%           4,810,440           1995
Securities Fund-NQ         12.151882        11.307851          -6.95%           6,373,740           1994
                           10.000000        12.151882          21.52%           1,833,969           1993
- --------------------------------------------------------------------------------------------------------------
Oppenheimer Variable       10.000000        10.427884           4.28%             465,695           1997*
Account Funds-
Oppenheimer Growth
Fund-Q
- --------------------------------------------------------------------------------------------------------------
Oppenheimer Variable       10.000000        10.427884           4.28%             330,322           1997*
Account Funds-
Oppenheimer Growth
Fund-NQ
- --------------------------------------------------------------------------------------------------------------
Oppenheimer Variable       18.045475       20.878401           15.70%           5,140,468          1997
Accounts Fund-             15.831164       18.045475           13.99%           4,869,534          1996
Oppenheimer Multiple       13.216172       15.831164           19.79%           4,418,303          1995
Strategies Fund-Q          13.655607       13.216172           -3.22%           3,897,893          1994
                           11.932236       13.655607           14.44%           2,951,734          1993
                           11.091678       11.932236            7.58%           1,837,408          1992
                            9.565675       11.091678           15.95%           1,118,029          1991
                            9.880485        9.565675           -3.19%             643,641          1990
                           10.000000        9.880485           -1.20%             139,332          1989
- -------------------------------------------------------------------------------------------------------------
Oppenheimer Variable       18.045475       20.878401           15.70%           4,005,875          1997
Accounts Fund-             15.831164       18.045475           13.99%           3,811,559          1996
Oppenheimer Multiple       13.216172       15.831164           19.79%           3,837,204          1995
Strategies Fund-NQ         13.655607       13.216172           -3.22%           3,363,638          1994
                           11.932236       13.655607           14.44%           2,677,668          1993
                           11.091678       11.932236            7.58%           1,697,934          1992
                            9.565675       11.091678           15.95%           1,012,431          1991
                            9.880485        9.565675           -3.19%             603,205          1990
                           10.000000        9.880485           -1.20%             184,606          1989
- -------------------------------------------------------------------------------------------------------------
Strong Opportunity         21.072564        26.092982          23.82%          11,262,847          1997
Fund II, Inc.-Q            18.071722        21.072564          16.61%          11,342,542          1996
                           14.551898        18.071722          24.19%           9,874,627          1995
                           14.230988        14.551898           2.26%           8,576,003          1994
                           11.519061        14.230988          23.54%           4,733,084          1993
                           10.000000        11.519061          15.19%           1,132,322          1992
- --------------------------------------------------------------------------------------------------------------
Strong Opportunity         21.072564        26.092982          23.82%           7,827,155          1997
Fund II, Inc.-NQ           18.071722        21.072564          16.61%           8,634,564          1996
                           14.551898        18.071722          24.19%           8,712,015          1995
                           14.230988        14.551898           2.26%           8,937,552          1994
                           11.519061        14.230988          23.54%           5,766,194          1993
                           10.000000        11.519061          15.19%           1,281,636          1992
- --------------------------------------------------------------------------------------------------------------
Strong Variable            16.129688        17.733129           9.94%           3,782,422          1997
Insurance Funds, Inc.-     16.212409        16.129688          -0.51%           4,502,456          1996
Discovery Fund II,         12.143604        16.212409          33.51%           5,223,195          1995
Inc.-Q                     13.003747        12.143604          -6.61%           3,921,214          1994
                           10.796708        13.003747          20.44%           2,178,730          1993
                           10.000000        10.796708           7.97%           1,002,256          1992
- --------------------------------------------------------------------------------------------------------------

</TABLE>
    



                                       23

                                   25 of 145
<PAGE>   26



CONDENSED FINANCIAL INFORMATION-CONTINUED

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

   
<TABLE>
<CAPTION>
                           ACCUMULATION      ACCUMULATION         PERCENT         NUMBER OF
                           UNIT VALUE AT      UNIT VALUE         CHANGE IN       ACCUMULATION
                           BEGINNING OF         AT END         ACCUMULATION    UNITS AT END OF
          FUND                PERIOD           OF PERIOD        UNIT VALUE        THE PERIOD        YEAR
- --------------------------------------------------------------------------------------------------------------
<S>                       <C>               <C>                 <C>             <C>               <C> 
Strong Variable             16.129688         17.733129           9.94%           3,017,702         1997
Insurance Funds, Inc.-      16.212409         16.129688          -0.51%           3,833,429         1996
Discovery Fund II,          12.143604         16.212409          33.51%           5,248,509         1995
Inc.-NQ                     13.003747         12.143604          -6.61%           4,385,371         1994
                            10.796708         13.003747          20.44%           3,188,982         1993
                            10.000000         10.796708           7.97%           1,433,375         1992
- --------------------------------------------------------------------------------------------------------------
Strong Variable             11.140682          9.509278         -14.64%           1,303,896         1997
Insurance Funds, Inc.-      10.226470         11.140682           8.94%           1,788,555         1996
International Stock         10.000000         10.226470           2.26%              78,603         1995
Fund II - Q
- --------------------------------------------------------------------------------------------------------------
Strong Variable             11.140682          9.509278         -14.64%           1,020,345         1997
Insurance Funds, Inc.-      10.226470         11.140682           8.94%           1,660,749         1996
International Stock         10.000000         10.226470           2.26%              86,735         1995
Fund II - NQ
- --------------------------------------------------------------------------------------------------------------
Van Eck Worldwide           14.604281         14.758566           1.06%           2,104,195         1997
Insurance Trust -           14.433345         14.604281           1.18%           2,627,198         1996
Worldwide Bond Fund-Q       12.465907         14.433345          15.78%           2,993,355         1995
                            12.798654         12.465907          -2.60%           2,731,900         1994
                            12.031194         12.798654           6.38%           2,906,303         1993
                            12.872259         12.031194          -6.53%           2,263,731         1992
                            11.012132         12.872259          16.89%           1,132,905         1991
                            10.027192         11.012132           9.82%             453,396         1990
                            10.000000         10.027192           0.27%              51,091         1989
- --------------------------------------------------------------------------------------------------------------
Van Eck Worldwide           14.604281         14.758566           1.06%           2,016,599         1997
Insurance Trust -           14.433345         14.604281           1.18%           2,639,292         1996
Worldwide Bond Fund-        12.465907         14.433345          15.78%           3,020,939         1995
NQ                          12.798654         12.465907          -2.60%           3,204,016         1994
                            12.031194         12.798654           6.38%           3,619,098         1993
                            12.872259         12.031194          -6.53%           2,707,532         1992
                            11.012132         12.872259          16.89%           1,168,830         1991
                            10.027192         11.012132           9.82%             497,712         1990
                            10.000000         10.027192           0.27%              27,550         1989
- --------------------------------------------------------------------------------------------------------------
Van Eck Worldwide           10.077830          8.792462         -12.75%           2,421,738         1997
Insurance Trust -           10.000000         10.077830           0.78%             271,881         1996*
Worldwide Emerging
Markets Fund Q
- --------------------------------------------------------------------------------------------------------------
Van Eck Worldwide           10.077830          8.792462         -12.75%           2,018,746         1997
Insurance Trust -           10.000000         10.077830           0.78%             239,183         1996*
Worldwide Emerging
Markets Fund NQ
- --------------------------------------------------------------------------------------------------------------
Van Eck Worldwide           16.248199         15.767781          -2.96%           2,616,530         1997
Insurance Trust-            13.944310         16.248199          16.52%           3,151,393         1996
Worldwide                   12.728311         13.944310           9.55%           3,166,034         1995
Hard Assets Fund-Q          13.544828         12.728311          -6.03%           3,213,104         1994
                             8.325308         13.544828          62.69%           2,189,942         1993
                             8.795164          8.325308          -5.34%             800,912         1992
                             9.175494          8.795164          -4.15%             449,387         1991
                            10.823789          9.175494         -15.23%             337,698         1990
                            10.000000         10.823789           8.24%              44,378         1989
- --------------------------------------------------------------------------------------------------------------
Van Eck Worldwide           16.248199         15.767781          -2.96%           2,702,266         1997
Insurance                   13.944310         16.248199          16.52%           3,558,069         1996
Trust-Worldwide
Hard Assets Fund-NQ         12.728311         13.944310           9.55%           3,714,045         1995
                            13.544828         12.728311          -6.03%           4,473,812         1994
                             8.325308         13.544828          62.69%           3,344,681         1993
                             8.795164          8.325308          -5.34%             960,152         1992
                             9.175494          8.795164          -4.15%             565,314         1991
                            10.823789          9.175494         -15.23%             475,693         1990
                            10.000000         10.823789           8.24%              83,552         1989
- --------------------------------------------------------------------------------------------------------------

</TABLE>
    



                                       24

                                   26 of 145
<PAGE>   27

CONDENSED FINANCIAL INFORMATION-CONTINUED

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

   
<TABLE>
<CAPTION>
                          ACCUMULATION      ACCUMULATION        PERCENT          NUMBER OF
                          UNIT VALUE AT      UNIT VALUE        CHANGE IN       ACCUMULATION
                          BEGINNING OF         AT END        ACCUMULATION     UNITS AT END OF
         FUND                PERIOD          OF PERIOD        UNIT VALUE        THE PERIOD          YEAR
- --------------------------------------------------------------------------------------------------------------
<S>                       <C>               <C>                <C>             <C>                <C> 
Van Kampen American         14.931303         17.901858          19.89%          3,539,264          1997
Capital Life Investment     10.765351         14.931303          38.70%          2,491,780          1996
Trust-Morgan Stanley        10.000000         10.765351           7.65%            161,110          1995
Real Estate
Securities Portfolio-Q
- --------------------------------------------------------------------------------------------------------------
Van Kampen American         14.931303         17.901858          19.89%          4,040,440          1997
Capital Life Investment     10.765351         14.931303          38.70%          3,554,657          1996
Trust-Morgan Stanley        10.000000         10.765351           7.65%            310,010          1995
Real Estate
Securities Portfolio-NQ
- --------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust-       11.572294         11.164048          -3.53%          5,900,906          1997
International Equity        10.661059         11.572294           8.55%          5,551,036          1996
Portfolio - Q               10.000000         10.661059           6.61%          1,798,470          1995
- --------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust-       11.572294         11.164048          -3.53%          5,196,387          1997
International Equity        10.661059         11.572294           8.55%          5,736,148          1996
Portfolio - NQ              10.000000         10.661059           6.61%          2,012,385          1995
- --------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust-       10.163772         11.369600          11.86%            391,358          1997
Post-Venture Capital        10.000000         10.163772           1.64%            205,349          1996*
Portfolio - Q
- --------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust-       10.163772         11.369600          11.86%            316,378          1997
Post-Venture Capital        10.000000         10.163772           1.64%            198,784          1996*
Portfolio - NQ
- --------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust-       13.973889         15.950665          14.15%          6,148,609          1997
Small Company Growth        12.430073         13.973889          12.42%          4,899,073          1996
Portfolio - Q               10.000000         12.430073          24.30%          2,450,661          1995
- --------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust-       13.973889         15.950665          14.15%          5,532,845          1997
Small Company Growth        12.430073         13.973889          12.42%          4,810,067          1996
Portfolio - NQ              10.000000         12.430073          24.30%          2,574,975          1995
- --------------------------------------------------------------------------------------------------------------

</TABLE>

*      The Dreyfus Variable Investment Fund - Capital Appreciation Portfolio,
       Fidelity VIP III - Growth Opportunities Portfolio, Morgan Stanley
       Universal Funds, Inc. - Emerging Markets Debt Portfolio, and Oppenheimer
       Variable Account Funds - Oppenheimer Growth Fund were added July 14,
       1997. Consequently, the Condensed Financial Information reflects the
       Accumulation Unit values for the Accumulation Units outstanding for the
       period from July 14, 1997 to December 31, 1997. The American Century
       Variable Portfolio, Inc. - American Century VP Value, Dreyfus Variable
       Investment Fund - Growth & Income Portfolio, Van Eck Worldwide Insurance
       Trust - Worldwide Emerging Markets Fund, and Warburg Pincus Trust -
       Post-Venture Capital Portfolio were added December 23, 1996.
       Consequently, the Condensed Financial Information reflects the
       Accumulation Unit values for the Accumulation Units outstanding for the
       period from December 23, 1996 to December 31, 1996.
    

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

   
***    The 7-day yield on the Money Market Fund as of December 31, 1997 was
       4.05%.
    

   
The American Century Variable Portfolios, Inc. - American Century VP Income &
Growth, Neuberger & Berman AMT - Guardian Portfolio and NSAT - Nationwide Small
Cap Value Fund were added to the Variable Account on May 1, 1998. Consequently,
no Condensed Financial Information is available.
    


                                       25

                                   27 of 145
<PAGE>   28



                        NATIONWIDE LIFE INSURANCE COMPANY

   
The Company is a stock life insurance company organized under the laws of the
State of Ohio in March, 1929. The Company is a member of the "Nationwide
Insurance Enterprise" with its Home Office at One Nationwide Plaza, Columbus,
Ohio 43215. The Company is a provider of life insurance, annuities and
retirement products. It is admitted to do business in all states, the District
of Columbia and Puerto Rico.

                       NATIONWIDE ADVISORY SERVICES, INC.

The Contracts are distributed by the General Distributor, Nationwide Advisory
Services, Inc. ("NAS"), Three Nationwide Plaza, Columbus, Ohio 43215. NAS is a
wholly owned subsidiary of Nationwide Life Insurance Company.
    

                              THE VARIABLE ACCOUNT

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

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 of the Variable Account,
whether or not realized, are credited to or charged against the Variable Account
without regard to other income, gains, or losses of the Company. 

   
Purchase Payments are allocated among one or more Sub-Accounts corresponding to
one or more of the Underlying Mutual Funds designated by the Contract Owner.
There are two Sub-Accounts within the Variable Account for each of the
Underlying Mutual Fund options which may be designated by the Contract Owner.
One such Sub-Account contains the Underlying Mutual Fund shares attributable to
Accumulation Units under Qualified Contracts, IRAs, Roth IRAs, SEP IRAs and Tax
Sheltered Annuities and one such Sub-Account contains the Underlying Mutual Fund
shares attributable to Accumulation Units under Non-Qualified Contracts.
    

UNDERLYING MUTUAL FUND OPTIONS

   
A Contract Owner may choose from among a number of different Underlying Mutual
Fund options. See Appendix B which contains a summary of investment objectives
for each Underlying Mutual Fund. More detailed information may be found in the
current prospectus for each Underlying Mutual Fund. Prospectuses for the
Underlying Mutual Funds should be read in conjunction with this prospectus. A
copy of each prospectus may be obtained without charge from the 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 are NOT available to the general public
directly. The Underlying Mutual Funds are available as investment options in
variable life insurance policies or variable annuity contracts issued by life
insurance companies or, in some cases, through participation in certain
qualified pension or retirement plans. 

Some of the Underlying Mutual Funds have been established by investment advisers
which manage publicly traded mutual funds having similar names and investment
objectives. While some of the Underlying Mutual Funds may be similar to, and may
in fact be modeled after publicly traded mutual funds, Contract purchasers
should understand that the Underlying Mutual Funds are not otherwise directly
related to any publicly traded mutual fund. Consequently, the investment
performance of publicly traded mutual funds and any corresponding Underlying
Mutual Funds may differ substantially.

The Underlying Mutual Funds 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
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 in which the Underlying Mutual Funds participate. A conflict
may occur due to a number of reasons including: a change in law affecting the
operations of variable life insurance policies and variable annuity contracts or
differences in the voting instructions of the Contract Owners and those of other
companies. In the event of conflict, the Company will take any steps necessary
to protect the Contract Owners and variable annuity payees, including withdrawal
of the Variable Account from participation in the Underlying Mutual Fund(s)
involved in the conflict.
    



                                       26

                                   28 of 145
<PAGE>   29



VOTING RIGHTS

Voting rights under the Contracts apply ONLY with respect to amounts allocated
to the Sub-Accounts.

   
In accordance with its view of applicable law, the Company will vote the shares
of the Underlying Mutual Funds at regular and special meetings of the
shareholders. These shares will be voted in accordance with instructions
received from Contract Owners. If the 1940 Act or any regulation thereunder
should be amended or if the present interpretation changes permitting the
Company to vote the shares of the Underlying Mutual Funds in its own right, it
may elect to do so.

The Contract Owner is the person who has the voting interest under the Contract.
The number of Underlying Mutual Fund shares attributable to each Contract Owner
is determined by dividing the Contract Owner's interest in each respective
Sub-Account by the Net Asset Value of the Underlying Mutual Fund corresponding
to the Sub-Account. The number of shares which may be voted will be determined
as of the date chosen by the Company not more than 90 days prior to the meeting
of the Underlying Mutual Fund. Each person having a voting interest will receive
periodic reports relating to the Underlying Mutual Fund, proxy material and a
form with which to give such voting instructions.
    

Voting instructions will be solicited by written communication at least 21 days
prior to such meeting. Underlying Mutual Fund shares 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.

SUBSTITUTION OF SECURITIES

   
If shares of the Underlying Mutual Fund options are no longer 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 is
inappropriate, the Company may eliminate Sub-Accounts, combine two or more
Sub-Accounts, or substitute shares of another underlying mutual fund for
underlying mutual fund shares already purchased or to be purchased in the future
with Purchase Payments under the Contract. No substitution of securities in the
Variable Account may take place without prior approval of the SEC.
    

                  VARIABLE ACCOUNT CHARGES AND OTHER DEDUCTIONS

EXPENSES OF VARIABLE ACCOUNT

   
The Variable Account is responsible for the following types of expenses: (1)
administrative expenses relating to the issuance and maintenance of the
Contracts; (2) mortality risk charge associated with guaranteeing the annuity
purchase rates at issue for the life of the Contracts; and (3) expense risk
charge associated with guaranteeing that the Mortality Risk, Expense Risk, and
Administration Charges and Contract Maintenance Charge described in this
prospectus will not change regardless of actual expenses. If these charges are
insufficient to cover these expenses, the loss will be borne by the Company.

All of the charges described in this section apply to Variable Account
allocations. Allocations to the Fixed Account are subject to CDSC, Contract
Maintenance Charge and premium tax deductions, if applicable, but are not
subject to charges exclusive to the Variable Account; e.g. the Mortality Risk
Charge, the Expense Risk Charge and the Administration Charge.
    

MORTALITY RISK CHARGE

   
The Company deducts a Mortality Risk Charge from the Variable Account. This
amount is computed on a daily basis, and is equal to an annual rate of 0.80% of
the daily net assets of the Variable Account. By guaranteeing the Contract's
annuity rate, the Company assumes the Mortality Risk. These guarantees cannot
change regardless of the death rates of persons receiving annuity payments or of
the general population.
    

EXPENSE RISK CHARGE

   
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 assets of the Variable Account. The Company will not increase
charges for administration of the Contracts regardless of its actual expenses.
    



                                       27

                                   29 of 145
<PAGE>   30



CONTRACT MAINTENANCE CHARGE

Each year on the Contract Anniversary (and on the date of surrender in any year
in which the entire Contract Value is surrendered), the Company deducts a
Contract Maintenance Charge from the Contract Value to reimburse it for
administrative expenses relating to the issuance and maintenance of the
Contract. The Contract Maintenance Charges are as follows:

   
<TABLE>
<CAPTION>
            ----------------------------------------------------- ----------------------------------------------------
                                   AMOUNT                                       TYPE OF CONTRACT ISSUED
            ----------------------------------------------------- ----------------------------------------------------
            <S>                                                 <C>
                                                                  - Non-Qualified Contracts
                                                                  - Individual Retirement Annuities
                                                                  - Roth IRAs
                                   $30.00                         - Tax Sheltered  Annuities  (sold prior to December
                                                                    17, 1990)
                                                                  -  Qualified  Contracts  (issued  pursuant to a 401
                                                                    plan prior to January 14, 1991).(1)
            ----------------------------------------------------- ----------------------------------------------------
                                                                  - Tax  Sheltered  Annuity  Contracts  issued  on or
                                   $12.00                           after  December  17,  1990 and  before  August 1,
                                                                    1994.(2)
            ----------------------------------------------------- ----------------------------------------------------
                              $30.00 to $0.00                     - Qualified  Contracts  issued on or after  January
                                                                     14, 1991 and before August 1, 1994.(3)
            ----------------------------------------------------- ----------------------------------------------------
                                                                  - Qualified  Contracts  (sold on or after August 1,
                              $12.00 to $0.00(4)                    1994); SEP IRAs
                                                                  - Tax Sheltered Annuity Contracts (sold on or after 
                                                                    August 1, 1994).
            ----------------------------------------------------- ----------------------------------------------------

</TABLE>
    
   
1    If additional Contracts are or were issued (on or after January 14, 1991)
     pursuant to a plan which was funded by Contracts described in this
     prospectus prior to January 14, 1991, such additional Qualified Contracts
     will have a Contract Maintenance Charge of $30.00.
    

2    This charge may be lowered to reflect savings in administration of the
     Contracts.

3    Variances are based on internal underwriting guidelines which can result in
     reductions of charges in incremental amounts of $5.00. Underwriting
     considerations include the size of the group, the average participant
     account balance transferred to the Company, if any, and administrative
     savings.

4    The charge is determined based on Company underwriting guidelines.

   
All Contract Maintenance Charge reductions will be based on objective
underwriting guidelines which will be applied in a non-discriminatory manner.

The deduction of the Contract Maintenance Charge is made from each Sub-Account
and the Fixed Account in the same proportion that the value of each Sub-Account
and Fixed Account bears to the total Contract Value. In any Contract Year when a
Contract is surrendered for its full value on any date other than the Contract
Anniversary, the Contract Maintenance Charge will be deducted at the time of
such surrender. The amount of the Contract Maintenance Charge may not be
increased by the Company. In no event will reduction or elimination of the
Contract Maintenance Charge be permitted where such reduction or elimination
will be unfairly discriminatory to any person, or where it is prohibited by
state law.

ADMINISTRATION CHARGE

The Company deducts an Administration Charge equal on an annual basis to 0.05%
of the daily net assets of the Variable Account. The Administration Charge is
designed only to reimburse the Company for administrative expenses.
    

CONTINGENT DEFERRED SALES CHARGE ("CDSC")

   
No deduction for sales charges is made from the Purchase Payments for these
Contracts. However, if any part of the Contract Value is surrendered, the
Company will, with certain exceptions, deduct a CDSC (see "Waiver of CDSC"). The
CDSC will not exceed the lesser of: (1) 7% of the amount surrendered; or (2) 7%
of the total of all Purchase Payments made within 84 months prior to the date of
the surrender request. The CDSC, 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 CDSC. Any shortfall will be
    





                                       28

                                   30 of 145
<PAGE>   31



   
made up from the General Account of the Company, which may indirectly include
portions of the Mortality and Expense Risk Charges, since the Company expects to
generate a profit from these charges. The maximum amount that may be paid to a
selling agent on the sale of these Contracts is 5.25% of Purchase Payments.

The CDSC is calculated by multiplying the applicable CDSC percentages noted
below by the Purchase Payments that are surrendered. For purposes of calculating
the CDSC, surrenders are considered to come first from the oldest Purchase
Payment made to the Contract, then the next oldest Purchase Payment and so
forth. For tax purposes, a surrender is usually treated as a withdrawal of
earnings first.

The CDSC applies to Purchase Payments for Contracts issued on or after December
15, 1988:
    

   
<TABLE>
<CAPTION>
    NUMBER OF COMPLETED                 CDSC                 NUMBER OF COMPLETED                CDSC
     YEARS FROM DATE OF              PERCENTAGE              YEARS FROM DATE OF              PERCENTAGE
      PURCHASE PAYMENT                                        PURCHASE PAYMENT
          <S>                          <C>                         <C>                         <C>
             0                           7%                           4                          3%
             1                           6%                           5                          2%
             2                           5%                           6                          1%
             3                           4%                           7                          0%

</TABLE>
    

FOR CONTRACTS ISSUED PRIOR TO DECEMBER 15, 1988

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

WAIVER OF CDSC

Each Contract Year, the Contract Owner may withdraw without a CDSC:
    

     (a) any amount in order for the Contract to meet minimum distribution
         requirements under the Code; or

     (b) up to 10% of each Purchase Payment under IRAs issued on or after March
         1, 1993.

   
Starting with the second year after a Purchase Payment has been made, the
Contract Owner may withdraw, without a CDSC, the greater of: 

         (a) an amount equal to 10% of that Purchase Payment; or 

         (b) any amount withdrawn in order for this Contract to meet minimum
             distribution requirements under the Code. 

This CDSC-free withdrawal privilege is non-cumulative. Free amounts not taken
during any given Contract Year cannot be taken as free amounts in a subsequent
Contract Year.
    

In addition, no CDSC will be deducted:

     (1) upon Annuitization of Contracts which have been in force for at least
         two years;

     (2) upon payment of a Death Benefit; or

     (3) from any values which have been held in a Contract for at least 84
         months.

No CDSC applies upon the transfer of values among the Sub-Accounts or between
the Fixed Account and the Variable Account. When a Contract described in this
prospectus is exchanged for another Contract issued by the Company or any of its
affiliated insurance companies, of the type and class which the Company
determines is eligible for such an exchange, the Company may waive the CDSC on
the first Contract. A CDSC may apply to the contract received in the exchange.

When a Contract is held by a Charitable Remainder Trust, the amount which may be
withdrawn from this Contract without application of a CDSC, will be the larger
of (a) or (b), where:

     (a) is the amount which would otherwise be available for withdrawal without
         application of a CDSC; and

     (b) is the difference between the total Purchase Payments made to the
         Contract as of the date of the withdrawal (reduced by previous
         withdrawals of such Purchase Payments), and the Contract Value at the
         close of the day prior to the date of the withdrawal.



                                       29

                                   31 of 145
<PAGE>   32



For Tax Sheltered Annuity Contracts issued on or after December 17, 1990,
Qualified Contracts sold in conjunction with 401 cases sold on or after January
14, 1991, and SEP IRA Contracts sold on or after January 14, 1991, the Company
will waive the CDSC when:

     (a) the Plan Participant experiences a case of hardship (as provided in
         Code Section 403(b) and as defined for purposes of Code Section
         401(k));

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

     (c) the Plan Participant attains age 59-1/2 and has participated in the
         Contract for at least 5 years, as determined from the Contract
         Anniversary date immediately preceding the Distribution;

     (d) the Plan Participant has participated in the Contract for at least 15
         years as determined from the Contract Anniversary date immediately
         preceding the Distribution;

     (e) the Plan Participant dies; or

     (f) the Contract is annuitized after 2 years from the inception of the
         Contract.

   
The Contract Owner may be subject to income tax on all or a portion of any such
withdrawals and to a tax penalty if the Contract Owner takes withdrawals prior
to age 59-1/2 (see "Non-Qualified Contracts- Natural Persons as Contract
Owners").

In no event will elimination of CDSC be permitted where such elimination will be
unfairly discriminatory to any person, or where it is prohibited by law.

PREMIUM TAXES

The Company will charge against the Contract Value any premium taxes levied by a
state or any other government entity upon Purchase Payments received by the
Company. Premium tax rates currently range from 0% to 3.5%. This range is
subject to change. The method used to recoup premium tax will be determined by
the Company at its sole discretion in compliance with state law. The Company
currently deducts such charges from the Contract Value either at: (1) the time
the Contract is surrendered; (2) Annuitization; or (3) such earlier date as the
Company may become subject to such taxes.
    

                            OPERATION OF THE CONTRACT

   
INVESTMENTS OF THE VARIABLE ACCOUNT

The Contract Owner may have Purchase Payments allocated among one or more of the
Sub-Accounts. Shares of the Underlying Mutual Fund options specified by the
Contract Owner are purchased at Net Asset Value for the respective
Sub-Account(s) and converted into Accumulation Units. The Contract Owner may
change the allocation of Purchase Payments or may exchange amounts among the
Sub-Accounts. Such transactions may be subject to conditions imposed by the
Underlying Mutual Funds, as well as those set forth in the Contract.

ALLOCATION OF PURCHASE PAYMENTS AND CONTRACT VALUE
    

Purchase Payments are allocated to the Fixed Account or to one or more
Sub-Accounts in accordance with the designation of the Underlying Mutual Funds
by the Contract Owner and converted into Accumulation Units.

   
The initial first year Purchase Payment must be at least $1,500 for
Non-Qualified Contracts. Subsequent Purchase Payments, if any, after the first
Contract Year must be at least $10 each. However, if periodic payments are
expected by the Company, the initial first year minimum may be satisfied by
Purchase Payments made on an annualized basis. The Company reserves the right to
lower the subsequent Purchase Payment minimum for certain employer sponsored
programs. The cumulative total of all purchase payments under contracts issued
by the Company on the life of any one Annuitant may not exceed $1,000,000
without prior consent of the Company.
    

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

   
The initial Purchase Payment allocated to designated Sub-Accounts will be priced
no 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. The Company may, however, 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 business 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
    



                                       30

                                   32 of 145
<PAGE>   33



   
Purchase Payment until the application is complete. Thereafter, subsequent
Purchase Payments will be priced on the basis of the Accumulation Unit value
next computed for the appropriate Sub-Account after the additional Purchase
Payment is received.

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

VALUE OF AN ACCUMULATION UNIT

   
The Accumulation Unit value for any 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. Though the number of Accumulation Units
will not change as a result of investment experience, the value of an
Accumulation Unit may increase or decrease from Valuation Period to Valuation
Period.
    

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; and
    

         (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. Such factor is equal to an annual
         rate of 1.30% of the daily net assets of the Variable Account.

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.
    

DETERMINING THE CONTRACT VALUE

   
The Contract Value is the sum of the value of all Accumulation Units and amounts
allocated and credited to the Fixed Account. The number of Accumulation Units
credited to each Sub-Account is 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.
If 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 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.
    

RIGHT TO REVOKE

   
The Contract Owner has a ten day free look to examine the Contract. Within ten
days of the date the Contract is received, it may be returned for any reason to
the Home Office at the address shown on page 1 of this prospectus. If the
Contract is returned to the Company in a timely manner, the Company will void
the Contract and refund the Contract Value in full, unless otherwise required by
law. State and/or federal law may provide additional free look privileges.
All IRA, Roth IRA and SEP IRA refunds will be return of Purchase Payments.
    

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.



                                       31

                                   33 of 145
<PAGE>   34



TRANSFERS

   
The Contract Owner may request a transfer of up to 100% of the Variable Account
value to the Fixed Account, without penalty or adjustment. However, the Company
reserves the right to restrict transfers from the Variable Account to the Fixed
Account to 25% of the Contract Value for any 12 month period. All amounts
transferred to the Fixed Account must remain on deposit in the Fixed Account
until the expiration of the current Interest Rate Guarantee Period. In addition,
transfers from the Fixed Account may not be made prior to the end of the then
current Interest Rate Guarantee Period. The Interest Rate Guarantee Period for
any amount allocated to the Fixed Account expires on the final day of a calendar
quarter during which the one year anniversary of the allocation to 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. Once the Contract has been Annuitized, transfers may only be made on
each anniversary of the Annuitization Date.
    

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 amount 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. The amount that may be transferred will be declared upon the
expiration date of the then current Interest Rate Guarantee 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 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 the Contract Owner's election. The Company will
employ reasonable procedures to confirm that instructions communicated by
telephone are genuine. Such procedures may include the following: requesting
identifying information, such as name, contract number, Social Security Number,
and/or personal identification number; tape recording all telephone
transactions; or providing written confirmation thereof to both the Contract
Owner and any agent of record, at the last address of record; or such other
procedures as the Company may deem reasonable. Although the Company's 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. Any losses incurred pursuant to actions taken
by the Company in reliance on telephone instructions reasonably believed to be
genuine will be borne by the Contract Owner.
    

Contracts described in this prospectus may be sold to individuals who
independently utilize the services of a firm or individual engaged in market
timing. Generally, such firms or individuals obtain authorization from multiple
Contract Owners to make transfers and exchanges among the Sub-Accounts on the
basis of perceived market trends. Because of the unusually large transfers of
funds associated with some of these transactions, the ability of the Company or
Underlying Mutual Funds to process such transactions may be compromised, and the
execution of such transactions may possibly disadvantage or work to the
detriment of other Contract Owners not utilizing market timing services.

Accordingly, the right to exchange Contract Values among the Sub-Accounts may be
subject to modification if such rights are exercised by a market timing firm or
any other third party authorized to initiate transfer or exchange transactions
on behalf of multiple Contract Owners. THE RIGHTS OF INDIVIDUAL CONTRACT OWNERS
TO EXCHANGE CONTRACT VALUES, WHEN INSTRUCTIONS ARE SUBMITTED DIRECTLY BY THE
CONTRACT OWNER, OR BY THE CONTRACT OWNER'S REPRESENTATIVE OF RECORD AS
AUTHORIZED BY THE EXECUTION OF A VALID NATIONWIDE LIMITED POWER OF ATTORNEY
FORM, WILL NOT BE MODIFIED IN ANY WAY. In modifying such rights, the Company
may, among other things, not accept:

     (1) the transfer or exchange instructions of any agent acting under a power
         of attorney on behalf or more than one Contract Owner; or

     (2) the transfer or exchange instructions of individual Contract Owners who
         have executed preauthorized transfer or exchange forms which are
         submitted by market timing firms or other third parties on behalf of
         more than one Contract Owner at the same time.

The Company will not impose any such restrictions or otherwise modify exchange
rights unless such action is reasonably intended to prevent the use of such
rights in a manner that will disadvantage or potentially impair the contract
rights of other Contract Owners.



                                       32

                                   34 of 145
<PAGE>   35



CONTRACT OWNERSHIP

   
Unless the Contract otherwise provides, the Contract Owner has all rights under
the Contract. PURCHASERS NAMING SOMEONE OTHER THAN THEMSELVES AS OWNER WILL HAVE
NO RIGHTS UNDER THE CONTRACT. Prior to the Annuitization Date, the Contract
Owner may name a new Contract Owner in Non-Qualified Contracts. Such change may
be subject to state and federal gift taxes and may also result in federal income
taxation. Any change of Contract Owner designation will automatically revoke any
prior Contract Owner designation. Once proper notice of the change is recorded
by the Home Office, the change will become effective as of the date the written
request was signed. A change of Contract Owner will not apply and will not be
effective with respect to any payment made or action taken by the Company prior
to the time that the change was recorded by the Home Office.

Prior to the Annuitization Date, the Contract Owner may request a change in the
Annuitant, the Contingent Annuitant, Contingent Owner, Beneficiary, or
Contingent Beneficiary. Such a request must be made in writing on a form
acceptable to the Company and must be signed by the Contract Owner. Such request
must be received at the Home Office prior to the Annuitization Date. Any change
is subject to review and approval by the Company. If the Contract Owner is not a
natural person and there is a change of the Annuitant, Distributions will be
made as if the Contract Owner died at the time of the change.

On the Annuitization Date, the Annuitant will become the Contract Owner.
    

JOINT OWNERSHIP

   
Joint Owners must be spouses at the time joint ownership is requested, unless
otherwise required by law. If a Joint Owner is named, the Joint Owner will
possess an undivided interest in the Contract. The exercise of any ownership
right in the Contract will require a written request signed by both Joint
Owners. The Company will not be liable for any loss, liability, cost, or expense
for acting in accordance with the instructions of either Joint Owner.
    

CONTINGENT OWNERSHIP

   
The Contingent Owner is the person who may receive certain benefits under the
Contract if a Contract Owner, who is not the Annuitant, dies prior to the
Annuitization Date and there is no surviving Joint Owner. If no Contingent Owner
survives a Contract Owner and there is no surviving Joint Owner, all rights and
interest in the Contract will vest in the Annuitant. If a Contract Owner, who is
also the Annuitant, dies before the Annuitization Date, the Contingent Owner
will not have any rights in the Contract unless the Contingent Owner is also the
named Beneficiary.

Subject to the terms of any existing assignment, the Contract Owner may change
the Contingent Owner prior to the Annuitization Date by written notice to the
Company. Once proper notice of the change is recorded by the Home Office, the
change will become effective as of the date the written request 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 the change.
    

BENEFICIARY

   
The Beneficiary is the person(s) 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 will vest in the
Contingent Beneficiary. If more than one Contingent Beneficiary survives, each
will share equally unless otherwise specified in the Contingent Beneficiary
designation. If no Contingent Beneficiaries survive the Annuitant, all rights
and interest of the Contingent Beneficiary will vest with the Contract Owner or
the estate of the last surviving Contract Owner.

Subject to the terms of any existing assignment, the Contract Owner may change
the Beneficiary or Contingent Beneficiary during the lifetime of the Annuitant
by written notice to the Company. Once proper notice of the change is recorded
by the Home Office, the change will become effective as of the date the written
request 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.
    

SURRENDER (REDEMPTION)

   
Prior to the earlier of the Annuitization Date or the death of the Annuitant,
the Company will allow the Contract Owner to surrender a portion or all of the
Contract Value. The request for surrender must be made in writing and must
include the Contract when surrendering the Contract in full. In some cases the
Company will require
    



                                       33

                                   35 of 145
<PAGE>   36
additional documentation. 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.

   
When requested, the Company will 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 CDSC (see "Contingent
Deferred Sales Charge"). 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 amounts surrendered from the Sub-Accounts within 7
days. However, the Company reserves the right to suspend or postpone the date of
any payment for any Valuation Period when:
    

     (1) the New York Stock Exchange ("Exchange") is closed;

     (2) trading on the Exchange is restricted;

     (3) 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) the SEC, by order, permits such suspension or postponement for the
         protection of security holders.

The applicable rules and regulations of the SEC will govern as to whether the
conditions prescribed in (2) and (3) exist.
    

The Contract Value on surrender may be more or less than the total of Purchase
Payments made by a Contract Owner, depending on the market value of the
Underlying Mutual Fund shares.

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

   
SURRENDERS UNDER A QUALIFIED CONTRACT OR TAX-SHELTERED ANNUITY CONTRACT
    

   
Except as provided below, the Contract 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 Annuitant:

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

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

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

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


                                       34

                                   36 of 145
<PAGE>   37



           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 of a Tax Sheltered Annuity in the event of a ten
day free look, the Company will agree to transfer the proceeds to another
contract which meets the requirements of Section 403(b) of the Code, upon proper
direction by the Contract Owner. The foregoing is the Company's understanding of
the withdrawal restrictions which are currently applicable under Code Section
401(k)(2)(B), Code Section 403(b)(11) and Revenue Ruling 90-24. Such
restrictions are subject to legislative change and/or reinterpretation.
Distributions pursuant to Qualified Domestic Relations Orders will not be
considered to be a violation of the restrictions stated in this provision.

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

LOAN PRIVILEGE

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

Loans from Qualified Contracts or Tax Sheltered Annuities are available
beginning 30 days after the Date of Issue. The Contract Owner may borrow a
minimum of $1,000, unless a lower minimum amount is mandated by state law. 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
in this provision. For salary reduction Tax Sheltered Annuities, loans may only
be secured by 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. The Company will transfer to the collateral fixed account the
Sub-Account's Accumulation Units in proportion to the assets in each option
until the required balance is reached or all such Accumulation Units are
exhausted. Any additional requested collateral will 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 will 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 among the Sub-Accounts in accordance with the Contract, unless the
Contract Owner and the Company agree to amend the Contract at a later date on a
case by case basis.
    



                                       35

                                   37 of 145
<PAGE>   38



   
Any amounts distributed will be reduced by the amount of the loan outstanding,
plus accrued interest, if:

     (1) the Contract is surrendered;

     (2) the Contract Owner/Annuitant dies; or

     (3) the Contract Owner who is not the Annuitant dies prior to
         Annuitization.

In addition the Contract Value will be reduced by the amount of any outstanding
loans plus accrued interest if annuity payments begin while the loan is
outstanding. 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 Code.

If a loan payment is not made when due, interest will continue to accrue. A
grace period may be available under the terms of the loan agreement. If a loan
payment is not made when due, or by the end of the applicable grace period, the
entire loan will be treated as a deemed Distribution, will be taxable to the
borrower, and may be subject to the early withdrawal tax penalty. Interest will
continue to accrue on the loan after default. Any defaulted amounts, plus
accrued interest, will be deducted from the Contract when the participant
becomes eligible for a Distribution of at least that amount. Additional loans
may not be available while a previous loan remains in default.

Loans may also be subject to additional limitations or restrictions under the
terms of a Qualified Plan or Tax Sheltered Annuity Plan. Loans permitted under
this Contract may still be taxable in whole or part if the participant has
additional loans from other plans or contracts. The Company will calculate the
maximum nontaxable loan based on the information provided by the participant or
the employer.
    

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 loan's terms or
procedures if there is a change in applicable law. The Company also reserves the
right to assess a loan processing fee.

   
IRAs, Roth IRAs, SEP IRAs and Non-Qualified Contracts are not eligible for
loans.
    

ASSIGNMENT

   
The Contract Owner of a Non-Qualified Contract may assign some or all rights
under the Contract at any time during the lifetime of the Annuitant prior to the
Annuitization Date. Once proper notice of assignment is recorded by the Home
Office, the assignment will become effective as of the date the written request
was signed. The Company is not responsible for the validity or tax consequences
of any assignment. The Company will not be liable for any payment or other
settlement made by the Company before recording of the assignment. Where
necessary for the proper administration of the terms of the Contract, an
assignment will not be recorded until the Company has received sufficient
direction from the Contract Owner and assignee as to the proper allocation of
Contract rights under the assignment.

Any portion of the Contract Value attributable to Purchase Payments made after
August 13, 1982, which is pledged or assigned after August 13 1982, will be
treated as a Distribution and will be included in gross income to the extent
that the cash value exceeds the investment in the Contract for the taxable year
in which it was pledged or assigned. In addition, any Contract Value assigned
may be subject to a tax penalty equal to 10% of the amount which is included in
gross income. All rights in the Contract are personal to the Contract Owner and
may not be assigned without written consent of the Company. Assignment of the
entire Contract Value may cause the portion of the Contract Value exceeding the
total investment in the Contract and previously taxed amounts to be included in
gross income for federal income tax purposes each year that the assignment is in
effect.

IRAs, Roth IRAs, SEP IRAs, Tax Sheltered Annuities and Qualified Contracts may
not be assigned, pledged or otherwise transferred except under such conditions
as may be allowed by law.
    

                             CONTRACT OWNER SERVICES

   
ASSET REBALANCING- The Contract Owner may direct the automatic reallocation of
Contract Values to the Sub-Accounts on a predetermined percentage basis. Asset
Rebalancing will occur every three months or on another frequency authorized by
the Company. 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 reallocation will occur on the first business day
after that day. Asset Rebalancing requests must be in writing on a form provided
by the Company. The Contract Owner may want to contact a financial adviser to
discuss the use of Asset Rebalancing.
    



                                       36

                                   38 of 145
<PAGE>   39



   
Asset Rebalancing may be subject to employer imposed limitations or restrictions
for Contracts issued to a Qualified Plan or Tax Sheltered Annuity Plan.

The Company reserves the right to discontinue establishing new Asset Rebalancing
programs. The Company also reserves the right to assess a processing fee for
this service.

DOLLAR COST AVERAGING- If the Contract Value is $15,000 or more, the Contract
Owner may direct the Company to automatically transfer a specified amount from
the Fidelity VIP High Income Portfolio, NSAT-Government Bond Fund, NSAT-Money
Market Fund, Neuberger & Berman AMT-Limited Maturity Bond Portfolio or the Fixed
Account to any other Sub-Account. Dollar Cost Averaging will occur on a monthly
basis or on another frequency permitted by the Company. Dollar Cost Averaging is
a long-term investment program which provides for regular, level investments
over time. There is no guarantee that Dollar Cost Averaging will result in a
profit or protect against loss. The minimum monthly transfer is $100. Monthly
transfers from the Fixed Account must be equal to or less than 1/30th of the
Fixed Account when the program is requested. Transfers will be processed until
either the value in the originating Sub-Account or the Fixed Account is
exhausted or the Contract Owner instructs the Home Office in writing to cancel
the transfers.

The Company reserves the right to discontinue establishing new Dollar Cost
Averaging programs. The Company also reserves the right to assess a processing
fee for this service.

SYSTEMATIC WITHDRAWALS- A Contract Owner may elect in writing to begin receiving
withdrawals of a specified dollar amount (of at least $100) on a monthly,
quarterly, semi-annual, or annual basis. Unless otherwise instructed, the
withdrawals will be taken from the Sub-Accounts and the Fixed Account on a
prorated basis. A CDSC may apply (see "Contingent Deferred Sales Charge").
Unless directed otherwise by the Contract Owner, the Company will withhold
federal income taxes. In addition, a 10% penalty tax may be assessed by the IRS
if the Contract Owner is under age 59 1/2, unless the Contract Owner has made an
irrevocable election of distributions of substantially equal payments.
Withdrawals may be discontinued at any time by notifying the Home Office in
writing.

The Company reserves the right to discontinue establishing new Systematic
Withdrawal programs. The Company also reserves the right to assess a processing
fee for this service. Systematic Withdrawals are not available prior to the
expiration of the ten day free look provision of the Contract (see "Right to
Revoke").
    

          ANNUITY PAYMENT PERIOD, DEATH BENEFIT AND OTHER DISTRIBUTIONS

ANNUITY COMMENCEMENT DATE

   
An Annuity Commencement Date will be selected. Such date will be the first day
of a calendar month unless otherwise agreed upon. The date must be at least 2
years after the Date of Issue. In the event the Contract is issued subject to
the terms of a Qualified Plan or Tax Sheltered Annuity Plan, Annuitization may
occur during the first 2 years subject to approval by the Company.

The Annuity Commencement Date may be changed by the Contract Owner in writing
subject to approval by the Company.

ANNUITIZATION

Annuitization is irrevocable once payments have begun. When making an
Annuitization election, the Annuitant must choose:

     (1) an Annuity Payout Option; and

     (2) either a Fixed Payment Annuity, Variable Payment Annuity or an
         available combination.

If a Variable Payment Annuity is elected, all amounts in the Fixed Account must
be transferred to the Sub-Accounts prior to the Annuitization Date.

Payments under a Fixed Payment Annuity are guaranteed by the Company as to the
dollar amount during the annuity payment period. The dollar amount of each
payment under a Variable Payment Annuity will vary depending on the performance
of the selected Underlying Mutual Fund options. The dollar amount of each
variable payment could be higher or lower than a previous payment.

FIXED PAYMENT ANNUITY - FIRST AND SUBSEQUENT PAYMENTS

The first payment under a Fixed Payment Annuity will be determined by applying
the portion of the total Contract Value specified by the Contract Owner to the
Fixed Payment Annuity table then in effect for the Annuity Payment
    



                                       37

                                   39 of 145
<PAGE>   40



   
Option elected, after deducting any applicable premium taxes from the total
Contract Value. This will be done at the Annuitization Date on an age last
birthday basis. Subsequent payments will remain level unless the Annuity Payment
Option elected provides otherwise. The Company does not credit discretionary
interest paid by the Company to payments during the annuity payment period.

VARIABLE PAYMENT ANNUITY - FIRST AND SUBSEQUENT PAYMENTS

The first payment under a Variable Payment Annuity will be determined by
applying the portion of the total Contract Value specified by the Contract Owner
to the Variable Payment Annuity table then in effect for the Annuity Payment
Option elected, after deducting any applicable premium taxes from the total
Contract Value. This will be done at the Annuitization Date on an age last
birthday basis. The dollar amount of the first payment is divided by the value
of an Annuity Unit as of the Annuitization Date to establish the number of
Annuity Units representing each monthly annuity payment. This number of Annuity
Units remains fixed during the annuity payment period. The dollar amount of the
second and subsequent payments is not predetermined and may change from month to
month. The dollar amount of each subsequent payment is determined by multiplying
the fixed number of Annuity Units by the Annuity Unit value for the Valuation
Period in which the payment is due. The Company guarantees that the dollar
amount of each payment after the first will not be affected by variations in
mortality experience from mortality assumptions used to determine the first
payment.

VARIABLE PAYMENT ANNUITY - ASSUMED INVESTMENT RATE

A 3.5% assumed investment rate is built into the variable payment annuity
purchase rate basis 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 net
investment rate is at the annual rate of 3.5%, the annuity payments will be
level.

VARIABLE PAYMENT ANNUITY - VALUE OF AN ANNUITY UNIT

The value of an Annuity Unit for a Sub-Account for any subsequent Valuation
Period is determined by multiplying the Annuity Unit value from the immediately
preceding Valuation Period by the net investment factor for the Valuation Period
for which the Annuity Unit value is being calculated, and multiplying the result
by an interest factor to neutralize the assumed investment rate of 3.5% per
annum built into the Variable Payment Annuity purchase rate basis in the
Contracts (see "Net Investment Factor").

VARIABLE PAYMENT ANNUITY - EXCHANGES AMONG UNDERLYING MUTUAL FUND OPTIONS

During the annuity payment period, exchanges among the Underlying Mutual Fund
options must be made in writing and the exchange will take place on the
anniversary of the Annuitization Date.
    

FREQUENCY AND AMOUNT OF ANNUITY PAYMENTS

   
Payments will be made based on the Annuity Payment Option selected. However, if
the net amount available under any Annuity Payment Option is less than $500, the
Company will have the right to pay such amount in one lump sum in lieu of
periodic annuity payments. In addition, if the payments to be provided would be
or become less than $20, the Company will have the right to change the frequency
of payments to such intervals as will result in payments of at least $20. In no
event will the Company make payments under an annuity option less frequently
than annually.

ANNUITY PAYMENT OPTIONS

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

       (1) Life Annuity-An annuity payable periodically, but at least annually,
       during the lifetime of the Annuitant, ending with the last payment due
       prior to the death of the Annuitant. FOR EXAMPLE, IF THE ANNUITANT DIES
       BEFORE THE SECOND ANNUITY PAYMENT DATE, THE ANNUITANT WILL RECEIVE ONLY
       ONE ANNUITY PAYMENT. THE ANNUITANT WILL ONLY RECEIVE TWO ANNUITY PAYMENTS
       IF HE OR SHE DIES BEFORE THE THIRD ANNUITY PAYMENT DATE AND SO ON.

       (2) Joint and Last Survivor Annuity-An annuity payable periodically, but
       at least annually, during the joint lifetimes of the Annuitant and
       designated second individual 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.
    



                                       38

                                   40 of 145
<PAGE>   41



   
       (3) Life Annuity With 120 or 240 Monthly Payments Guaranteed-An annuity
       payable monthly during the lifetime of the Annuitant. If the Annuitant
       dies before all of the guaranteed payments have been made, payments will
       continue to be made for the remainder of the selected guaranteed period
       to a designee chosen by the Contract Owner at the time the Annuity
       Payment Option was elected.

       Alternatively, the designee may elect to receive the present value of any
       remaining guaranteed payments in a lump sum. The present value will be
       computed as of the date on which the Company receives the notice of the
       Annuitant's death.

Some of the stated Annuity Options may not be available in all states. The
Contract Owner may request an alternative option prior to the Annuitization Date
subject to approval by the Company.

For Non-Qualified Contracts, no Distribution will be made until an Annuity
Payment Option has been elected. Qualified Contracts, IRAs, SEP IRAs and Tax
Sheltered Annuities are subject to the "minimum distribution" requirements set
forth in the plan, Contract, or Code.
    

DEATH OF CONTRACT OWNER - NON-QUALIFIED CONTRACTS

For Non-Qualified Contracts, if the Contract Owner and the Annuitant are not the
same and a Contract Owner dies prior to the Annuitization Date, then the Joint
Owner, if any, becomes the new Contract Owner. If there is no surviving Joint
Owner, the Contingent Owner becomes the new Contract Owner. If there is no
surviving Contingent Owner, the Annuitant becomes the Contract Owner. The entire
interest in the Contract Value, less any applicable deductions (which may
include a CDSC), must be distributed in accordance with the "Required
Distributions for Non-Qualified Contracts" provision.

DEATH OF ANNUITANT - NON-QUALIFIED CONTRACTS

   
If the Contract Owner and Annuitant are not the same, and the Annuitant dies
prior to the Annuitization Date, a Death Benefit will be payable to the
Beneficiary, the Contingent Beneficiary, the Contract Owner, or the last
surviving Contract Owner's estate, as specified in the "Beneficiary" provision,
unless there is a surviving Contingent Annuitant. In such case, the Contingent
Annuitant becomes the Annuitant and no Death Benefit is payable.

The Beneficiary may elect to receive the Death Benefit:

     (1) in a lump sum Distribution;

     (2) as an annuity payout; or

     (3) any Distribution permitted by law and approved by the Company.

An election must be received by the Company within 60 days of the Annuitant's
death. If the Annuitant dies after the Annuitization Date, any benefit that may
be payable will be paid according to the selected Annuity Payment Option.
    

DEATH OF CONTRACT OWNER/ANNUITANT

   
If any Contract Owner and Annuitant are the same, and the Annuitant dies before
the Annuitization Date, a Death Benefit will be payable to the Beneficiary, the
Contingent Beneficiary, the Contract Owner, or the last surviving Contract
Owner's estate, as specified in the "Beneficiary" provision and in accordance
with the appropriate "Required Distributions" provisions.
    

If the Annuitant dies after the Annuitization Date, any benefit that may be
payable will be paid according to the selected Annuity Payment Option.

DEATH BENEFIT PAYMENT

   
For Contracts issued on or after the later of May 1, 1998 or the date on which
state insurance authorities approve applicable Contract modifications, if the
Annuitant dies prior to his or her 75th birthday, the dollar amount of the Death
Benefit will be the greater of:
    

     (1) the Contract Value; or

   
     (2) the sum of all Purchase Payments, less an adjustment for amounts
         surrendered.

The adjustment for amounts surrendered will reduce item (2) above in the same
proportion that the Contract Value was reduced on the date(s) of the partial
surrender(s).
    



                                       39

                                   41 of 145
<PAGE>   42



   
For Contracts issued prior to May 1, 1998 or the date prior to approval of
applicable Contract modifications by state insurance authorities, if the
Annuitant dies prior to his or her 75th birthday, the dollar amount of the Death
Benefit will be the greater of:

     (1) the Contract Value; or

     (2) the sum of all Purchase Payments, less any amounts surrendered.

If the Annuitant dies on or after his or her 75th birthday and prior to
Annuitization, the Death Benefit will equal the Contract Value.

The Death Benefit value is determined as of the Valuation Date at or next
following the date the Home Office receives:
    

     (1) proper proof of the Annuitant's death;

     (2) an election specifying the Distribution method; and

     (3) any state required form(s).

If the Annuitant dies after the Annuitization Date, payment will be determined
according to the selected Annuity Payment Option.

REQUIRED DISTRIBUTIONS FOR NON-QUALIFIED CONTRACTS

   
Upon the death of any Contract Owner or Joint Owner (including an Annuitant who
becomes the Contract Owner on the Annuitization Date), certain distributions for
Non-Qualified Contracts issued on or after January 19, 1985, are required by
Section 72(s) of the Code. Notwithstanding any provision of the Contract to the
contrary, the following Distributions will be made in accordance with such
requirements:

       1.  If any Contract Owner dies on or after the Annuitization Date and
           before the entire interest under the Contract has been distributed,
           then the remaining interest will be distributed at least as rapidly
           as under the method of distribution in effect as of the date of the
           Contract Owner's death.

       2.  If any Contract Owner dies prior to the Annuitization Date, then the
           entire interest in the Contract (consisting of either the Death
           Benefit or the Contract Value reduced by certain charges as set forth
           elsewhere in the Contract) will be distributed within 5 years of the
           death of the Contract Owner, provided however:

           (a)    any interest payable to or for the benefit of a natural person
                  (referred to herein as a "designated beneficiary"), may be
                  distributed over the life of the designated beneficiary or
                  over a period not extending beyond the life expectancy of the
                  designated beneficiary. Payments must begin within one year of
                  the date of the Contract Owner's death unless otherwise
                  permitted by federal income tax regulations; and

           (b)    if the designated beneficiary is the surviving spouse of the
                  deceased Contract Owner, the spouse may elect to become the
                  Contract Owner in lieu of receiving a Death Benefit, and any
                  distributions required under these distribution rules will be
                  made upon the death of the spouse.
    

In the event that this Contract is owned by a person that is not a natural
person (e.g., a trust or corporation), then, for purposes of these distribution
provisions:

   
           (a)    the death of the Annuitant will be treated as the death of any
                  Contract Owner;

           (b)    any change of the Annuitant will be treated as the death of
                  any Contract Owner; and

           (c)    in either case the appropriate distribution required under
                  these distribution rules will be made upon the death or
                  change, as the case may be. The Annuitant is the primary
                  annuitant as defined in Section 72(s)(6)(B) of the Code.

These distribution provisions will not be applicable to any Contract that is not
required to be subject to the provisions of 72(s) of the Code by reason of
Section 72(s)(5) or any other law or rule.

Upon the death of a Contract Owner, the designated beneficiary must elect a
method of distribution which complies with the above distribution provisions and
which is acceptable to the Company. Such election must be received by the
Company within 60 days of the Contract Owner's death.
    



                                       40

                                   42 of 145
<PAGE>   43



REQUIRED DISTRIBUTIONS FOR QUALIFIED PLANS OR TAX SHELTERED ANNUITIES

   
Amounts in a Qualified Contract or Tax Sheltered Annuity Contract will be
distributed in a manner consistent with the Minimum Distribution and Incidental
Benefit (MDIB) provisions of Section 401(a)(9) of the Code and applicable
regulations. Amounts will be paid, notwithstanding anything else contained
herein, to the Annuitant under the Annuity Payment Option selected, over a
period not exceeding:

           (a)    the life of the Annuitant or the joint lives of the Annuitant
                  and the Annuitant's designated beneficiary under the selected
                  Annuity Payment Option; or

           (b)    a period not extending beyond the life expectancy of the
                  Annuitant or the joint life expectancies of the Annuitant and
                  the Annuitant's designated beneficiary under the selected
                  annuity Payment Option.
    

For Tax Sheltered Annuity Contracts, no Distributions will be required from this
Contract if Distributions otherwise required from this Contract are being
withdrawn from another Tax Sheltered Annuity of the Annuitant.

   
If the Annuitant's entire interest in a Qualified Plan or Tax Sheltered Annuity
is to be distributed in equal or substantially equal payments over a period
described in (a) or (b) above, such payments will commence on the required
beginning date, which is the later of:
    

   
           (a)    the first day of April following the calendar year in which
                  the Annuitant attains age 70-1/2; or

           (b)    when the Annuitant retires.

However, provision (b) does not apply to any employee who is a 5% Owner (as
defined in Section 416 of the Code) with respect to the plan year ending in the
calendar year in which the employee attains the age of 70-1/2.

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

   
           (a)    the Annuitant names his or her surviving spouse as the
                  Beneficiary and the spouse elects to receive Distribution of
                  the Contract in substantially 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 Annuitant would have attained age 70-1/2; or

           (b)    the Annuitant names a Beneficiary other than his or her
                  surviving spouse and the Beneficiary elects to receive a
                  Distribution of the Contract in substantially 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 Annuitant dies.

If the Annuitant dies after Distribution has commenced, the 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 Annuitant
by the life expectancy of the Annuitant, or the joint life expectancies of the
Annuitant and the Annuitant's designated beneficiary (if the Annuitant dies
prior to the required beginning date) or the Beneficiary under the selected
Annuity Payment Option (if the Annuitant dies after the required beginning date)
whichever is applicable under the applicable minimum distribution or MDIB
provisions. Life expectancy and joint life expectancies are computed by the use
of return multiples contained in Section 1.72-9 of the Treasury Regulations.
    

If amounts distributed to the Annuitant are less than those mentioned above, a
penalty tax of 50% is levied on the excess of the amount that should have been
distributed for that year over the amount that actually was distributed for that
year.



                                       41

                                   43 of 145
<PAGE>   44



   
REQUIRED DISTRIBUTIONS FOR IRAS OR SEP IRAS

Distribution from an IRA or SEP IRA must begin no 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 payable in a lump sum or in substantially equal
payments over:

           (a)    the Contract Owner's life or the lives of the Contract Owner
                  and his or her spouse or designated beneficiary; or

           (b)    a period not extending beyond the life expectancy of the
                  Contract Owner or the joint life expectancy of the Contract
                  Owner and the Contract Owner's designated beneficiary.

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

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

                  (i)  treat the annuity as an IRA or SEP IRA established for
                       his or her benefit; or

                  (ii) receive Distribution of the Contract in substantially
                       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 names a Beneficiary other than his or her
                  surviving spouse and the Beneficiary elects to receive a
                  Distribution of the Contract in substantially 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.

No Distribution will be required from this Contract if Distributions otherwise
required from this Contract are being withdrawn from another IRA or SEP IRA of
the Contract Owner.

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, except that a surviving spouse who is the beneficiary under the
Annuity Payment Option, may 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, a penalty tax of 50% is levied on the excess of the amount that should
have been distributed for that year over the amount that actually was
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
Owner of an IRA or SEP IRA 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 IRAs.

IRA and SEP IRA 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 his or her interest in the annuity is
completed, the balance will also be included in his or her gross estate.
    

   
Simplified Employee Pensions (SEPs) and Salary Reduction Simplified Employee
Pensions (SAR SEPs), described in Section 408(k) of the Code are taxed in a
manner similar to IRAs, and are subject to similar distribution requirements as
IRAs. SAR SEPs cannot be established after 1996.
    

   
REQUIRED DISTRIBUTIONS FOR ROTH IRAS

Distributions from a Roth IRA, unlike other IRAs, are not required to commence
during the lifetime of the Contract Owner.

Upon the death of the Contract Owner, the Contract Owner's interest in the Roth
IRA must be distributed by December 31 of the calendar year in which the fifth
anniversary of his or her death occurs, unless:
    



                                       42

                                   44 of 145
<PAGE>   45
   
           (a)    The Contract Owner names his or her surviving spouse as the
                  Beneficiary and such spouse elects to:

                  (i)  treat the annuity as a Roth IRA established for his or
                       her benefit; or

                  (ii) receive Distribution of the account in substantially
                       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 following the year in
                       which the Contract Owner would have attained age 70-1/2;
                       or

           (b)    The Contract Owner names a Beneficiary other than his or her
                  surviving spouse and such Beneficiary elects to receive a
                  Distribution of the Contract in substantially 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
                  following year in which the Contract Owner dies.

Distributions from Roth IRAs may be either taxable or nontaxable, depending upon
whether they are "qualified distributions" or "nonqualified distributions" (see
"Federal Income Taxes").
    


                           FEDERAL TAX CONSIDERATIONS

FEDERAL INCOME 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 a financial consultant, legal counsel or tax advisor to discuss in
detail the taxation and the use of the Contracts.

   
Section 72 of the Code governs federal income taxation of annuities in general.
That section sets forth different rules for: (1) Qualified Contracts; (2) IRAs,
including SEP IRAs; (3) Roth IRAs; (4) Tax Sheltered Annuities; and (5)
Non-Qualified Contracts. Each type of annuity is discussed below.

Distributions to participants from Qualified Contracts or Tax Sheltered
Annuities are generally taxed when received. A portion of each Distribution is
excludable from income based on a formula required by the Code. The formula
required by the Code excludes from income an amount equal to the investment in
the Contract divided by the number of anticipated payments, as determined
pursuant to Section 72(d) of the Code, until the full investment in the Contract
is recovered; thereafter all Distributions are fully taxable.

Distributions from IRAs and SEP IRAs and Contracts owned by Individual
Retirement Accounts are generally taxed when received. The portion of each
payment which is excludable is based on the ratio between the amount by which
nondeductible Purchase Payments to all Contracts exceeds prior non-taxable
Distributions from the Contracts, and the total account balances in the
Contracts at the time of the Distribution. The owner of such IRAs or SEP IRAs or
the Annuitant under Contracts held by Individual Retirement Accounts must
annually report to the IRS the amount of nondeductible Purchase Payments, the
amount of any Distribution, the amount by which nondeductible Purchase Payments
for all years exceed non-taxable Distributions for all years, and the total
balance in all IRAs, SEP IRAs and Individual Retirement Accounts.

Distributions of earnings from Roth IRAs are taxable or nontaxable, depending
upon whether they are "qualified distributions" or "nonqualified distributions."
A "qualified distribution" is one that satisfies the five year rule and meets
one of the following four requirements: (i) it is made on or after the date on
which the Contract Owner attains the age of 59-1/2; (ii) it is made to a
Beneficiary (or the Contract Owner's estate) on or after the death of the
Contract Owner; (iii) it is attributable to the Contract Owner's disability; or
(iv) it is a qualified first-time homebuyer distribution (as defined in Section
72(t)(2)(F) of the Code). If the Roth IRA does not have any qualified rollover
contributions from a retirement plan other than a Roth IRA (or income allocable
thereto), the five year rule is satisfied if the Distribution is not made within
the five year period beginning with the first contribution to the Roth IRA. If
the Roth IRA has any qualified rollover contributions from a retirement plan
other than a Roth IRA (or income allocable thereto), the five year rule is
satisfied if the Distribution is not made within the five taxable year period
commencing with the taxable year in which the qualified rollover contribution
was made.

A nonqualified distribution is any Distribution that is not a qualified
distribution.

A qualified distribution is not included in gross income for federal income tax
purposes. A nonqualified distribution is not includible in gross income to the
extent that such Distribution, when added to all previous Distributions, does
not exceed that aggregate amount of contributions made to the Roth IRA. Any
nonqualified distribution in excess of the aggregate amount of contributions
will be included in the Contract Owner's gross income in the year that is
distributed to the Contract Owner.
    

                                       43

                                   45 of 145
<PAGE>   46



   
Taxable 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 complete Distribution of the Contract, the balance will also be included in
the Contract Owner's gross estate for federal estate tax purposes.
    

A change of the Annuitant or Contingent Annuitant may be treated by the IRS as a
taxable transaction.

   
PUERTO RICO

Under the Puerto Rico tax code, Distributions from a Non-Qualified Contract
prior to Annuitization are treated as nontaxable return of principal until the
principal is fully recovered; thereafter, all Distributions are fully taxable.
Distributions after Annuitization are treated as part taxable income and part
nontaxable return of principal. The amount excluded from gross income after
Annuitization is equal to the amount of the Distribution in excess of 3% of the
total Purchase Payments paid, until an amount equal to the total Purchase
Payments paid has been excluded; thereafter, the entire Distribution is included
in gross income. Puerto Rico does not impose an early withdrawal penalty tax.
Generally, Puerto Rico does not require income tax to be withheld from
Distributions of income. A personal adviser should be consulted.

NON-QUALIFIED CONTRACTS - NATURAL PERSONS AS CONTRACT OWNERS
    

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 until the investment has been recovered; thereafter the entire
amount is includable in income. 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 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. If this
Contract is issued as the result of an exchange described in Section 1035 of the
Code, for purposes of determining whether the Contract is an immediate annuity,
it will generally be considered to have been purchased on the purchase date of
the contract given up in the exchange.

   
Code Section 72 also provides for a penalty tax, equal to 10% of the portion of
any Distribution that is includable in gross income, if such Distribution is
made prior to attaining age 59-1/2. The penalty tax does not apply if the
Distribution is attributable to the Contract Owner's death, disability, or is
one of a series of substantially equal periodic payments made over the life or
life expectancy of the Contract Owner (or the joint lives or joint life
expectancies of the Contract Owner and the beneficiary selected by the Contract
Owner to receive payment under the Annuity Payment Option selected by the
Contract Owner) 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. Such election shall be irrevocable
and may not be amended or changed.
    

In order to qualify as an annuity contract under Section 72 of the Code, the
contract must provide for Distribution of the entire contract to be made upon
the death of a Contract Owner. If a Contract Owner dies prior to the



                                       44

                                   46 of 145
<PAGE>   47



   
Annuitization Date, then the Joint Contract Owner, the Contingent Owner or other
named recipient must receive the Distribution within 5 years of the Contract
Owner's death. However, the recipient may elect for payments to be made over
his/her life or life expectancy provided that such payments begin within one
year from the death of the Contract Owner. If the Joint Contract Owner,
Contingent Owner or other named recipient is the surviving spouse, the 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 on the date of the Contract Owner's
death (see "Required Distribution For Qualified Plans and Tax Sheltered
Annuities"). If the Contract Owner is not a natural person, 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 is named.

The Code requires that any election to receive an annuity in lieu of a lump sum
payment must be made within 60 days after the lump sum becomes payable
(generally, the election must be made within 60 days after the death of a
Contract Owner or the Annuitant). If the election is made more than 60 days
after the lump sum first becomes payable, the election will be ignored for tax
purposes, and the entire amount of the lump sum will be subject to immediate
tax. If the election is made within the 60 day period, each Distribution will be
taxable when it is paid.

NON-QUALIFIED CONTRACTS - NON-NATURAL PERSONS AS CONTRACT OWNERS
    

The foregoing discussion of the taxation of Non-Qualified Contracts applies to
Contracts owned (or, pursuant to Section 72(u) of the Code, deemed to be owned)
by individuals.

   
As a general rule, contracts owned by corporations, partnerships, trusts, and
similar entities ("non-natural persons"), rather than by one or more
individuals, are not treated as annuity contracts for most purposes under the
Code; in particular, they are not treated as annuity contracts for purposes of
Section 72. Therefore, the taxation rules for Distributions, as described above,
do not apply to Non-Qualified Contracts owned by non-natural persons. Rather the
income earned under a non-qualified contract that is owned by a non-natural
person is taxed as ordinary income during the taxable year that it is earned,
and is not deferred, even if the income is not distributed out of the Contract
to the Contract Owner.
    

The foregoing non-natural person rule does not apply to all entity-owned
contracts. A Contract that is owned by a non-natural person as an agent for an
individual is treated as owned by the individual. This exception does not apply,
however, to a non-natural person who is an employer that holds the Contract
under a non-qualified deferred compensation arrangement for one or more
employees.

The non-natural person rules also do not apply to a Contract that is:

     (a) acquired by the estate of a decedent by reason of the death of the
         decedent;

     (b) issued in connection with certain qualified retirement plans and
         individual retirement plans;

     (c) used in connection with certain structured settlements;

     (d) purchased by an employer upon the termination of certain qualified
         retirement plans; or

     (e) an immediate annuity.



                                       45

                                   47 of 145
<PAGE>   48



   
QUALIFIED PLANS, IRAS, SEP IRAS AND TAX SHELTERED ANNUITIES

Contract Owners seeking information regarding eligibility, limitations on
permissible amounts of Purchase Payments, and the tax consequences of
distributions from Qualified Plans, Tax Sheltered Annuities, IRAs, SEP IRAs and
other plans that receive favorable tax treatment should seek competent advice;
the terms of such plans may limit the rights available under the Contracts.

Pursuant to Section 403(b)(1)(E) Code, a Contract that is issued as a
Tax-Sheltered Annuity is required to limit the amount of the Purchase Payment
for any year to an amount that does not exceed the limit set forth in Section
402(g) of the Code ($7,000), as it is from time to time increased to reflect
increases in the cost of living. This limit may be reduced by any deposits,
contributions or payments made to any other Tax-Sheltered Annuity or other plan,
contract or arrangement by or on behalf of the Contract Owner.

The Code permits the rollover of most Distributions from Qualified Plans to
other Qualified Plans, IRAs or SEP IRAs. Most Distributions from Tax-Sheltered
Annuities may be rolled into another Tax-Sheltered Annuity, IRA or SEP IRA.
Distributions that may not be rolled over are those which are:
    

           (a)    one of a series of substantially equal annual (or more
                  frequent) payments made:
 
                  (i)   over the life (or life expectancy) of the Contract
                        Owner;

                  (ii)  over the joint lives (or joint life expectancies) of the
                        Contract Owner and the Contract Owner's designated
                        Beneficiary; or

                  (iii) for a specified period of ten years or more; or

           (b)    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.

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

   
IRAs and SEP IRAs 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 IRS could determine that the
IRA or SEP IRA did not qualify for the desired tax treatment.

ROTH IRAS

The Contract may be purchased as a Roth IRA. The Contract Owner should seek
competent advice as to the tax consequences associated with the use of a
Contract as a Roth IRA, for information regarding eligibility to invest in a
Roth IRA, for limitations on permissible amounts of Purchase Payments that may
be made to a Roth IRA, and as to the tax consequences of Distributions from Roth
IRAs.

The Code permits the rollover of most Distributions from Individual Retirement
Accounts or IRAs to Roth IRAs. The rollovers are subject to federal income tax
as Distributions from the Individual Retirement Account or IRA. For rollovers
that take place in 1998, the income from rollover is included in income ratably
over the four year period commencing in 1998. For rollovers in subsequent years,
the entire amount of income from the rollover will be required to be included in
income in the year of the rollover Distribution from the Individual Retirement
Account or IRA.

A Distribution from a Roth IRA that received the proceeds of a rollover from an
Individual Retirement Account or IRA within the previous five years could be
subject to a 10% penalty even if the Distribution is not taxable. In addition,
if the rollover from the Individual Retirement Account or IRA was made in 1998
and the income from that rollover was included in income ratably over a four
year period, a Distribution from the Roth IRA within four years of the rollover
may be subject to an additional 10% penalty.
    

WITHHOLDING

   
The Company is required to withhold tax from certain Distributions to the extent
that such Distribution would constitute income to the Contract Owner or other
payee. The Contract Owner or other payee is entitled to elect not to have
federal income tax withheld from certain types of Distributions, but may be
subject to penalties in the event insufficient federal income tax is withheld
during a calendar year. However, if the IRS notifies the Company that the
Contract Owner or other payee has furnished an incorrect taxpayer identification
number, or if the Contract Owner or other payee fails to provide a taxpayer
identification number, the Distributions may be
    



                                       46

                                   48 of 145
<PAGE>   49



subject to back-up withholding at the statutory rate which is presently 31% and
which cannot be waived by the Contract Owner or other payee.

NON-RESIDENT ALIENS

   
Distributions to nonresident aliens (NRAs) are generally subject to federal
income tax and tax withholding at a statutory rate of thirty percent (30%) of
the amount of income that is distributed. The Company may be required to
withhold such amount from the Distribution and remit it to the IRS.
Distributions to certain NRAs may be subject to lower, or in certain instances,
zero tax and withholding rates, if the United States has entered into an
applicable treaty. However, in order to obtain the benefits of such treaty
provisions, the NRA must give to the Company sufficient proof of his or her
residency and citizenship in the form and manner prescribed by the IRS. For
Distributions the NRA must obtain an Individual Taxpayer Identification Number
from the IRS, and furnish that number to the Company prior to the Distribution.
If the Company does not have the proper proof of citizenship or residency and a
proper Individual Taxpayer Identification Number prior to any Distribution, the
Company will be required to withhold 30% of the income, regardless of any treaty
provision.
    

A payment may not be subject to withholding where the recipient sufficiently
establishes to the Company that such payment is effectively connected to the
recipient's conduct of a trade or business in the United States and that such
payment is includable in the recipient's gross income for United States federal
income tax purposes. Any such Distributions will be subject to the rules set
forth in the section entitled "Withholding."

FEDERAL ESTATE, GIFT, AND GENERATION SKIPPING TRANSFER TAXES

   
A transfer of the Contract from one Contract Owner to another, or the payment of
a Distribution under the Contract to someone other than a Contract Owner, may
constitute a gift for federal gift tax purposes. Upon the death of the Contract
Owner, the value of the Contract may be included in his or her gross estate for
federal estate tax purposes, even if all or a portion of the value is also
subject to federal income taxes.
    

The Company may be required to determine whether the Death Benefit or any other
payment or Distribution constitutes a "direct skip" as defined in Section 2612
of the Code, and the amount of the generation skipping transfer tax, if any,
resulting from such direct skip. A direct skip may occur when property is
transferred to, or a Death Benefit or other Distribution is made to:

   
     (a) an individual who is two or more generations younger than the Contract
         Owner; or

     (b) certain trusts, as described in Section 2613 of the Code (generally,
         trusts that have no beneficiaries who are not 2 or more generations
         younger than the Contract Owner).

If the Contract Owner is not an individual, then for this purpose only,
"Contract Owner" refers to any person who would be required to include the
Contract, Death Benefit, Distribution, or other payment in his or her federal
gross estate at his or her death, or who is required to report the transfer of
the Contract, Death Benefit, Distribution, or other payment for federal gift tax
purposes.

If the Company determines that a generation-skipping transfer tax is required to
be paid by reason of a direct skip, the Company is required to reduce the amount
of such Death Benefit, Distribution, or other payment by such tax liability, and
pay the tax liability directly to the IRS.

Federal estate, gift and generation-skipping transfer tax consequences, and
state and local estate, inheritance, succession, generation skipping transfer,
and other tax consequences of owning or transferring a Contract, and of
receiving a Distribution, Death Benefit, or other payment, depend on the
circumstances of the person owning or transferring the Contract, or person
receiving a Distribution, Death Benefit, or other payment.
    

CHARGE FOR TAX

   
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
Sub-Accounts 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.
    

DIVERSIFICATION

   
The IRS has promulgated regulations under Section 817(h) of the 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 Contract Owner or the Company pays an 
    



                                       47

                                   49 of 145
<PAGE>   50



   
amount to the IRS. The amount will be based on the tax that would have been paid
by the Contract Owner if the income, for the period the contract was not
diversified, had been received by the Contract Owner. If the failure to
diversify is not corrected in this manner, the Contract Owner of an annuity
contract will be deemed the owner of the underlying securities and will be taxed
on the earnings of his or her account. The Company believes, under its
interpretation of the Code and regulations thereunder, that the investments
underlying this Contract meet these diversification standards.

Representatives of the IRS have suggested, from time to time, that the number of
Underlying Mutual Funds available or the number of transfer opportunities
available under a variable product may be relevant in determining whether the
product qualifies for the desired tax treatment. No formal guidance has been
issued in this area. Should the Secretary of the Treasury issue additional rules
or regulations limiting the number of Underlying Mutual Funds, transfers between
Underlying Mutual Funds, exchanges of Underlying Mutual Funds or changes in
investment objectives of Underlying Mutual Funds such that the Contract would no
longer qualify as an annuity under Section 72 of the Code, the Company will take
whatever steps are available to remain in compliance.
    

TAX CHANGES

The Code has been subjected to numerous amendments and changes and it is
reasonable to believe that it will continue to be revised. The United States
Congress has considered numerous legislative proposals that, if enacted, could
change the tax treatment of the Contracts. It is reasonable to believe that such
proposals, may be enacted into law. In addition, the Treasury Department may
amend existing regulations, issue new regulations, or adopt new interpretations
of existing law that may be in variance with its current positions on these
matters. In addition, state law (which is not discussed herein) may affect the
tax consequences of the Contract.

   
The foregoing discussion, which is based on the Company's understanding of
federal tax laws as they are currently interpreted by the IRS, is general and is
not intended as tax advice. Statutes, regulations, and rulings are subject to
interpretation by the courts. The courts may determine that a different
interpretation than the currently favored interpretation is appropriate, thereby
changing the operation of the rules that are applicable to annuity contracts.
    

Any of the foregoing may change from time to time without any notice, and the
tax consequences arising out of a Contract may be changed retroactively. There
is no way of predicting whether, when, and to what extent any such change may
take place. No representation is made as to the likelihood of the continuation
of these current laws, interpretations and policies.

THE FOREGOING IS A GENERAL EXPLANATION AS TO CERTAIN TAX MATTERS PERTAINING TO
ANNUITY CONTRACTS. IT IS NOT INTENDED TO BE LEGAL OR TAX ADVICE, AND SHOULD NOT
TAKE THE PLACE OF YOUR INDEPENDENT LEGAL, TAX AND/OR FINANCIAL ADVISOR.

                               GENERAL INFORMATION

CONTRACT OWNER INQUIRIES

   
Contract Owner inquiries may be directed to the Company by writing P.O. Box
16609, Columbus, Ohio 43216-6609, or calling 1-800-848-6331, TDD 1-800-238-3035.
    

STATEMENTS AND REPORTS

   
The Company will mail to Contract Owners, at their last known address, any
statements and reports required by law. Contract Owners should promptly notify
the Company of any address change. Statements are mailed detailing the
Contract's quarterly activity. The Company will also send a confirmation
statement to Contract Owners each time a transaction is made affecting the
Contract Value. However, instead of receiving an immediate confirmation of
transactions made pursuant to some types of recurring payment plans (such as a
dollar cost averaging program or salary reduction arrangement), the Contract
Owner may receive confirmation of such transactions in their quarterly
statements. The Contract Owner should review the information in these statements
carefully. All errors or corrections must be reported to the Company immediately
to assure proper crediting to the Contract. The Company will assume all
transactions are accurately reported on quarterly statements or confirmation
statements unless the Contract Owner notifies the Home Office within 30 days
after receipt of the statement. The Company will also send to Contract Owners a
semi-annual report as of June 30 and an annual report as of December 31,
containing financial statements for the Variable Account.
    



                                       48

                                   50 of 145
<PAGE>   51



ADVERTISING

   
A "yield" and "effective yield" may be advertised for the NSAT-Money Market
Fund. "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 NSAT-Money Market Fund's
units. Yield is an annualized figure, which means that it is assumed that the
NSAT-Money Market Fund 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 SEC. 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 a
Sub-Account relative to the performance of other variable annuity sub-accounts
or underlying mutual fund options with similar or different objectives, or the
investment industry as a whole. Other investments to which the Sub-Accounts may
be compared include, but are not limited to: precious metals; real estate;
stocks and bonds; closed-end funds; CDs; bank money market deposit accounts and
passbook savings; and the Consumer Price Index.
    

The Sub-Accounts 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 1/2 Year CD Rates; and Dow Jones Industrial Average.

Normally these rankings and ratings are published by independent tracking
services and publications of general interest including, but not limited to:
Lipper Analytical Services, Inc., CDA/Wiesenberger, Morningstar, Donoghue's,
magazines such as Money, Forbes, Kiplinger's Personal Finance Magazine,
Financial World, Consumer Reports, Business Week, Time, Newsweek, National
Underwriter, U.S. News and World Report; rating services such as LIMRA, Value,
Best's Agent Guide, Western Annuity Guide, Comparative Annuity Reports; and
other publications such as the Wall Street Journal, Barron's, Investor's Daily,
and Standard & Poor's Outlook. In addition, Variable Annuity Research & Data
Service (The VARDS Report) is an independent rating service that ranks over 500
variable annuity funds based upon total return performance. These rating
services and publications rank the performance of the Underlying Mutual Fund
options against all underlying mutual funds over specified periods and against
underlying mutual funds in specified categories. The rankings may or may not
include the effects of sales charges or other fees.

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 of the Sub-Accounts. The Company may advertise for the Sub-Account's
standardized "average annual total return," calculated in a manner prescribed by
the SEC, and nonstandardized "total return." "Average annual total return"
illustrates the percentage rate of return of a hypothetical initial investment
of $1,000 for the most recent one, five and ten year periods, or for a period
covering the time the Underlying Mutual Fund has been available in the Variable
Account if the Underlying Mutual Fund option has not been available for 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," calculated similar to standardized "average
annual total return," illustrates the percentage rate of return of a
hypothetical initial investment of $10,000 for the most recent one, five and ten
year periods, or for a period covering the time the Underlying Mutual Fund
option has been in existence. For those Underlying Mutual Fund options which
have not been held as Sub-Accounts for one of the prescribed periods, the
nonstandardized total return illustrations will show the investment performance
such Underlying Mutual Fund options would have achieved (reduced by the same
charges except the CDSC) had such Underlying Mutual Fund options been available
in the Variable Account for the periods quoted. THE CDSC IS NOT REFLECTED
BECAUSE THE CONTRACTS ARE DESIGNED FOR LONG TERM INVESTMENT. THE CDSC, IF
REFLECTED, WOULD DECREASE THE LEVEL OF PERFORMANCE SHOWN. AN INITIAL INVESTMENT
OF
    



                                       49

                                   51 of 145
<PAGE>   52



   
$10,000 IS ASSUMED BECAUSE THAT AMOUNT MORE CLOSELY APPROXIMATES THE SIZE OF A
TYPICAL CONTRACT THAN DOES THE $1,000 ASSUMPTION USED IN CALCULATING THE
STANDARDIZED AVERAGE ANNUAL TOTAL RETURN QUOTATIONS.

The standardized average annual total return and nonstandardized total return
quotations reflected below are calculated as described in this section using
Underlying Mutual Fund performance for the period ended December 31, 1997.
However, the Company generally provides performance quotations on a more
frequent basis, the results of which could reflect better or worse results than
shown below. The quotations and other comparative material advertised by the
Company are based upon historical earnings and are not intended to represent or
guarantee future results. Contract Value at redemption may be more or less than
the original cost.
    

                   UNDERLYING MUTUAL FUND PERFORMANCE SUMMARY

                          NON-STANDARDIZED TOTAL RETURN

   
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------
                                        1 Year To       5 Years To     10 Years To        Date Fund
        SUB-ACCOUNT OPTIONS             12/31/97         12/31/97      12/31/97 or        Effective
                                                                       Life of Fund
- -------------------------------------------------------------------------------------------------------
<S>                                     <C>              <C>                <C>           <C>
American Century Variable                14.00%           9.55%              9.35%         05-01-91
Portfolios, Inc.- American Century
VP Balanced
- -------------------------------------------------------------------------------------------------------
American Century Variable                -4.82%           4.12%              7.07%*        11-20-87
Portfolios, Inc.- American Century
VP Capital Appreciation
- -------------------------------------------------------------------------------------------------------
American Century Variable                16.79%            N/A               8.83%         05-01-94
Portfolios, Inc.- American Century
VP International
- -------------------------------------------------------------------------------------------------------
American Century Variable                24.14%            N/A              21.23%         05-01-96
Portfolios, Inc.- American Century
VP Value
- -------------------------------------------------------------------------------------------------------
AVIS Growth Fund                         28.11%          16.33%             15.54%*        02-08-84
- -------------------------------------------------------------------------------------------------------
AVIS High Yield Bond                     10.65%           9.31%             10.68%*        02-08-84
Fund
- -------------------------------------------------------------------------------------------------------
AVIS US Govt./AAA- Rated                  6.74%           4.87%              6.67%*        11-19-85
Securities Fund
- -------------------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund, Inc.           30.93%          17.90%             14.09%         09-29-89
- -------------------------------------------------------------------------------------------------------
Dreyfus Variable Investment              26.11%            N/A              17.81%         04-05-93
Fund-Capital Appreciation Portfolio
- -------------------------------------------------------------------------------------------------------
Dreyfus Variable Investment              14.40%            N/A              22.19%         05-02-94
Fund - Growth & Income Portfolio
- -------------------------------------------------------------------------------------------------------
The Dreyfus Socially Responsible         26.47%            N/A              19.63%         10-06-93
Growth Fund, Inc.
- -------------------------------------------------------------------------------------------------------
Fidelity VIP                             26.14%          18.35%             15.04%*        10-09-86
Equity-Income Portfolio
- -------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio            21.58%          16.23%             15.50%*        10-09-86
- -------------------------------------------------------------------------------------------------------
Fidelity VIP High Income                 15.84%          12.21%             11.13%*        09-19-85
Portfolio
- -------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas                     9.81%          12.39%              7.98%*        01-28-87
Portfolio
- -------------------------------------------------------------------------------------------------------
Fidelity VIP II Asset Manager            18.78%          11.23%             11.03%         09-06-89
Portfolio
- -------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund               22.23%            N/A              26.29%         01-03-95
Portfolio
- -------------------------------------------------------------------------------------------------------
Fidelity VIP III Growth                  27.98%            N/A              24.97%         01-03-95
Opportunities Portfolio
- -------------------------------------------------------------------------------------------------------
Morgan Stanley Universal Fund,             N/A             N/A                N/A          06-16-97
Inc.- Emerging Markets Debt
Portfolio
- -------------------------------------------------------------------------------------------------------
NSAT- Capital Appreciation Fund          32.45%          17.17%             15.78%         04-15-92
- -------------------------------------------------------------------------------------------------------
NSAT- Government Bond Fund                7.94%           5.72%              7.63%*        11-08-82
- -------------------------------------------------------------------------------------------------------
NSAT- Money Market Fund                   3.59%           2.88%              4.00%*        11-10-81
- -------------------------------------------------------------------------------------------------------

</TABLE>
    



                                       50

                                   52 of 145
<PAGE>   53



   
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------
                                        1 Year To       5 Years To     10 Years To      Date Fund
        SUB-ACCOUNT OPTIONS             12/31/97         12/31/97      12/31/97 or      Effective
                                                                       Life of Fund
- --------------------------------------------------------------------------------------------------------
<S>                                     <C>              <C>             <C>           <C>
NSAT- Nationwide Small Company Fund      15.52%             N/A           23.63%         10-23-95
- --------------------------------------------------------------------------------------------------------
NSAT-Total Return Fund                   27.45%           16.16%          13.94%*        11-08-82
- --------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT-                  27.03%           11.73%          13.21%*        09-10-84
Growth Portfolio
- --------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT-                   5.05%            3.98%           5.45%*        09-10-84
Limited Maturity Bond Portfolio
- --------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT-                  29.25%             N/A           22.30%         03-22-94
Partners Portfolio
- --------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds-       7.53%            6.56%           7.87%*        04-30-85
Oppenheimer Bond Fund
- --------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds-      20.53%           17.07%          10.52%         11-12-90
Oppenheimer Global Securities Fund
- --------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds-      24.76%           16.83%          14.99%*        04-03-85
Oppenheimer Growth Fund
- --------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds-      15.40%           11.59%          11.08%*        02-09-87
Oppenheimer Multiple Strategies Fund
- --------------------------------------------------------------------------------------------------------
Strong Opportunity Fund II, Inc.         23.52%           17.54%          18.28%         05-08-92
- --------------------------------------------------------------------------------------------------------
Strong Variable Insurance Funds,          9.64%           10.19%          10.42%         05-08-92
Inc.- Discovery Fund II, Inc.
- --------------------------------------------------------------------------------------------------------
Strong Variable Insurance Funds,        -14.94%             N/A           -2.61%         10-20-95
Inc.- International Stock II
- --------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust-        0.76%            3.90%           4.51%         09-01-89
Worldwide Bond Fund
- --------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust-      -13.05%             N/A            3.53%         12-27-95
Worldwide Emerging Markets Fund
- --------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust-       -3.32%           13.41%           5.31%         09-01-89
Worldwide Hard Assets Fund
- --------------------------------------------------------------------------------------------------------
Van Kampen American Capital Life         19.59%             N/A           25.94%         07-03-95
Investment Trust- Morgan Stanley
Real Estate Securities Portfolio
- --------------------------------------------------------------------------------------------------------
Warburg Pincus Trust- International      -3.83%             N/A            4.16%         06-30-95
Equity Portfolio
- --------------------------------------------------------------------------------------------------------
Warburg Pincus Trust -                   11.56%             N/A            6.64%         09-30-96
Post-Venture Capital Portfolio
- --------------------------------------------------------------------------------------------------------
Warburg Pincus Trust-Small Company       13.85%             N/A           20.18%         06-30-95
Growth Portfolio
- --------------------------------------------------------------------------------------------------------

</TABLE>
    

   
*  Represents 10 years to 12/31/97.
    



                                       51

                                   53 of 145
<PAGE>   54



                    STANDARDIZED AVERAGE ANNUAL TOTAL RETURN

   
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------
                                 1 Year To     5 Years To     10 Years or Date      Date Fund Added to
     SUB-ACCOUNT OPTIONS          12/31/97      12/31/97      Fund Available in      Variable Account
                                                              Variable Account
                                                                 To 12/31/97
- ----------------------------------------------------------------------------------------------------------
<S>                              <C>            <C>              <C>                   <C>
American Century Variable           5.90%         6.76%            5.79%                 05-01-92
Portfolios, Inc.- American
Century VP Balanced
- ----------------------------------------------------------------------------------------------------------
American Century Variable         -12.47%         1.29%            4.99%*                12-01-87
Portfolios, Inc.- American
Century VP Capital
Appreciation
- ----------------------------------------------------------------------------------------------------------
American Century Variable           8.69%          N/A             5.24%                 08-01-94
Portfolios, Inc.- American
Century VP International
- ----------------------------------------------------------------------------------------------------------
American Century Variable          16.04%          N/A            13.77%                 12-23-96
Portfolios, Inc.- American
Century VP Value
- ----------------------------------------------------------------------------------------------------------
AVIS Growth Fund                   20.01%        13.82%           12.38%*                10-20-89
- ----------------------------------------------------------------------------------------------------------
AVIS High Yield Bond                2.55%         6.58%            9.79%*                10-20-89
Fund
- ----------------------------------------------------------------------------------------------------------
AVIS US Govt./AAA- Rated           -1.36%         1.93%            6.11%*                10-20-89
Securities Fund
- ----------------------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund, Inc.     22.83%          N/A            16.03%                 09-20-93
- ----------------------------------------------------------------------------------------------------------
Dreyfus Variable Investment          N/A           N/A            -5.83%                 07-14-97
Fund-Capital Appreciation
Portfolio
- ----------------------------------------------------------------------------------------------------------
Dreyfus Variable Investment         6.30%          N/A             2.65%                 12-23-96
Fund - Growth & Income
Portfolio
- ----------------------------------------------------------------------------------------------------------
The Dreyfus Socially               18.37%          N/A            16.28%                 10-01-93
Responsible Growth Fund, Inc.
- ----------------------------------------------------------------------------------------------------------
Fidelity VIP                       18.04%        15.98%           13.19%*                05-01-87
Equity-Income Portfolio
- ----------------------------------------------------------------------------------------------------------
Fidelity VIP Growth                13.48%        13.79%           13.79%*                12-01-87
Portfolio
- ----------------------------------------------------------------------------------------------------------
Fidelity VIP High                   7.74%         9.64%            8.97%*                05-01-87
Income Portfolio
- ----------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas               1.71%        10.04%            5.78%*                05-01-87
Portfolio
- ----------------------------------------------------------------------------------------------------------
Fidelity VIP II Asset              10.68%         8.56%            8.58%                 09-01-89
Manager Portfolio
- ----------------------------------------------------------------------------------------------------------
Fidelity VIP II                    14.13%          N/A            16.63%                 07-03-95
Contrafund Portfolio
- ----------------------------------------------------------------------------------------------------------
Fidelity VIP III Growth              N/A           N/A            11.10%                 07-14-97
Opportunities Portfolio
- ----------------------------------------------------------------------------------------------------------
Morgan Stanley Universal             N/A           N/A           -13.54%                 07-14-97
Fund, Inc.- Emerging Markets
Debt Portfolio
- ----------------------------------------------------------------------------------------------------------
NSAT- Capital Appreciation         24.35%        14.53%           13.57%                 05-01-92
Fund
- ----------------------------------------------------------------------------------------------------------
NSAT- Government Bond Fund         -0.16%         2.80%            5.51%*                11-15-82
- ----------------------------------------------------------------------------------------------------------
NSAT- Money Market Fund            -4.51%        -0.22%            1.52%*                02-25-82
- ----------------------------------------------------------------------------------------------------------
NSAT- Nationwide Small              7.42%           N/A           18.50%                 10-23-95
Company Fund
- ----------------------------------------------------------------------------------------------------------
NSAT-Total Return Fund             19.35%        13.55%           12.02%*                11-15-82
- ----------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT-            18.93%         8.90%           11.49%*                12-01-87
Growth Portfolio
- ----------------------------------------------------------------------------------------------------------

</TABLE>
    



                                       52

                                   54 of 145
<PAGE>   55



                    STANDARDIZED AVERAGE ANNUAL TOTAL RETURN

   
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------
                               1 Year To      5 Years To    10 Years or Date     Date Fund Added to
     SUB-ACCOUNT OPTIONS        12/31/97       12/31/97    Fund Available in       Variable Account
                             Variable Account
                              To 12/31/97
- ---------------------------------------------------------------------------------------------------------
<S>                              <C>          <C>              <C>                   <C>
Neuberger & Berman AMT-           -3.05%        0.96%            3.13%*                12-01-87
Limited Maturity Bond
Portfolio
- --------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT-           21.15%         N/A            22.74%                 08-01-94
Partners Portfolio
- --------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account      -0.57%        3.73%            5.06%                 09-01-89
Funds- Oppenheimer Bond Fund
- --------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account      12.43%         N/A             7.98%                 10-01-93
Funds- Oppenheimer Global
Securities Fund
- --------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account        N/A          N/A            -0.58%                 07-14-97
Funds- Oppenheimer Growth
Fund
- --------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account       7.30%        8.94%            6.21%                 09-01-89
Funds- Oppenheimer Multiple
Strategies Fund
- --------------------------------------------------------------------------------------------------------
Strong Opportunity Fund II,       15.42%       15.19%           15.93%                 05-08-92
Inc.
- --------------------------------------------------------------------------------------------------------
Strong Variable Insurance          1.54%        7.62%            7.76%                 05-08-92
Funds, Inc.- Discovery Fund
II, Inc.
- --------------------------------------------------------------------------------------------------------
Strong Variable Insurance        -21.99%         N/A            -8.20%                 10-23-95
Funds, Inc.- International
Stock II
- --------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance       -7.23%        0.93%            1.79%                 09-01-89
Trust- Worldwide Bond Fund
- --------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance      -11.06%       11.32%            2.26%                 09-01-89
Trust- Worldwide Emerging
Markets Fund
- --------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance      -20.21%         N/A           -21.63%                 12-23-96
Trust- Worldwide Hard Assets
Fund
- --------------------------------------------------------------------------------------------------------
Van Kampen American Capital       11.49%         N/A            21.59%                 07-03-95
Life Investment Trust-
Morgan Stanley Real Estate
Securities Portfolio
- --------------------------------------------------------------------------------------------------------
Warburg Pincus Trust-            -11.54%         N/A            -0.76%                 07-03-95
International Equity
Portfolio
- --------------------------------------------------------------------------------------------------------
Warburg Pincus Trust -             3.46%         N/A             1.90%                 12-23-96
Post-Venture Capital
Portfolio
- --------------------------------------------------------------------------------------------------------
Warburg Pincus Trust-Small         5.75%         N/A            15.96%                 07-03-95
Company Growth Portfolio
- --------------------------------------------------------------------------------------------------------

</TABLE>
    

*  Represents 10 years to 12/31/97.

                           YEAR 2000 COMPLIANCE ISSUES

   
The Company has developed a plan to address issues related to the Year 2000. The
problem relates to many existing computer programs using only two digits to
identify a year in the date field. These programs were designed and developed
without considering the impact of the upcoming change in the century. If not
corrected, many computer applications could fail or create erroneous results by
or at the Year 2000. The Company has been evaluating its exposure to the Year
2000 issue through a review of all of its operating systems as well as
dependencies on the systems of others since 1996. The Company expects all system
changes and replacements needed to achieve Year 2000 compliance to be completed
by the end of 1998. Compliance testing will be
    



                                       53

                                   55 of 145
<PAGE>   56



   
completed in the first quarter of 1999. The Company charges all costs associated
with these system changes as the costs are incurred.

Operating expenses in 1997 include approximately $45 million on technology
projects, which includes costs related to Year 2000 and the development of a new
policy administration system for traditional life insurance products and other
system enhancements. The Company anticipates spending a comparable amount in
1998 on technology projects, including Year 2000 initiatives. These expenses do
not have an effect on the assets of the Variable Account and are not charged
through to the Contract Owner.
    

                                LEGAL PROCEEDINGS

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

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

In recent years, life insurance companies have been named as defendants in
lawsuits, including class action lawsuits, relating to life insurance pricing
and sales practices. A number of these lawsuits have resulted in substantial
jury awards or settlements. In February 1997, Nationwide Life Insurance Company
was named as a defendant in a lawsuit filed in New York Supreme Court related to
the sale of whole life policies on a "vanishing premium" basis (John H. Snyder
v. Nationwide Life Insurance Co.). The plaintiff in such lawsuit seeks to
represent a national class of Nationwide Life policyholders and claims
unspecified compensatory and punitive damages. This lawsuit has not been
certified as a class action. In April 1997, a motion to dismiss the Snyder
complaint in its entirety was filed by the defendants, and the plaintiff has
opposed such motion.

In November 1997, two plaintiffs, one who was the owner of a variable life
insurance contract and the other who was the owner of a variable annuity
contract, commenced an action against Nationwide Life Insurance Company and the
American Century group of defendants (Robert Young and David D. Distad v.
Nationwide Life Insurance Company et al.). In this action, plaintiffs seek to
represent a class of variable life insurance contract owners and variable
annuity contract owners whom they claim were allegedly misled when purchasing
these variable contracts into believing that some portion of their premiums were
invested in a publicly traded mutual fund when, in fact, the premium monies were
invested in a mutual fund whose shares may only be purchased by insurance
companies. The complaint seeks unspecified compensatory, treble and punitive
damages. In January 1998, both Nationwide Life Insurance Company and American
Century filed motions to dismiss the entire complaint. Plaintiffs' counsel have
opposed these motions and the federal court in Texas heard arguments on the
motions to dismiss in April 1998. This lawsuit is in an early stage and has not
been certified as a class action. Nationwide Life Insurance Company intends to
defend this case vigorously.

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

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



                                       54

                                   56 of 145
<PAGE>   57



                                   APPENDIX A
                                  FIXED ACCOUNT

   
Purchase Payments under the Fixed Account of the Contract and transfers to the
Fixed Account 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
"1933 Act" nor is the general account registered as an investment company under
the "1940 Act." Accordingly, neither the general account nor any interest
therein are subject to the provisions of the 1933 or 1940 Acts, and we have been
advised that the staff of the SEC has not reviewed the disclosures in this
prospectus which relate to the Fixed Account. Disclosures regarding the Fixed
Account and the general account may be subject to certain provisions of the
federal securities law 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.
Purchase Payments will be allocated to the Fixed Account by election of the
Contract Owner.

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 assets
will be allocated by the Company between itself and the Contracts participating
in the Fixed Account.

   
Investment income from the Fixed Account 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
at the sole discretion of the Company at such rate(s) as the Company
prospectively declares. The guaranteed rate for any Purchase Payment will remain
in effect for a period not less than twelve months. However, the Company
guarantees that it will credit interest at not less than 3.0% per year. ANY
INTEREST CREDITED TO AMOUNTS ALLOCATED TO THE FIXED ACCOUNT IN EXCESS OF 3.0%
PER YEAR WILL BE DETERMINED AT 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
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 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 any applicable charges including
CDSC.
    

TRANSFERS

   
For transfers from the Fixed Account to the Variable Account, refer to the
"Transfers" provision of the prospectus.
    



                                       55

                                   57 of 145
<PAGE>   58



                                   APPENDIX B

   
              OBJECTIVES FOR PARTICIPATING UNDERLYING MUTUAL FUNDS

THE UNDERLYING MUTUAL FUNDS LISTED BELOW ARE DESIGNED PRIMARILY AS INVESTMENT
VEHICLES FOR VARIABLE ANNUITY CONTRACTS AND VARIABLE LIFE INSURANCE POLICIES
ISSUED BY INSURANCE COMPANIES. THERE CAN BE NO ASSURANCE THAT THE INVESTMENT
OBJECTIVES WILL BE ACHIEVED.

AMERICAN CENTURY VARIABLE PORTFOLIOS, INC., MEMBER OF THE AMERICAN CENTURY(SM)
FAMILY OF INVESTMENTS.

American Century Variable Portfolios, Inc. was organized as a Maryland
corporation in 1987. It is a diversified, open-end investment management company
which offers its shares only as investment vehicles for variable annuity and
variable life insurance products of insurance companies. American Century
Variable Portfolios, Inc. is managed by American Century Investment Management,
Inc.
    

       -AMERICAN CENTURY VP 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.

       -AMERICAN CENTURY VP CAPITAL APPRECIATION

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

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

   
       -AMERICAN CENTURY VP INCOME & GROWTH

       Investment Objective: Dividend growth, current income and capital
       appreciation. The Fund seeks to achieve its investment objective by
       investing in common stocks. The investment manager constructs the
       portfolio to match the risk characteristics of the S&P 500 Stock Index
       and then optimizes each portfolio to achieve the desired balance of risk
       and return potential. This includes targeting a dividend yield that
       exceeds that of the S&P 500. Such a management technique known as
       "portfolio optimization" may cause the Fund to be more heavily invested
       in some industries than in others. However, the Fund may not invest more
       than 25% of its total assets in companies whose principal business
       activities are in the same industry.
    

       -AMERICAN CENTURY VP 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. While
       securities of United States issuers may be included in the portfolio from
       time to time, it is the primary intent of the manager to diversify
       investments across a broad range of foreign issuers. Although the primary
       investment of the Fund will be common stocks (defined to include
       depository receipts for common stock and other equity equivalents), the
       Fund may also invest in other types of securities consistent with the
       Fund's objective. When the manager believes that the total capital growth
       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.
    



                                       56

                                   58 of 145
<PAGE>   59



       -AMERICAN CENTURY VP VALUE

   
       Investment Objective: The investment objective of the Fund is long-term
       capital growth; income is a secondary objective. The equity securities in
       which the Fund will invest will be primarily securities of
       well-established companies with intermediate-to-large market
       capitalizations that are believed by management to be undervalued at the
       time of purchase. Under normal market conditions, the Fund expects to
       invest at least 80% of the value of its total asset in equity securities,
       including common and preferred stock, convertible preferred stock and
       convertible debt obligations.
    

DREYFUS STOCK INDEX FUND, INC.

   
The Dreyfus Stock Index Fund, Inc. ("Fund") is an open-end, non-diversified,
management investment company incorporated under Maryland law on January 24,
1989 and commenced operations on September 29, 1989. The Fund offers its shares
only as investment vehicles for variable annuity and variable life insurance
products of insurance companies. The Dreyfus Corporation ("Dreyfus") serves as
the Fund's manager, while Mellon Equity Associates, an affiliate of Dreyfus,
serves as the Fund's index manager. Dreyfus is a wholly-owned subsidiary of
Mellon Bank, N.A., which is a wholly-owned subsidiary of Mellon Bank
Corporation.
    

       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.

DREYFUS VARIABLE INVESTMENT FUND

   
Dreyfus Variable Investment Fund ("Fund") is an open-end, management investment
company. It was organized as an unincorporated business trust under the laws of
the Commonwealth of Massachusetts on October 29, 1986 and commenced operations
on August 31, 1990. The Fund offers its shares only as investment vehicles for
variable annuity and variable life insurance products of insurance companies.
Dreyfus serves as the Fund's manager. Fayez Sarofim & Company serves as the
Capital Appreciation Portfolio's subadviser and provides day-to-day management
of this Portfolio.

       -CAPITAL APPRECIATION PORTFOLIO

       Investment Objective: The Portfolio's primary investment objective is to
       provide long-term capital growth consistent with the preservation of
       capital; current income is a secondary investment objective. This
       Portfolio invests primarily in the common stocks of domestic and foreign
       issuers.
    

       -GROWTH & INCOME PORTFOLIO

       Investment Objective: To provide long-term capital growth, current income
       and growth of income, consistent with reasonable investment risk. The
       Portfolio invests in equity securities, debt securities and money market
       instruments of domestic and foreign issuers. The proportion of the
       Portfolio's assets invested in each type of security will vary from time
       to time in accordance with Dreyfus' assessment of economic conditions and
       investment opportunities. In purchasing equity securities, Dreyfus will
       invest in common stocks, preferred stocks and securities convertible into
       common stocks, particularly those which offer opportunities for capital
       appreciation and growth of earnings, while paying current dividends. The
       Portfolio will generally invest in investment-grade debt obligations,
       except that it may invest up to 35% of the value of its net assets in
       convertible debt securities rated not lower than Caa by Moody's Investor
       Service, Inc. or CCC by Standard & Poor's Ratings Group, Fitch Investors
       Service, L.P. or Duff & Phelps Credit Rating Co., or if unrated, deemed
       to be of comparable quality by Dreyfus. These securities are considered
       to have predominantly speculative characteristics with respect to
       capacity to pay interest and repay principal and are considered to be of
       poor standing. See "Investment Considerations and Risks-Lower Rated
       Securities" in the Portfolio's prospectuses.

THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.

   
The Dreyfus Socially Responsible Growth Fund, Inc. is an open-end, diversified,
management investment company incorporated under Maryland law on July 20, 1992
and commenced operations on October 7, 1993. The Fund offers its share only as
investment vehicles for variable annuity and variable life insurance products of
insurance companies. The Dreyfus Corporation serves as the Fund's investment
adviser. NCM Capital Management Group, Inc. serves as the Fund's sub-investment
adviser and provides day-to-day management of the Fund's portfolio.
    



                                       57

                                   59 of 145
<PAGE>   60



   
       Investment Objective: Capital growth through equity investment in
       companies that, in the opinion of the Fund's advisers, 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 Fidelity Variable Insurance Products Fund (VIP) is an open-end, diversified,
management investment company organized as a Massachusetts business trust on
November 13, 1981. Shares of VIP are purchased by insurance companies to fund
benefits under variable life insurance policies and variable annuity contracts.
Fidelity Management & Research Company ("FMR") is the manager for VIP and it's
portfolios.

       -VIP EQUITY-INCOME PORTFOLIO

       Investment Objective: 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.

       -VIP GROWTH PORTFOLIO

       Investment Objective: 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 this 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 can also 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.

       -VIP HIGH INCOME PORTFOLIO

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

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

       o  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 Investor Services, Inc. ("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.

       -VIP OVERSEAS PORTFOLIO
    

       Investment Objective: Long-term capital growth primarily through
       investments in foreign securities. This 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 Fidelity Variable Insurance Products Fund II (VIP II) is an open-end,
diversified, management investment company organized as a Massachusetts business
trust on March 21, 1988. VIP II's shares are purchased by insurance companies to
fund benefits under variable life insurance policies and variable annuity
contracts. FMR is the manager of VIP II and its portfolios.
    



                                       58

                                   60 of 145
<PAGE>   61



   
       -VIP II 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.

       -VIP II CONTRAFUND PORTFOLIO

       Investment Objective: To seek capital appreciation by investing primarily
       in companies that the FMR 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 Portfolio 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.

FIDELITY VARIABLE INSURANCE PRODUCTS FUND III

The Fidelity Variable Insurance Products Fund III (VIP III) is an open-end,
diversified, management investment company organized as a Massachusetts business
trust on July 14, 1994. VIP III's shares are purchased by insurance companies to
fund benefits under variable life insurance policies and variable annuity
contracts. FMR is the manager of VIP III and its portfolios.

       -VIP III GROWTH OPPORTUNITIES PORTFOLIO

       Investment Objective: Capital growth by investing primarily in common
       stocks and securities convertible into common stocks. The Portfolio,
       under normal conditions, will invest at least 65% of its total assets in
       securities of companies that FMR believes have long-term growth
       potential. Although the Portfolio invests primarily in common stock and
       securities convertible into common stock, it has the ability to purchase
       other securities, such as preferred stock and bonds, that may produce
       capital growth. The Portfolio may invest in foreign securities without
       limitation.

MORGAN STANLEY UNIVERSAL FUNDS, INC.

Morgan Stanley Universal Funds, Inc. is a mutual fund designed to provide
investment vehicles for variable annuity contracts and variable life insurance
policies and for certain tax-qualified investors. Its Emerging Markets Debt
Portfolio is managed by Morgan Stanley Asset Management, Inc.

       -EMERGING MARKETS DEBT PORTFOLIO

       Investment Objective: High total return by investing primarily in dollar
       and non-dollar denominated fixed income securities of government and
       government-related issuers located in emerging market countries, which
       securities provide a high level of current income, while at the same time
       holding the potential for capital appreciation if the perceived
       creditworthiness of the issuer improves due to improving economic,
       financial, political, social or other conditions in the country in which
       the issuer is located.
    

NATIONWIDE SEPARATE ACCOUNT TRUST

   
Nationwide Separate Account Trust ("NSAT") is a diversified open-end management
investment company created under the laws of Massachusetts. NSAT offers shares
in the funds listed below, each with its own investment objectives. Shares of
NSAT will be sold primarily to life insurance company separate accounts to fund
the benefits under variable life insurance policies and variable annuity
contracts issued by life insurance companies. The assets of NSAT are managed by
Nationwide Advisory Services, Inc. ("NAS"), a wholly-owned subsidiary of
Nationwide Life Insurance Company.
    

       -CAPITAL APPRECIATION FUND

   
       Investment Objective: Long-term growth by primarily investing in a
       diversified portfolio of the common stock of companies which the NAS
       determines have a better-than-average potential for sustained capital
       growth over the long term.
    

       -GOVERNMENT BOND FUND

   
       Investment Objective: As high a level of income as is consistent with the
       preservation of capital by investing in a diversified portfolio of
       securities issued or backed by the U.S. Government, its agencies or
       instrumentalities.
    



                                       59

                                   61 of 145
<PAGE>   62



       -MONEY MARKET FUND

   
       Investment Objective: 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.

       -NATIONWIDE SMALL CAP VALUE FUND

       Subadviser:  The Dreyfus Corporation

       Investment Objective: Capital appreciation through investment in a
       diversified portfolio of equity securities of companies with a median
       market capitalization of approximately $1 billion. Under normal market
       conditions, at least 75% of the Fund's total assets will be invested in
       equity securities of companies with market capitalizations at the time of
       purchase of between $200 million and $2.5 billion. The Fund will invest
       in equity securities of domestic and foreign issuers characterized as
       "value" companies according to criteria established by The Dreyfus
       Corporation, the Fund's subadviser.

       -NATIONWIDE SMALL COMPANY FUND

       Subadvisers: The Dreyfus Corporation, Neuberger & Berman, L.P., Pictet
       International Management Limited with Van Eck Associates Corporation,
       Strong Capital Management, Inc. and Warburg Pincus Asset Management, Inc.

       Investment Objective: Long-term growth of capital by investing primarily
       in equity securities of domestic and foreign companies with market
       capitalizations of less than $1 billion at the time of purchase. The
       subadvisers were chosen because they utilize a number of different
       investment styles when investing in small company stocks. By utilizing
       different investment styles, NAS hopes to increase prospects for
       investment return and to reduce market risk and volatility.

       -TOTAL RETURN FUND

       Investment Objective: Capital growth by investing in common stocks of
       companies that NAS believes will have above-average earnings or otherwise
       provide investors with above-average potential for capital appreciation.
       To maximize this potential, NAS may also utilize from time to time,
       securities convertible into common stock, warrants and options to
       purchase such stocks.

NEUBERGER &  BERMAN ADVISERS MANAGEMENT TRUST

Neuberger and Berman Advisers Management Trust ("N&B AMT") is an open-end,
diversified management investment company consisting of several series. Shares
of the series of N&B AMT 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 Guardian and Partners Portfolios of N&B AMT invest all of their investable
assets in a corresponding series of Advisers Managers Trust managed by Neuberger
& Berman Management Incorporated ("N&B Management"). Each series then invests in
securities in accordance with an investment objective, policies and limitations
identical to those of the Portfolio. This "master/feeder fund" structure is
different from that of many other investment companies which directly acquire
and manage their own portfolios of securities. (For more information regarding
"master/feeder fund" structure, see "Special Information Regarding Organization,
Capitalization and Other Matters" in the underlying mutual fund prospectus.) The
investment advisor for all the portfolios is N&B Management.
    

       -AMT GROWTH PORTFOLIO

   
       Investment Objective: 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.

      -AMT GUARDIAN PORTFOLIO

       Investment Objective: Capital appreciation and secondarily, current
       income. The Portfolio and its corresponding series seek to achieve these
       objectives by investing in common stocks of long-established,
       high-quality companies. N&B Management uses a value-oriented investment
       approach in selecting
    



                                       60

                                   62 of 145
<PAGE>   63



   
       securities, looking for low price-to-earnings ratios, strong balance
       sheets, solid management, and consistent earnings.

       -AMT LIMITED MATURITY BOND PORTFOLIO
    

       Investment Objective: To provide 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.

   
       -AMT PARTNERS PORTFOLIO

       Investment Objective: Capital growth 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 the company's track
       record through all parts of the market cycle.
    

OPPENHEIMER VARIABLE ACCOUNT FUNDS

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

       -OPPENHEIMER BOND FUND

   
       Investment Objective: Primarily seeks a high level of current income by
       investing at least 65% of its total assets in investment grade debt
       securities, U.S. government securities and money market instruments.
       Investment grade debt securities would include those rated in one of the
       four highest ranking categories by any nationally recognized rating
       organization or if unrated or split-rated (rated investment grade and
       below investment grade by different rating organizations), determined by
       OppenheimerFunds, Inc. to be of comparable quality. The Fund may invest
       up to 35% of its total assets in debt securities rated less than
       investment grade when consistent with the Fund's investment objectives.
       The Fund seeks capital growth as a secondary objective 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 GROWTH FUND

       Investment Objective: Capital appreciation by investing in securities of
       well-known established companies. Such securities generally have a
       history of earnings and dividends and are issued by seasoned companies
       (companies which have an operating history of at least five years
       including predecessors). Current income is a secondary consideration in
       the selection of the Fund's portfolio securities.
    

       -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 OPPORTUNITY FUND II, INC. (FORMERLY "STRONG SPECIAL FUND II, INC.")

Strong Opportunity Fund II, Inc. is a diversified, open-end management company
commonly called a Mutual Fund. Strong Opportunity Fund II, Inc. was incorporated
in Wisconsin and may only be purchased by the separate accounts of insurance
companies for the purpose of funding variable annuity contracts and variable
life insurance policies. Strong Capital Management Inc. (the "Strong") is the
investment advisor for the Fund.

       Investment Objective: To seek capital appreciation through investments in
       a diversified portfolio of equity securities.
    



                                       61

                                   63 of 145
<PAGE>   64



STRONG VARIABLE INSURANCE FUNDS, INC.

Strong Variable Insurance Funds, Inc. ("Corporation") is an open-end
management investment company commonly referred to as a mutual fund.
Incorporated in the State of Wisconsin, the Corporation has been authorized to
issue shares of common stock and series and classes of series of common stock.
The International Stock Fund II and The Strong Discovery Fund II, Inc. ("Funds")
are offered by the Corporation to insurance company separate accounts for the
purpose of funding variable life insurance policies and variable annuity
contracts. Strong Capital Management, Inc. is the investment advisor to the
Funds.

       -DISCOVERY FUND II, INC.

   
       Investment Objective: To seek maximum capital appreciation through
       investments in a diversified portfolio of securities. The Fund normally
       emphasizes investment in equity securities and may invest up to 100% of
       its total assets in equity securities including common stocks, preferred
       stocks and securities convertible into common or preferred stocks.
       Although the Fund normally emphasizes investment in equity securities,
       the Fund has the flexibility to invest in any type of security that the
       Advisor believes has the potential for capital appreciation including up
       to 100% of its total assets in debt obligations, including intermediate
       to long-term corporate or U.S. government debt securities.
    

       -INTERNATIONAL STOCK FUND II

   
       Investment Objective: To seek capital growth by investing primarily in
       the equity securities of issuers located outside the United States.
    

VAN ECK WORLDWIDE INSURANCE TRUST

   
Van Eck Worldwide Insurance Trust ("Van Eck 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. Shares of Van Eck Trust are
offered only to separate accounts of various insurance companies to fund the
benefits of life insurance policies and variable annuity contracts. The
investment advisor and manager is Van Eck Associates Corporation.
    

       -WORLDWIDE BOND FUND

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

       -WORLDWIDE EMERGING MARKETS FUND

   
       Investment Objective: Seeks long-term capital appreciation by investing
       primarily in equity securities in emerging markets around the world. The
       Fund specifically emphasizes investment in countries that, compared to
       the world's major economies, exhibit relatively low gross national
       product per capita, as well as the potential for rapid economic growth.
    

       -WORLDWIDE HARD ASSETS FUND

   
       Investment Description: Seeks long-term capital appreciation by
       investing, primarily in "Hard Assets Securities." For the Fund's purpose,
       "Hard Assets" are real estate, energy, timber, and industrial and
       precious metals. Income is a secondary consideration.
    

VAN KAMPEN AMERICAN CAPITAL LIFE INVESTMENT TRUST

   
Van Kampen American Capital Life Investment Trust is an open-end diversified
management investment company organized as a Delaware business trust. Shares are
offered 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.

       -MORGAN STANLEY REAL ESTATE SECURITIES PORTFOLIO

       Investment Objective: Long-term capital growth by investing principally
       in a diversified 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 Portfolio's total assets will be invested
       in Real Estate Securities, primarily equity securities of real estate
    



                                       62

                                   64 of 145
<PAGE>   65



   
       investment trusts. The Portfolio 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.
    

WARBURG PINCUS TRUST

   
The Warburg Pincus 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. The Portfolios are managed by Warburg Pincus Asset Management,
Inc. ("Warburg")
    

       -INTERNATIONAL EQUITY PORTFOLIO

   
       Investment Objective: Long-term capital appreciation by investing
       primarily in a broadly diversified portfolio of equity securities of
       companies, wherever organized, that in the judgment of Warburg 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.
    

       -POST-VENTURE CAPITAL PORTFOLIO

   
       Investment Objective: Long-term growth of capital by investing primarily
       in equity securities of issuers in their post-venture capital stage of
       development and pursues an aggressive investment strategy. Under normal
       market conditions, the Portfolio will invest at least 65% of its total
       assets in equity securities of "post-venture capital companies." A
       post-venture capital company is one that has received venture capital
       financing either: (a) during the early stages of the company's existence
       or the early stages of the development of a new product or service; or
       (b) as part of a restructuring or recapitalization of the company. The
       Portfolio may invest up to 10% of its assets in venture capital and other
       investment funds.
    

       -SMALL COMPANY GROWTH PORTFOLIO

   
       Investment Objective: 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.
    

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

AMERICAN VARIABLE INSURANCE SERIES

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

       -GROWTH FUND

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

       -HIGH-YIELD BOND FUND

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



                                       63

                                   65 of 145
<PAGE>   66



       -U.S. GOVERNMENT/AAA RATED SECURITIES FUND

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



                                       64

                                   66 of 145
<PAGE>   67



                       STATEMENT OF ADDITIONAL INFORMATION

   
                                   MAY 1, 1998
    

                       DEFERRED VARIABLE ANNUITY CONTRACTS
                   ISSUED BY NATIONWIDE LIFE INSURANCE COMPANY
                   THROUGH ITS NATIONWIDE VARIABLE ACCOUNT-II

   
This Statement of Additional Information is not a prospectus. It contains
information in addition to and in some respects more detailed than set forth in
the prospectus and should be read in conjunction with the prospectus dated 
May 1, 1998. The prospectus may be obtained from 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.
    

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

</TABLE>

GENERAL INFORMATION AND HISTORY

   
Nationwide Variable Account-II is a separate investment account of Nationwide
Life Insurance Company ("Company"). The Company is a member of the Nationwide
Insurance Enterprise. All of the Company's common stock is owned by Nationwide
Financial Services, Inc. ("NFS"), a holding company. NFS has two classes of
common stock outstanding with different voting rights enabling Nationwide
Corporation (the holder of all of the outstanding Class B Common Stock) to
control NFS. Nationwide Corporation is a holding company, as well. All of its
common stock is held by Nationwide Mutual Insurance Company (95.3%) and
Nationwide Mutual Fire Insurance Company (4.7%), the ultimate controlling
persons of Nationwide Insurance Enterprise. The Nationwide Insurance Enterprise
is one of America's largest insurance and financial services family of
companies, with combined assets of over $83.2 billion as of December 31, 1997.
    

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 Company, or affiliates of the Company may have
entered into agreements with either the investment adviser or distributor for
several of the Underlying Mutual Funds. The agreements relate to administrative
services furnished by the Company or an affiliate of the Company and provide for
an annual fee based on the average aggregate net assets of the Variable Account
(and other separate accounts of the Company or life insurance company
subsidiaries of the Company) invested in particular Underlying Mutual Funds.
These fees in no way affect the net asset value of the Underlying Mutual Funds
or fees paid by the Contract Owner.

   
The audited financial statements 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.
    



                                        2

                                   67 of 145
<PAGE>   68



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").

   
When a Contract described in the prospectus is exchanged for another contract
issued by the Company or any of its affiliated insurance companies of the type
and class which the Company determines is eligible for such an exchange, the
Company may waive any remaining Contingent Deferred Sales Charges on the first
Contract. A Contingent Deferred Sales Charge may apply to the contract received
in the exchange.
    

UNDERWRITERS

   
The Contracts, which are offered continuously, are distributed by Nationwide
Advisory Services, Inc. ("NAS"), One Nationwide Plaza, Columbus, Ohio 43215, a
wholly owned subsidiary of the Company. During the fiscal years ended December
31, 1997, 1996 and 1995, no underwriting commissions were paid by the Company to
NAS.
    

CALCULATIONS OF PERFORMANCE

   
Any current yield quotations of the NSAT Money Market Fund, subject to Rule 482
of the Securities Act of 1933, will consist of a seven calendar day historical
yield, carried at least to the nearest hundredth of a percent. The yield will 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. At December 31, 1997, the NSAT- Money Market Fund's 
seven-day current unit value yield was 4.05%. The NSAT-Money Market Fund 
effective yield is computed similarly but includes the effect of assumed 
compounding on an annualized basis of the current unit value yield quotations 
of the Fund. At December 31, 1997, the seven-day effective yield was 4.13%.

The NSAT-Money Market Fund yield and effective yield will fluctuate daily.
Actual yields will depend on factors such as the type of instruments in the
Fund's portfolio, portfolio quality and average maturity, changes in interest
rates, and the Fund's expenses. Although the NSAT-Money Market Fund 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 NSAT-Money Market
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 NSAT-Money Market Fund
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 will include quotations of standardized average
annual total return, calculated in accordance with a standard method prescribed
by rules of the SEC. Standardized average annual return is found by taking a
hypothetical $1,000 investment in each of the Sub-Accounts' units on the first
day of the period at the offering price, which is the Accumulation Unit Value
per unit ("initial investment") and computing the ending redeemable value
("redeemable value") of that investment at the end of the period. The redeemable
value is then divided by the initial investment and this quotient is taken to
the Nth root (N represents the number of years in the period) and 1 is
subtracted from the result which is then expressed as a percentage, carried to
at least the nearest hundredth of a percent. Standardized average annual total
return reflects the deduction of a maximum $30 Contract Maintenance Charge and a
1.30% Mortality, Expense Risk and Administration Charge. The redeemable value
also reflects the effect of any applicable Contingent Deferred Sales Charge that
may be imposed at the end of the period (see "CDSC" located in the prospectus).
No deduction is made for premium taxes which may be assessed by certain states.
Nonstandardized total return may also be advertised, and is calculated in a
manner similar to standardized average annual total return except the
nonstandardized total return is based on a hypothetical initial investment of
$10,000 and does not reflect the deduction of any applicable CDSC. Reflecting
the CDSC would decrease the level of the performance advertised. The CDSC is
    



                                        3

                                   68 of 145
<PAGE>   69

not reflected because the Contract is designed for long term investment. An
assumed initial investment of $10,000 will be used because that figure more
closely approximates the size of a typical Contract than does the $1,000 figure
used in calculating the standardized average annual total return quotations. The
amount of the hypothetical initial investment used affects performance because
the Contract Maintenance Charge is fixed per Contract charge.

   
The standardized average annual total return and nonstandardized average annual
total return quotations will be current to the last day of the calendar quarter
preceding the date on which an advertisement is submitted for publication. The
standardized average annual return will be based on rolling calendar quarters
and will cover periods of one, five, and ten years, or a period covering the
time the Underlying Mutual Fund has been available in the Variable Account if
the Underlying Mutual Fund has not been available for one of the prescribed
periods. The nonstandardized annual total return will be based on rolling
calendar quarters and will cover periods of one, five and ten years, or a period
covering the time the Underlying Mutual Fund has been in existence.

Quotations of average annual total return and total return are based upon
historical earnings and will fluctuate. Any quotation of performance is not 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.
    

ANNUITY PAYMENTS

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



                                       4

                                   69 of 145
<PAGE>   70

<PAGE>   1
                          Independent Auditors' Report



The Board of Directors of Nationwide Life Insurance Company and
   Contract Owners of Nationwide Variable Account-II:

      We have audited the accompanying statement of assets, liabilities and
contract owners' equity of Nationwide Variable Account-II as of December 31,
1997, and the related statements of operations and changes in contract owners'
equity for each of the years in the two 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, 1997, by correspondence with
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, 1997, and the results of its operations and its
changes in contract owners' equity for each of the years in the two year period
then ended in conformity with generally accepted accounting principles.

                                                        [KPMG Peat Marwick LLP]

Columbus, Ohio
February 6, 1998







<PAGE>   2
                         NATIONWIDE VARIABLE ACCOUNT-II

          STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS' EQUITY

                                DECEMBER 31, 1997

<TABLE>
<S>                                                                                 <C>           
ASSETS:
Investments at market value:

   American Century VP - American Century VP Balanced (ACVPBal)
      20,476,916 shares (cost $145,210,488) .................................       $  168,729,789

   American Century VP - American Century VP Capital Appreciation (ACVPCapAp)
      35,124,238 shares (cost $366,581,346) .................................          340,002,620

   American Century VP - American Century VP International (ACVPInt)
      26,517,160 shares (cost $175,620,106) .................................          181,377,372

   American Century VP - American Century VP Value (ACVPValue)
      9,871,295 shares (cost $66,743,356) ...................................           68,408,074

   American VI Series - Growth Fund (AVISGro)
      589,564 shares (cost $20,775,384) .....................................           26,518,568

   American VI Series - High-Yield Bond Fund (AVISHiYld)
      217,805 shares (cost $3,087,017) ......................................            3,193,028

   American VI Series - U.S. Government/AAA-Rated Securities Fund (AVISGvt)
      458,636 shares (cost $5,228,988) ......................................            5,090,859

   The Dreyfus Socially Responsible Growth Fund, Inc. (DrySRGro)
      7,268,176 shares (cost $168,325,784) ..................................          181,486,347

   Dreyfus Stock Index Fund (DryStkIx)
      42,571,692 shares (cost $948,590,264) .................................        1,096,221,070

   Dreyfus VIF - Capital Appreciation Portfolio (DryCapAp)
      360,888 shares (cost $10,005,405) .....................................           10,068,786

   Dreyfus VIF - Growth and Income Portfolio (DryGrInc)
      2,677,081 shares (cost $55,737,101) ...................................           55,629,748

   Fidelity VIP - Equity-Income Portfolio (FidVIPEI)
      106,941,882 shares (cost $1,935,779,096) ..............................        2,596,548,894

   Fidelity VIP - Growth Portfolio (FidVIPGr)
      53,769,558 shares (cost $1,588,057,111) ...............................        1,994,850,605

   Fidelity VIP - High Income Portfolio (FidVIPHI)
      60,959,130 shares (cost $746,503,217) .................................          827,824,982

   Fidelity VIP - Overseas Portfolio (FidVIPOv)
      30,489,461 shares (cost $555,147,003) .................................          585,397,647

   Fidelity VIP-II - Asset Manager Portfolio (FidVIPAM)
      59,999,206 shares (cost $881,598,674) .................................        1,080,585,706

   Fidelity VIP-II - Contrafund Portfolio (FidVIPCon)
      45,043,887 shares (cost $726,111,363) .................................          898,175,106
</TABLE>


<PAGE>   3

<TABLE>
<S>                                                                            <C>           
     Fidelity VIP-III - Growth Opportunities Portfolio (FidVIPGrOp)
        2,473,099 shares (cost $45,823,984) ............................          47,656,618
     
     Morgan Stanley - Emerging Markets Debt Portfolio (MSEmMkt)
        856,692 shares (cost $8,418,963) ...............................           8,284,216
     
     Nationwide SAT - Capital Appreciation Fund (NSATCapAp)
        17,142,857 shares (cost $314,022,786) ..........................         363,600,007
     
     Nationwide SAT - Government Bond Fund (NSATGvtBd)
        26,333,952 shares (cost $291,315,057) ..........................         299,680,377
     
     Nationwide SAT - Money Market Fund (NSATMyMkt)
        838,351,024 shares (cost $838,351,024) .........................         838,351,024
     
     Nationwide SAT - Small Company Fund (NSATSmCo)
        18,331,094 shares (cost $280,417,300) ..........................         290,547,833
     
     Nationwide SAT - Total Return Fund (NSATTotRe)
        63,193,935 shares (cost $805,902,753) ..........................       1,035,116,651
     
     Neuberger & Berman AMT - Growth Portfolio (NBAMTGro)
        15,635,041 shares (cost $409,653,043) ..........................         477,494,149
     
     Neuberger & Berman AMT - Limited Maturity Bond Portfolio (NBAMTLMat)
        13,346,294 shares (cost $185,376,903) ..........................         188,449,671
     
     Neuberger & Berman AMT - Partners Portfolio (NBAMTPart)
        37,727,286 shares (cost $668,834,188) ..........................         777,182,092
     
     Oppenheimer VAF - Bond Fund (OppBdFd)
        24,430,851 shares (cost $282,815,152) ..........................         290,971,432
     
     Oppenheimer VAF - Global Securities Fund (OppGlSec)
        22,897,460 shares (cost $395,642,269) ..........................         489,318,728
     
     Oppenheimer VAF - Growth Fund (OppGro)
        499,105 shares (cost $16,341,029) ..............................          16,190,975
     
     Oppenheimer VAF - Multiple Strategies Fund (OppMult)
        20,045,320 shares (cost $291,681,623) ..........................         340,970,893
     
     Strong Opportunity Fund II, Inc. (StOpp2)
        35,219,986 shares (cost $610,939,007) ..........................         764,273,695
     
     Strong VIF - Strong Discovery Fund II (StDisc2)
        16,231,621 shares (cost $182,339,802) ..........................         195,266,404
     
     Strong VIF - Strong International Stock Fund II (StIntStk2)
        5,334,902 shares (cost $59,514,572) ............................          49,721,288
     
     Van Eck WIT - Worldwide Bond Fund (VEWrldBd)
        8,849,992 shares (cost $96,871,940) ............................          97,261,416
     
     Van Eck WIT - Worldwide Emerging Markets Fund (VEWrldEMkt)
        7,070,676 shares (cost $102,193,831) ...........................          77,777,440
     
     Van Eck WIT - Worldwide Hard Assets Fund (VEWrldHAs)
        8,091,995 shares (cost $132,399,934) ...........................         127,206,167
</TABLE>


                                                                     (Continued)

<PAGE>   4

<TABLE>
<S>                                                                         <C>             
      Van Kampen American Capital LIT -
      Morgan Stanley Real Estate Securities Portfolio (MSRESec)
         16,950,883 shares (cost $256,967,075) ........................          268,671,490

      Warburg Pincus Trust - International Equity Portfolio (WPIntEq)
         27,338,547 shares (cost $318,884,001) ........................          286,781,360

      Warburg Pincus Trust - Post Venture Capital Portfolio (WPPVenCap)
         1,327,288 shares (cost $14,924,669) ..........................           14,679,809

      Warburg Pincus Trust - Small Company Growth Portfolio (WPSmCoGr)
         23,264,677 shares (cost $348,799,967) ........................          383,401,872
                                                                              --------------
            Total investments .........................................       17,848,964,808
   Accounts receivable ................................................            1,086,934
                                                                              --------------
            Total assets ..............................................       17,850,051,742
ACCOUNTS PAYABLE ......................................................              250,315
                                                                              --------------
CONTRACT OWNERS' EQUITY (NOTE 4) ......................................     $ 17,849,801,427
                                                                              ==============
</TABLE>


See accompanying notes to financial statements.


<PAGE>   5
                        NATIONWIDE VARIABLE ACCOUNT - II
                      STATEMENTS OF OPERATIONS AND CHANGES
                           IN CONTRACT OWNERS' EQUITY
                     YEARS ENDED DECEMBER 31, 1997 AND 1996

<TABLE>
<CAPTION>
                                                                         TOTAL                            ACVPBal           
                                                         ---------------------------------    ----------------------------  
                                                                1997               1996             1997          1996      
                                                                ----               ----             ----          ----      
<S>                                                      <C>               <C>                <C>             <C>           
INVESTMENT ACTIVITY:                                   
Reinvested dividends ................................    $    296,368,036     225,012,560       1,574,816       2,018,651   
Mortality, expense and administration                  
  charges (note 2) ..................................        (210,285,310)   (146,901,903)     (2,067,765)     (1,512,063)  
                                                         ----------------  --------------     -----------     -----------   
  Net investment activity ...........................          86,082,726      78,110,657        (492,949)        506,588   
                                                         ----------------  --------------     -----------     -----------   
Proceeds from mutual fund shares sold ...............       6,440,464,106   4,787,197,972      33,424,138       8,647,771   
Cost of mutual fund shares sold .....................      (5,862,745,516) (4,367,124,608)    (24,057,900)     (6,872,205)  
                                                         ----------------  --------------     -----------     -----------   
  Realized gain (loss) on investments ...............         577,718,590     420,073,364       9,366,238       1,775,566   
Change in unrealized gain (loss) on investments .....       1,250,486,745     281,999,873       5,524,757       6,463,296   
                                                         ----------------  --------------     -----------     -----------   
  Net gain (loss) on investments ....................       1,828,205,335     702,073,237      14,890,995       8,238,862   
                                                         ----------------  --------------     -----------     -----------   
Reinvested capital gains ............................         616,932,003     375,915,782       6,097,662       2,876,129   
                                                         ----------------  --------------     -----------     -----------   
    Net increase (decrease) in contract owners'        
      equity resulting from operations ..............       2,531,220,064   1,156,099,676      20,495,708      11,621,579   
                                                         ----------------  --------------     -----------     -----------   
EQUITY TRANSACTIONS:                        
Purchase payments received from                        
  contract owners ...................................       3,614,758,515   3,619,439,725      31,207,874      38,739,406   
Transfers between funds                                                -               -       (4,226,209)     (2,462,310)  
Redemptions .........................................      (1,198,352,163)   (664,029,620)    (10,189,550)     (5,395,131)  
Annuity benefits ....................................          (1,097,690)       (792,443)         (2,437)         (9,573)  
Annual contract maintenance charge (note 2) .........          (7,187,524)     (6,040,328)        (70,234)        (61,745)  
Contingent deferred sales charges (note 2) ..........         (18,196,002)    (10,783,506)       (187,816)       (123,085)  
Adjustments to maintain reserves ....................            (692,928)        559,630         (30,715)         83,333   
                                                         ----------------  --------------     -----------     -----------   
    Net equity transactions .........................       2,389,232,208   2,938,353,458      16,500,913      30,770,895   
                                                         ----------------  --------------     -----------     -----------   
                                                       
Net change in contract owners' equity ...............       4,920,452,272   4,094,453,134      36,996,621      42,392,474   
Contract owners' equity beginning of period .........      12,929,349,155   8,834,896,021     131,737,212      89,344,738   
                                                         ----------------  --------------     -----------     -----------   
Contract owners' equity end of period ...............    $ 17,849,801,427  12,929,349,155     168,733,833     131,737,212   
                                                         ================  ==============     ===========     ===========   
</TABLE>
<TABLE>
<CAPTION>
                                                                      ACVPCapAp                         ACVPInt
                                                            -----------------------------    ----------------------------
                                                                1997             1996             1997            1996
                                                                ----             ----             ----            ----
<S>                                                         <C>             <C>               <C>            <C>
INVESTMENT ACTIVITY:                                   
Reinvested dividends ................................              --              --          1,256,182       1,109,222
Mortality, expense and administration                  
  charges (note 2) ..................................        (5,142,983)      (6,646,658)     (2,090,255)       (968,385)
                                                            -----------      -----------     -----------      ----------
  Net investment activity ...........................        (5,142,983)      (6,646,658)       (834,073)        140,837
                                                            -----------      -----------     -----------      ----------
Proceeds from mutual fund shares sold ...............       226,050,085      240,666,599     134,023,354      42,271,118
Cost of mutual fund shares sold .....................      (249,168,854)    (193,528,522)   (112,395,449)    (38,207,780)
                                                            -----------      -----------     -----------      ----------
  Realized gain (loss) on investments ...............       (23,118,769)      47,138,077      21,627,905       4,063,338
Change in unrealized gain (loss) on investments .....         2,545,749     (124,936,016)     (1,464,913)      4,485,538
                                                            -----------      -----------     -----------      ----------
  Net gain (loss) on investments ....................       (20,573,020)     (77,797,939)     20,162,992       8,548,876
                                                            -----------      -----------     -----------      ----------
Reinvested capital gains ............................         8,369,061       55,904,041       2,422,638         369,741
                                                            -----------      -----------     -----------      ----------
    Net increase (decrease) in contract owners'        
      equity resulting from operations ..............       (17,346,942)     (28,540,556)     21,751,557       9,059,454
                                                            -----------      -----------     -----------      ----------
EQUITY TRANSACTIONS:                        
Purchase payments received from                        
  contract owners ...................................        46,091,043       92,833,985      40,115,028      27,630,966
Transfers between funds                                    (101,140,496)     (76,797,656)     39,235,433       6,376,082
Redemptions .........................................       (38,900,571)     (32,305,592)     (8,333,537)     (3,307,555)
Annuity benefits ....................................           (49,144)         (48,088)         (1,590)           --
Annual contract maintenance charge (note 2) .........          (323,047)        (405,658)        (50,442)        (26,919)
Contingent deferred sales charges (note 2) ..........          (640,085)        (586,731)       (133,437)        (60,653)
Adjustments to maintain reserves ....................             1,134            1,732           1,318           5,595
                                                            -----------      -----------     -----------      ----------
    Net equity transactions .........................       (94,961,166)     (17,308,008)     70,832,773      30,617,516
                                                            -----------      -----------     -----------      ----------
                                                       
Net change in contract owners' equity ...............      (112,308,108)     (45,848,564)     92,584,330      39,676,970
Contract owners' equity beginning of period .........       452,299,206      498,147,770      88,792,296      49,115,326
                                                            -----------      -----------     -----------      ----------
Contract owners' equity end of period ...............       339,991,098      452,299,206     181,376,626      88,792,296
                                                            ===========      ===========     ===========      ==========
</TABLE>


                                                                     (Continued)


<PAGE>   6
                        NATIONWIDE VARIABLE ACCOUNT - II
                      STATEMENTS OF OPERATIONS AND CHANGES
                           IN CONTRACT OWNERS' EQUITY
                     YEARS ENDED DECEMBER 31, 1997 AND 1996

<TABLE>
<CAPTION>
                                                                      ACVPValue                            AVISGro                 
                                                        --------------------------------      ------------------------------       
                                                               1997               1996             1997              1996          
                                                               ----               ----             ----              ----          
<S>                                                     <C>                 <C>               <C>                <C>               
INVESTMENT ACTIVITY:
  Reinvested dividends ..........................       $     77,961              --              144,798            138,557       
  Mortality, expense and administration
    charges (note 2) ............................           (465,301)             (106)          (329,103)          (303,185)      
                                                        ------------        ----------        -----------        -----------       
    Net investment activity .....................           (387,340)             (106)          (184,305)          (164,628)      
                                                        ------------        ----------        -----------        -----------       
  Proceeds from mutual fund shares sold .........         32,856,963           118,660          6,487,233          3,867,313       
  Cost of mutual fund shares sold ...............        (27,872,971)         (118,230)        (3,240,097)        (2,060,914)      
                                                        ------------        ----------        -----------        -----------       
    Realized gain (loss) on investments .........          4,983,992               430          3,247,136          1,806,399       
  Change in unrealized gain (loss) on investments          1,666,087            (1,369)            21,117           (760,617)      
                                                        ------------        ----------        -----------        -----------       
    Net gain (loss) on investments ..............          6,650,079              (939)         3,268,253          1,045,782       
                                                        ------------        ----------        -----------        -----------       
  Reinvested capital gains ......................            151,154              --            3,172,499          1,661,940       
                                                        ------------        ----------        -----------        -----------       
    Net increase (decrease) in contract owners'
      equity resulting from operations ..........          6,413,893            (1,045)         6,256,447          2,543,094       
                                                        ------------        ----------        -----------        -----------       

EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners .............................         18,394,894            43,638            597,163            692,043       
  Transfers between funds .......................         44,252,062         1,030,309           (973,320)          (671,878)      
  Redemptions ...................................         (1,702,361)             (319)        (2,781,554)        (2,669,013)      
  Annuity benefits ..............................               --                --                 (946)              (852)      
  Annual contract maintenance charge (note 2) ...             (7,615)             --              (16,365)           (18,116)      
  Contingent deferred sales charges (note 2) ....            (15,377)             --              (10,780)           (13,815)      
  Adjustments to maintain reserves ..............               (157)             --                  998                709       
                                                        ------------        ----------        -----------        -----------       
    Net equity transactions .....................         60,921,446         1,073,628         (3,184,804)        (2,680,922)      
                                                        ------------        ----------        -----------        -----------       

Net change in contract owners' equity ...........         67,335,339         1,072,583          3,071,643           (137,828)      
Contract owners' equity beginning of period .....          1,072,583              --           23,447,300         23,585,128       
                                                        ------------        ----------        -----------        -----------       
Contract owners' equity end of period ...........       $ 68,407,922         1,072,583         26,518,943         23,447,300       
                                                        ============        ==========        ===========        ===========       
</TABLE>

<TABLE>
<CAPTION>
                                                                   AVISHiYid                           AVISGvt
                                                         -----------------------------       ----------------------------
                                                            1997               1996             1997              1996
                                                            ----               ----             ----              ----
<S>                                                      <C>               <C>               <C>               <C>      
INVESTMENT ACTIVITY:
  Reinvested dividends ..........................           253,822           260,531           369,310            511,480
  Mortality, expense and administration
    charges (note 2) ............................           (38,276)          (38,243)          (72,106)           (97,504)
                                                         ----------        ----------        ----------        -----------
    Net investment activity .....................             215,546           222,288           297,204            413,976
                                                         ----------        ----------        ----------        -----------
  Proceeds from mutual fund shares sold .........           736,561           775,236         1,786,834          4,190,849
  Cost of mutual fund shares sold ...............          (655,361)         (745,378)       (1,861,559)        (4,091,178)
                                                         ----------        ----------        ----------        -----------
    Realized gain (loss) on investments .........            81,200            29,858           (74,725)            99,671
  Change in unrealized gain (loss) on investments           (32,967)           73,750           140,996           (465,801)
                                                         ----------        ----------        ----------        -----------
    Net gain (loss) on investments ..............            48,233           103,608            66,271           (366,130)
                                                         ----------        ----------        ----------        -----------
  Reinvested capital gains ......................            33,142              --                --                 --
                                                         ----------        ----------        ----------        -----------
    Net increase (decrease) in contract owners'
      equity resulting from operations ..........           296,921           325,896           363,475             47,846
                                                         ----------        ----------        ----------        -----------

EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners .............................            75,598           164,228           127,889            208,435
  Transfers between funds .......................           264,205           (91,215)         (309,384)          (710,949)
  Redemptions ...................................          (409,603)         (334,453)       (1,207,471)        (3,424,496)
  Annuity benefits ..............................            (1,226)           (1,165)             (536)              (370)
  Annual contract maintenance charge (note 2) ...            (2,453)           (2,748)           (4,847)            (6,694)
  Contingent deferred sales charges (note 2) ....            (1,609)           (1,215)           (4,252)            (4,050)
  Adjustments to maintain reserves ..............               271               231                51                 21
                                                         ----------        ----------        ----------        -----------
    Net equity transactions .....................           (74,817)         (266,337)       (1,398,550)        (3,938,103)
                                                         ----------        ----------        ----------        -----------

Net change in contract owners' equity ...........           222,104            59,559        (1,035,075)        (3,890,257)
Contract owners' equity beginning of period .....         2,971,112         2,911,553         6,125,969         10,016,226
                                                         ----------        ----------        ----------        -----------
Contract owners' equity end of period ...........         3,193,216         2,971,112         5,090,894          6,125,969
                                                         ==========        ==========        ==========        ===========
</TABLE>


<PAGE>   7
                        NATIONWIDE VARIABLE ACCOUNT - II
                      STATEMENTS OF OPERATIONS AND CHANGES
                           IN CONTRACT OWNERS' EQUITY
                     YEARS ENDED DECEMBER 31, 1997 AND 1996

<TABLE>
<CAPTION>
                                                                      DrySRGro                                 DryStkix 
                                                        --------------------------------        ----------------------------------
                                                             1997                 1996                  1997                1996
                                                             ----                 ----                  ----                ----
<S>                                                     <C>                   <C>                <C>                   <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ..........................       $     623,680            178,692            13,324,202           6,174,167
  Mortality, expense and administration
    charges (note 2) ............................          (1,766,137)          (679,529)          (11,066,164)         (3,747,635)
                                                        -------------        -----------        --------------        ------------
  Net investment activity .......................          (1,142,457)          (500,837)            2,258,038           2,426,532
                                                        -------------        -----------        --------------        ------------

  Proceeds from mutual fund shares sold .........          79,140,012         59,366,774           196,995,162         107,011,967
  Cost of mutual fund shares sold ...............         (67,423,514)       (52,067,858)         (145,321,824)        (83,630,388)
                                                        -------------        -----------        --------------        ------------
  Realized gain (loss) on investments ...........          11,716,498          7,298,916            51,673,338          23,381,579
  Change in unrealized gain (loss) on investments          12,405,500         (1,979,227)          113,272,914          21,835,351
                                                        -------------        -----------        --------------        ------------
  Net gain (loss) on investments ................          24,121,998          5,319,689           164,946,252          45,216,930
                                                        -------------        -----------        --------------        ------------
  Reinvested capital gains ......................           4,861,060          3,199,917            30,917,521           7,007,422
                                                        -------------        -----------        --------------        ------------
    Net increase (decrease) in contract owners'
      equity resulting from operations ..........          27,840,601          8,018,769           198,121,811          54,650,884
                                                        -------------        -----------        --------------        ------------

EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners .............................          50,107,726         27,287,891           302,375,457         152,418,812
  Transfers between funds .......................          36,729,046         26,105,616           185,055,283         122,764,112
  Redemptions ...................................         (14,091,480)        (2,226,938)          (44,011,999)        (12,727,321)
  Annuity benefits ..............................              (4,381)            (3,044)              (20,897)            (14,015)
  Annual contract maintenance charge (note 2) ...             (67,753)           (29,645)             (248,202)            (91,629)
  Contingent deferred sales charges (note 2) ....            (365,621)           (45,645)             (796,708)           (283,373)
  Adjustments to maintain reserves ..............               2,732              3,453                 1,320              24,649
                                                        -------------        -----------        --------------        ------------
    Net equity transactions .....................          72,310,269         51,091,688           442,354,254         262,091,235
                                                        -------------        -----------        --------------        ------------

Net change in contract owners' equity ...........         100,150,870         59,110,457           640,476,065         316,742,119
Contract owners' equity beginning of period .....          81,334,310         22,223,853           455,762,151         139,020,032
                                                        -------------        -----------        --------------        ------------
Contract owners' equity end of period ...........       $ 181,485,180         81,334,310         1,096,238,216         455,762,151
                                                        =============        ===========        ==============        ============
</TABLE>

<TABLE>
<CAPTION>
                                                                     DryCapAp                    DryGrInc
                                                           -----------------------    ---------------------------
                                                                 1997        1996           1997           1996
                                                                 ----        ----           ----           ----
<S>                                                         <C>                        <C>                <C>    
INVESTMENT ACTIVITY:
  Reinvested dividends ..........................               72,902        --          403,974            --
  Mortality, expense and administration
    charges (note 2) ............................              (36,747)       --         (387,061)            (10)
                                                           -----------        --      -----------        --------
  Net investment activity .......................               36,155        --           16,913             (10)
                                                           -----------        --      -----------        --------

  Proceeds from mutual fund shares sold .........            5,083,147        --        7,332,820         161,759
  Cost of mutual fund shares sold ...............           (5,096,505)       --       (6,945,321)       (161,594)
                                                           -----------        --      -----------        --------
  Realized gain (loss) on investments ...........              (13,358)       --          387,499             165
  Change in unrealized gain (loss) on investments               63,381        --         (107,097)           (256)
                                                           -----------        --      -----------        --------
  Net gain (loss) on investments ................               50,023        --          280,402             (91)
                                                           -----------        --      -----------        --------
  Reinvested capital gains ......................                6,103        --        3,333,581            --
                                                           -----------        --      -----------        --------
    Net increase (decrease) in contract owners'
      equity resulting from operations ..........               92,281        --        3,630,896            (101)
                                                           -----------        --      -----------        --------

EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners .............................            3,431,579        --       31,096,853           9,005
  Transfers between funds .......................            6,774,363        --       21,834,332         199,331
  Redemptions ...................................             (246,314)       --       (1,113,904)           --
  Annuity benefits ..............................                 --          --             --              --
  Annual contract maintenance charge (note 2) ...                 (468)       --           (5,976)           --
  Contingent deferred sales charges (note 2) ....               (2,852)       --          (21,429)           --
  Adjustments to maintain reserves ..............                 (701)       --              558               2
                                                           -----------        --      -----------        --------
    Net equity transactions .....................            9,955,607        --       51,790,434         208,338
                                                           -----------        --      -----------        --------

Net change in contract owners' equity ...........           10,047,888        --       55,421,330         208,237
Contract owners' equity beginning of period .....                 --          --          208,237            --
                                                           -----------        --      -----------        --------
Contract owners' equity end of period ...........           10,047,888        --       55,629,567         208,237
                                                           ===========        ==      ===========        ========
</TABLE>


                                                                     (Continued)


<PAGE>   8
                        NATIONWIDE VARIABLE ACCOUNT - II
                      STATEMENTS OF OPERATIONS AND CHANGES
                           IN CONTRACT OWNERS' EQUITY
                     YEARS ENDED DECEMBER 31, 1997 AND 1996

<TABLE>
<CAPTION>
                                                                FidVIPEI                                       FidVIPGr            
                                                 --------------------------------------        ------------------------------------
                                                        1997                   1996                   1997                1996     
                                                        ----                   ----                   ----                ----     
<S>                                              <C>                     <C>                   <C>                   <C>           
INVESTMENT ACTIVITY:
Reinvested dividends ..........................  $    31,564,284             2,196,188            11,151,243             3,402,849 
Mortality, expense and administration
  charges (note 2) ............................      (30,084,349)          (21,686,508)          (24,599,980)          (19,702,775)
                                                 ---------------         -------------         -------------         ------------- 
  Net investment activity .....................        1,479,935           (19,490,320)          (13,448,737)          (16,299,926)
                                                 ---------------         -------------         -------------         ------------- 

Proceeds from mutual fund shares sold .........      137,267,016           128,388,351           361,048,888           352,390,654 
Cost of mutual fund shares sold ...............      (91,126,170)          (86,491,155)         (231,057,958)         (263,927,395)
                                                 ---------------         -------------         -------------         ------------- 
  Realized gain (loss) on investments .........       46,140,846            41,897,196           129,990,930            88,463,259 
Change in unrealized gain (loss) on investments      306,220,297           109,421,110           186,810,844            11,508,279 
                                                 ---------------         -------------         -------------         ------------- 
  Net gain (loss) on investments ..............      352,361,143           151,318,306           316,801,774            99,971,538 
                                                 ---------------         -------------         -------------         ------------- 
Reinvested capital gains ......................      158,698,207            62,957,378            49,915,087            85,921,939 
                                                 ---------------         -------------         -------------         ------------- 
    Net increase (decrease) in contract owners'
      equity resulting from operations ........      512,539,285           194,785,364           353,268,124           169,593,551 
                                                 ---------------         -------------         -------------         ------------- 

EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners .............................      395,432,535           442,789,904           253,081,701           365,931,236 
Transfers between funds .......................       (6,514,287)          (69,441,399)         (129,238,876)          (10,863,005)
Redemptions ...................................     (152,832,877)          (81,847,725)         (141,496,031)          (75,999,761)
Annuity benefits ..............................         (151,789)              (88,594)             (128,135)              (72,619)
Annual contract maintenance charge (note 2) ...         (987,195)             (829,507)           (1,099,317)             (953,598)
Contingent deferred sales charges (note 2) ....       (2,099,197)           (1,245,285)           (2,350,994)           (1,299,922)
Adjustments to maintain reserves ..............          (20,082)              162,241               (37,457)               88,603 
                                                 ---------------         -------------         -------------         ------------- 
    Net equity transactions ...................      232,827,108           289,499,635           (21,269,109)          276,830,934 
                                                 ---------------         -------------         -------------         ------------- 

Net change in contract owners' equity .........      745,366,393           484,284,999           331,999,015           446,424,485 
Contract owners' equity beginning of period ...    1,851,157,378         1,366,872,379         1,662,797,746         1,216,373,261 
                                                 ---------------         -------------         -------------         ------------- 
Contract owners' equity end of period .........  $ 2,596,523,771         1,851,157,378         1,994,796,761         1,662,797,746 
                                                 ===============         =============         =============         ============= 
</TABLE>

<TABLE>
<CAPTION>
                                                                  FidVIPHI                                 FidVIPOv
                                                       --------------------------------        --------------------------------
                                                           1997                1996                 1997               1996
                                                           ----                ----                 ----               ----
<S>                                                    <C>                 <C>                 <C>                 <C>        
INVESTMENT ACTIVITY:
Reinvested dividends ..........................         47,561,883          33,785,879           9,616,272           6,275,770
Mortality, expense and administration
  charges (note 2) ............................         (9,735,535)         (6,818,446)         (8,027,188)         (7,305,363)
                                                       -----------         -----------         -----------         -----------
  Net investment activity .....................         37,826,348          26,967,433           1,589,084          (1,029,593)
                                                       -----------         -----------         -----------         -----------

Proceeds from mutual fund shares sold .........        311,819,193         277,588,488         325,866,496         239,748,204
Cost of mutual fund shares sold ...............       (295,085,798)       (254,093,887)       (271,581,444)       (221,736,644)
                                                       -----------         -----------         -----------         -----------
  Realized gain (loss) on investments .........         16,733,395          23,494,601          54,285,052          18,011,560
Change in unrealized gain (loss) on investments         45,290,142           3,017,656         (34,908,260)         35,816,737
                                                       -----------         -----------         -----------         -----------
  Net gain (loss) on investments ..............         62,023,537          26,512,257          19,376,792          53,828,297
                                                       -----------         -----------         -----------         -----------
Reinvested capital gains ......................          5,878,435           6,610,280          38,173,687           6,903,348
                                                       -----------         -----------         -----------         -----------
    Net increase (decrease) in contract owners'
      equity resulting from operations ........        105,728,320          60,089,970          59,139,563          59,702,052
                                                       -----------         -----------         -----------         -----------

EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners .............................        139,864,147         155,991,160          59,588,290          76,505,148
Transfers between funds .......................        (19,876,856)         39,129,338         (49,688,118)        (55,066,402)
Redemptions ...................................        (51,389,595)        (29,229,650)        (45,181,274)        (30,773,300)
Annuity benefits ..............................            (44,670)            (21,532)            (81,666)            (57,270)
Annual contract maintenance charge (note 2) ...           (245,933)           (214,322)           (348,798)           (366,967)
Contingent deferred sales charges (note 2) ....           (744,127)           (513,145)           (640,146)           (556,340)
Adjustments to maintain reserves ..............             12,025              19,823             (19,734)            (20,346)
                                                       -----------         -----------         -----------         -----------
    Net equity transactions ...................         67,574,991         165,161,672         (36,371,446)        (10,335,477)
                                                       -----------         -----------         -----------         -----------

Net change in contract owners' equity .........        173,303,311         225,251,642          22,768,117          49,366,575
Contract owners' equity beginning of period ...        654,534,143         429,282,501         562,589,941         513,223,366
                                                       -----------         -----------         -----------         -----------
Contract owners' equity end of period .........        827,837,454         654,534,143         585,358,058         562,589,941
                                                       ===========         ===========         ===========         ===========
</TABLE>




<PAGE>   9

                        NATIONWIDE VARIABLE ACCOUNT - II
                      STATEMENTS OF OPERATIONS AND CHANGES
                           IN CONTRACT OWNERS' EQUITY
                     YEARS ENDED DECEMBER 31, 1997 AND 1996

<TABLE>
<CAPTION>
                                                                     FidVIPAM                                 FidVIPCon             
                                                      -----------------------------------         --------------------------------  
                                                             1997                 1996                 1997                1996     
                                                             ----                 ----                 ----                ----     
<S>                                                   <C>                     <C>                 <C>                 <C>           
INVESTMENT ACTIVITY:
Reinvested dividends ..........................        $   32,069,538          30,292,892           4,746,178               --      
Mortality, expense and administration
  charges (note 2) ............................           (13,400,915)        (11,728,562)         (9,830,834)         (4,093,694)  
                                                      ---------------         -----------         -----------         -----------   
  Net investment activity .....................            18,668,623          18,564,330          (5,084,656)         (4,093,694)  
                                                      ---------------         -----------         -----------         -----------   

Proceeds from mutual fund shares sold .........            64,155,222          71,369,834          79,785,498          42,857,454   
Cost of mutual fund shares sold ...............           (50,691,840)        (58,727,873)        (62,047,221)        (37,740,520)  
                                                      ---------------         -----------         -----------         -----------   
  Realized gain (loss) on investments .........            13,463,382          12,641,961          17,738,277           5,116,934   
Change in unrealized gain (loss) on investments            61,763,112          52,460,984         115,299,306          55,834,150   
                                                      ---------------         -----------         -----------         -----------   
  Net gain (loss) on investments ..............            75,226,494          65,102,945         133,037,583          60,951,084   
                                                      ---------------         -----------         -----------         -----------   
Reinvested capital gains ......................            80,445,621          24,978,350          12,543,472           1,453,926   
                                                      ---------------         -----------         -----------         -----------   
    Net increase (decrease) in contract owners'
      equity resulting from operations ........           174,340,738         108,645,625         140,496,399          58,311,316   
                                                      ---------------         -----------         -----------         -----------   

EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners .............................           111,981,451         123,467,338         205,780,604         194,711,240   
Transfers between funds .......................           (50,915,784)        (91,324,524)         60,354,302         165,546,497   
Redemptions ...................................           (79,250,445)        (51,519,798)        (35,225,735)        (11,293,134)  
Annuity benefits ..............................              (154,671)           (125,096)            (26,879)            (13,674)  
Annual contract maintenance charge (note 2) ...              (604,024)           (645,091)           (255,108)            (92,454)  
Contingent deferred sales charges (note 2) ....            (1,221,254)         (1,014,204)           (633,851)           (187,219)  
Adjustments to maintain reserves ..............                20,989             (64,567)             19,885              26,929   
                                                      ---------------         -----------         -----------         -----------   
    Net equity transactions ...................           (20,143,738)        (21,225,942)        230,013,218         348,698,185   
                                                      ---------------         -----------         -----------         -----------   

Net change in contract owners' equity .........           154,197,000          87,419,683         370,509,617         407,009,501   
Contract owners' equity beginning of period ...           926,404,131         838,984,448         527,666,759         120,657,258   
                                                      ---------------         -----------         -----------         -----------   
Contract owners' equity end of period .........       $ 1,080,601,131         926,404,131         898,176,376         527,666,759   
                                                      ===============         ===========         ===========         ===========   
</TABLE>

<TABLE>
<CAPTION>
                                                                      FidVIPGrOp                        MSEmMkt
                                                           ---------------------------        -----------------------
                                                               1997              1996              1997        1996
                                                               ----              ----              ----        ----
<S>                                                        <C>                   <C>           <C>             <C>   
INVESTMENT ACTIVITY:
Reinvested dividends ..........................                 --                --             215,622        --
Mortality, expense and administration
  charges (note 2) ............................              (151,360)            --             (32,654)       --
                                                           ----------                          ---------          
  Net investment activity .....................              (151,360)            --             182,968        --
                                                           ----------                          ---------          

Proceeds from mutual fund shares sold .........            13,987,376             --           9,201,428        --
Cost of mutual fund shares sold ...............           (13,645,097)            --          (9,604,273)       --
                                                           ----------                          ---------          
  Realized gain (loss) on investments .........               342,279             --            (402,845)       --
Change in unrealized gain (loss) on investments             1,832,634             --            (134,747)       --
                                                           ----------                          ---------          
  Net gain (loss) on investments ..............             2,174,913             --            (537,592)       --
                                                           ----------                          ---------          
Reinvested capital gains ......................                  --               --              93,569        --
                                                           ----------                          ---------          
    Net increase (decrease) in contract owners'
      equity resulting from operations ........             2,023,553             --            (261,055)       --
                                                           ----------                          ---------          

EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners .............................            14,171,862             --           3,095,151        --
Transfers between funds .......................            32,032,277             --           5,390,535        --
Redemptions ...................................              (564,541)            --             (69,221)       --
Annuity benefits ..............................                  --               --                --          --
Annual contract maintenance charge (note 2) ...                (2,292)            --                (458)       --
Contingent deferred sales charges (note 2) ....                (5,479)            --                (349)       --
Adjustments to maintain reserves ..............                 1,844             --              (7,793)       --
                                                           ----------                          ---------          
    Net equity transactions ...................            45,633,671             --           8,407,865        --
                                                           ----------                          ---------          

Net change in contract owners' equity .........            47,657,224             --           8,146,810        --
Contract owners' equity beginning of period ...                  --               --                --          --
                                                           ----------                          ---------          
Contract owners' equity end of period .........            47,657,224             --           8,146,810        --
                                                           ==========             ==           =========        ==
</TABLE>


                                                                     (Continued)


<PAGE>   10
                        NATIONWIDE VARIABLE ACCOUNT - II
                      STATEMENTS OF OPERATIONS AND CHANGES
                           IN CONTRACT OWNERS' EQUITY
                     YEARS ENDED DECEMBER 31, 1997 AND 1996

<TABLE>
<CAPTION>
                                                                    NSATCapAp                                NSATGvtBd              
                                                     -----------------------------------       ---------------------------------    
                                                           1997                 1996                 1997                1996       
                                                           ----                 ----                 ----                ----       
<S>                                                  <C>                   <C>                 <C>                 <C>              
INVESTMENT ACTIVITY:
Reinvested dividends ..........................      $    2,726,088           1,251,542          17,136,024          16,514,790     
Mortality, expense and administration
  charges (note 2) ............................          (3,300,579)         (1,068,996)         (3,682,644)         (3,520,523)    
                                                      -------------         -----------         -----------         -----------     
  Net investment activity .....................            (574,491)            182,546          13,453,380          12,994,267     
                                                      -------------         -----------         -----------         -----------     

Proceeds from mutual fund shares sold .........          62,546,657          79,805,628          91,300,089          59,380,633     
Cost of mutual fund shares sold ...............         (46,273,238)        (71,378,017)        (88,341,190)        (60,934,857)    
                                                      -------------         -----------         -----------         -----------     
  Realized gain (loss) on investments .........          16,273,419           8,427,611           2,958,899          (1,554,224)    
Change in unrealized gain (loss) on investments          40,948,774           5,144,294           4,971,271          (5,952,743)    
                                                      -------------         -----------         -----------         -----------     
  Net gain (loss) on investments ..............          57,222,193          13,571,905           7,930,170          (7,506,967)    
                                                      -------------         -----------         -----------         -----------     
Reinvested capital gains ......................           7,703,943           3,995,751                --                  --       
                                                      -------------         -----------         -----------         -----------     
    Net increase (decrease) in contract owners'
      equity resulting from operations ........          64,351,645          17,750,202          21,383,550           5,487,300     
                                                      -------------         -----------         -----------         -----------     

EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners .............................          79,512,984          28,289,821          36,656,330          50,815,571     
Transfers between funds .......................          95,314,794          64,574,647          (6,550,198)         (9,883,482)    
Redemptions ...................................         (14,345,113)         (4,361,006)        (32,967,846)        (23,561,082)    
Annuity benefits ..............................                (292)               --               (22,811)            (24,001)    
Annual contract maintenance charge (note 2) ...             (90,956)            (44,443)           (161,508)           (177,041)    
Contingent deferred sales charges (note 2) ....            (235,192)            (85,893)           (449,182)           (341,250)    
Adjustments to maintain reserves ..............               8,193               3,484               2,293               4,597     
                                                      -------------         -----------         -----------         -----------     
    Net equity transactions ...................         160,164,418          88,376,610          (3,492,922)         16,833,312     
                                                      -------------         -----------         -----------         -----------     

Net change in contract owners' equity .........         224,516,063         106,126,812          17,890,628          22,320,612     
Contract owners' equity beginning of period ...         139,089,426          32,962,614         281,791,284         259,470,672     
                                                      -------------         -----------         -----------         -----------     
Contract owners' equity end of period .........       $ 363,605,489         139,089,426         299,681,912         281,791,284     
                                                      =============         ===========         ===========         ===========     
</TABLE>

<TABLE>
<CAPTION>
                                                                       NSATMyMkt                                 NSATSmCo
                                                         -----------------------------------        --------------------------------
                                                               1997                  1996                1997                1996
                                                               ----                  ----                ----                ----
<S>                                                    <C>                   <C>                   <C>                 <C>        
INVESTMENT ACTIVITY:
Reinvested dividends ..........................            46,200,443            39,940,518                --               389,011
Mortality, expense and administration
  charges (note 2) ............................           (12,168,923)          (10,854,333)         (2,933,759)           (985,031)
                                                          -----------           -----------         -----------         -----------
  Net investment activity .....................            34,031,520            29,086,185          (2,933,759)           (596,020)
                                                          -----------           -----------         -----------         -----------

Proceeds from mutual fund shares sold .........         2,446,735,002         1,686,345,891         136,575,863          74,827,220
Cost of mutual fund shares sold ...............        (2,466,735,002)       (1,686,345,891)       (116,663,809)        (69,879,234)
                                                          -----------           -----------         -----------         -----------
  Realized gain (loss) on investments .........                  --                    --            19,912,054           4,947,986
Change in unrealized gain (loss) on investments                  --                    --             4,818,936           4,726,862
                                                          -----------           -----------         -----------         -----------
  Net gain (loss) on investments ..............                  --                    --            24,730,990           9,674,848
                                                          -----------           -----------         -----------         -----------
Reinvested capital gains ......................                  --                    --             7,911,895             855,271
                                                          -----------           -----------         -----------         -----------
    Net increase (decrease) in contract owners'
      equity resulting from operations ........            34,031,520            29,086,185          29,709,126           9,934,099
                                                          -----------           -----------         -----------         -----------

EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners .............................           574,163,215           725,565,703          68,338,674          43,614,525
Transfers between funds .......................          (398,798,940)         (475,046,733)         46,335,002          96,607,598
Redemptions ...................................          (176,620,083)         (112,018,563)        (12,078,315)         (4,098,691)
Annuity benefits ..............................               (29,991)              (23,110)             (1,773)               --
Annual contract maintenance charge (note 2) ...              (338,131)             (319,172)            (76,406)            (21,542)
Contingent deferred sales charges (note 2) ....            (2,442,204)           (1,484,513)           (198,899)           (107,153)
Adjustments to maintain reserves ..............                11,382                48,555               9,979               1,006
                                                          -----------           -----------         -----------         -----------
    Net equity transactions ...................            (4,054,752)          136,722,167         102,328,262         135,995,743
                                                          -----------           -----------         -----------         -----------

Net change in contract owners' equity .........            29,976,768           165,808,352         132,037,388         145,929,842
Contract owners' equity beginning of period ...           809,469,729           643,661,377         158,512,835          12,582,993
                                                          -----------           -----------         -----------         -----------
Contract owners' equity end of period .........           839,446,497           809,469,729         290,550,223         158,512,835
                                                          ===========           ===========         ===========         ===========
</TABLE>


<PAGE>   11
                        NATIONWIDE VARIABLE ACCOUNT - II
                      STATEMENTS OF OPERATIONS AND CHANGES
                           IN CONTRACT OWNERS' EQUITY
                     YEARS ENDED DECEMBER 31, 1997 AND 1996

<TABLE>
<CAPTION>
                                                                      NSATTotRe                               NBAMTGro              
                                                      -------------------------------------      ---------------------------------  
                                                             1997                 1996                 1997                1996     
                                                             ----                 ----                 ----                ----     
<S>                                                   <C>                     <C>                 <C>                 <C>           
INVESTMENT ACTIVITY:
Reinvested dividends ..........................       $    12,556,764           9,065,576                --               140,538   
Mortality, expense and administration
  charges (note 2) ............................           (10,939,432)         (5,979,077)         (5,755,671)         (5,044,635)  
                                                      ---------------        ------------        ------------        ------------   
  Net investment activity .....................             1,617,332           3,086,499          (5,755,671)         (4,904,097)  
                                                      ---------------        ------------        ------------        ------------   

Proceeds from mutual fund shares sold .........            36,066,433          33,249,637         177,857,355         194,983,679   
Cost of mutual fund shares sold ...............           (22,601,600)        (24,444,426)       (151,296,684)       (172,820,024)  
                                                      ---------------        ------------        ------------        ------------   
  Realized gain (loss) on investments .........            13,464,833           8,805,211          26,560,671          22,163,655   
Change in unrealized gain (loss) on investments           139,386,896          51,380,231          47,617,333         (23,619,295)  
                                                      ---------------        ------------        ------------        ------------   
  Net gain (loss) on investments ..............           152,851,729          60,185,442          74,178,004          (1,455,640)  
                                                      ---------------        ------------        ------------        ------------   
Reinvested capital gains ......................            32,893,745          22,040,126          32,577,604          32,885,958   
                                                      ---------------        ------------        ------------        ------------   
    Net increase (decrease) in contract owners'
      equity resulting from operations ........           187,362,806          85,312,067         100,999,937          26,526,221   
                                                      ---------------        ------------        ------------        ------------   

EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners .............................           234,728,766         147,190,954          44,470,540          63,157,589   
Transfers between funds .......................            82,492,350          31,680,108          (3,323,065)        (56,288,983)  
Redemptions ...................................           (51,176,329)        (27,808,731)        (39,592,901)        (21,321,681)  
Annuity benefits ..............................              (152,880)           (135,707)            (60,735)            (54,905)  
Annual contract maintenance charge (note 2) ...              (390,286)           (276,719)           (269,972)           (261,627)  
Contingent deferred sales charges (note 2) ....              (714,965)           (321,819)           (523,316)           (336,808)  
Adjustments to maintain reserves ..............                38,731              43,110              12,128             (16,483)  
                                                      ---------------        ------------        ------------        ------------   
    Net equity transactions ...................           264,825,387         150,371,196             712,679         (15,122,898)  
                                                      ---------------        ------------        ------------        ------------   

Net change in contract owners' equity .........           452,188,193         235,683,263         101,712,616          11,403,323   
Contract owners' equity beginning of period ...           582,959,358         347,276,095         375,781,424         364,378,101   
                                                      ---------------        ------------        ------------        ------------   
Contract owners' equity end of period .........       $ 1,035,147,551         582,959,358         477,494,040         375,781,424   
                                                      ===============        ============        ============        ============   
</TABLE>

<TABLE>
<CAPTION>
                                                                        NBAMTLMat                               NBAMTPart
                                                           ---------------------------------       ---------------------------------
                                                                 1997                1996                1997                1996
                                                                 ----                ----                ----                ----
<S>                                                        <C>                 <C>                 <C>                 <C>        
INVESTMENT ACTIVITY:
Reinvested dividends ..........................              11,734,100          16,264,359           1,231,708             353,111
Mortality, expense and administration
  charges (note 2) ............................              (2,628,324)         (2,674,530)         (7,824,975)         (2,762,993)
                                                           ------------        ------------        ------------        ------------
  Net investment activity .....................               9,105,776          13,589,829          (6,593,267)         (2,409,882)
                                                           ------------        ------------        ------------        ------------

Proceeds from mutual fund shares sold .........              57,634,002          51,617,066         239,929,783         104,141,211
Cost of mutual fund shares sold ...............             (58,656,885)        (54,630,288)       (184,398,144)        (83,085,149)
                                                           ------------        ------------        ------------        ------------
  Realized gain (loss) on investments .........              (1,022,883)         (3,013,222)         55,531,639          21,056,062
Change in unrealized gain (loss) on investments               1,972,323          (4,803,141)         71,315,949          27,820,051
                                                           ------------        ------------        ------------        ------------
  Net gain (loss) on investments ..............                 949,440          (7,816,363)        126,847,588          48,876,113
                                                           ------------        ------------        ------------        ------------
Reinvested capital gains ......................                    --                  --            18,968,301           4,413,881
                                                           ------------        ------------        ------------        ------------
    Net increase (decrease) in contract owners'
      equity resulting from operations ........              10,055,216           5,773,466         139,222,622          50,880,112
                                                           ------------        ------------        ------------        ------------

EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners .............................              56,406,502         103,107,451         178,218,856          89,463,499
Transfers between funds .......................             (64,818,071)        (80,971,699)        138,729,962         126,822,125
Redemptions ...................................             (16,675,074)        (11,098,410)        (32,375,861)         (9,554,710)
Annuity benefits ..............................                 (15,225)            (14,378)             (1,195)               --
Annual contract maintenance charge (note 2) ...                 (65,787)            (70,499)           (163,783)            (67,419)
Contingent deferred sales charges (note 2) ....                (209,825)           (166,112)           (453,932)           (152,084)
Adjustments to maintain reserves ..............                     372               5,385               1,670              18,141
                                                           ------------        ------------        ------------        ------------
    Net equity transactions ...................             (25,377,108)         10,791,738         283,955,717         206,529,552
                                                           ------------        ------------        ------------        ------------

Net change in contract owners' equity .........             (15,321,892)         16,565,204         423,178,339         257,409,664
Contract owners' equity beginning of period ...             203,772,070         187,206,866         354,011,224          96,601,560
                                                           ------------        ------------        ------------        ------------
Contract owners' equity end of period .........             188,450,178         203,772,070         777,189,563         354,011,224
                                                           ============        ============        ============        ============
</TABLE>


                                                                     (Continued)


<PAGE>   12
                        NATIONWIDE VARIABLE ACCOUNT - II
                      STATEMENTS OF OPERATIONS AND CHANGES
                           IN CONTRACT OWNERS' EQUITY
                     Years Ended December 31, 1997 and 1996


<TABLE>
<CAPTION>
                                                              OppBdFd                        OppGISec
                                                    -----------------------------       ---------------------------
                                                       1997               1996            1997              1996
                                                       ----               ----            ----              ----
<S>                                                <C>                 <C>               <C>           <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ........................... $  14,915,295       11,841,875        4,353,191               --
  Mortality, expense and administration            
    charges (note 2) .............................    (3,235,025)      (2,458,735)      (5,669,952)      (3,373,580)
                                                   -------------     ------------     ------------     ------------
    Net investment activity.......................    11,680,270        9,383,140       (1,316,761)      (3,373,580)
                                                   -------------     ------------     ------------     ------------
                                                   
  Proceeds from mutual fund shares sold ..........    30,992,706       26,186,293       76,448,017       45,734,202
  Cost of mutual fund shares sold ................   (30,503,439)     (26,001,294)     (62,463,469)     (44,891,906)
                                                   -------------     ------------     ------------     ------------
    Realized gain (loss) on investments ..........       489,267          184,999       13,984,548          842,296
  Change in unrealized gain (loss) on investments.     5,495,496       (2,545,288)      60,986,819       39,919,697
                                                   -------------     ------------     ------------     ------------
    Net gain (loss) on investments ...............     5,984,763       (2,360,289)      74,971,367       40,761,993
                                                   -------------     ------------     ------------     ------------
  Reinvested capital gains .......................       738,909           96,121               --               --
                                                   -------------     ------------     ------------     ------------
      Net increase (decrease) in contract owners'  
        equity resulting from operations .........    18,403,942        7,118,972       73,654,606       37,388,413
                                                   -------------     ------------     ------------     ------------
EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners ..............................    55,252,898       64,689,526       90,024,052       69,450,810
  Transfers between funds ........................    19,335,126        3,142,114       43,312,410       15,287,141
  Redemptions ....................................   (16,712,535)     (11,183,443)     (23,014,747)     (11,768,272)
  Annuity benefits ...............................       (54,502)         (28,688)          (4,941)          (1,441)
  Annual contract maintenance charge (note 2) ....       (89,653)         (82,976)        (173,863)        (140,721)
  Contingent deferred sales charges (note 2) .....      (268,113)        (162,459)        (394,896)        (243,448)
  Adjustments to maintain reserves ...............        (3,694)           5,388         (691,837)         (24,847)
                                                   -------------     ------------     ------------     ------------
      Net equity transactions ....................    57,459,527       56,379,462      109,056,178       72,559,222
                                                   -------------     ------------     ------------     ------------
                                                  
Net change in contract owners' equity ............    75,863,469       63,498,434      182,710,784      109,947,635
Contract owners' equity beginning of period ......   215,102,822      151,604,388      306,611,894      196,664,259
                                                   -------------     ------------     ------------     ------------
Contract owners' equity end of period ............ $ 290,966,291      215,102,822      489,322,678      306,611,894
                                                   =============     ============     ============     ============
</TABLE>


<TABLE>
<CAPTION>
                                                                    OppGro                      OppMult
                                                               -----------------     ----------------------------
                                                               1997         1996        1997             1996
                                                               ----         ----        ----             ----
<S>                                                         <C>              <C>     <C>              <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ...........................                   --      --      10,986,747       10,013,188
  Mortality, expense and administration
    charges (note 2) .............................              (40,955)     --      (3,902,616)      (2,686,847)
                                                            -----------      --    ------------     ------------
    Net investment activity.......................              (40,955)     --       7,084,131        7,326,341
                                                            -----------      --    ------------     ------------

  Proceeds from mutual fund shares sold ..........              738,091      --       8,146,767        7,288,916
  Cost of mutual fund shares sold ................             (732,690)     --      (6,105,557)      (5,896,054)
                                                            -----------      --    ------------     ------------
    Realized gain (loss) on investments ..........                5,401      --       2,041,210        1,392,862
  Change in unrealized gain (loss) on investments.             (150,054)     --      22,703,778       13,543,683
                                                            -----------      --    ------------     ------------
    Net gain (loss) on investments ...............             (144,653)     --      24,744,988       14,936,545
                                                            -----------      --    ------------     ------------
  Reinvested capital gains .......................                   --      --       9,159,579        4,206,935
                                                            -----------      --    ------------     ------------
      Net increase (decrease) in contract owners'
        equity resulting from operations .........             (185,608)     --      40,988,698       26,469,821
                                                            -----------      --    ------------     ------------
EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners ..............................            5,815,873      --      67,724,310       54,730,085
  Transfers between funds ........................           10,665,183      --      15,591,000       (2,296,771)
  Redemptions ....................................             (104,041)     --     (20,273,082)      (9,679,010)
  Annuity benefits ...............................                   --      --          (8,967)          (5,897)
  Annual contract maintenance charge (note 2) ....                 (799)     --        (128,063)        (113,444)
  Contingent deferred sales charges (note 2) .....                 (619)     --        (313,339)        (172,551)
  Adjustments to maintain reserves ...............                  125      --           2,876            8,410
                                                            -----------      --    ------------     ------------
      Net equity transactions ....................           16,375,722      --      62,594,735       42,470,822
                                                            -----------      --    ------------     ------------

Net change in contract owners' equity ............           16,190,114      --     103,583,433       68,940,643
Contract owners' equity beginning of period ......                   --      --     237,388,771      168,448,128
                                                            -----------      --    ------------     ------------
Contract owners' equity end of period ............           16,190,114      --     340,972,204      237,388,771
                                                            ===========      ==    ============     ============
</TABLE>


<PAGE>   13
                        NATIONWIDE VARIABLE ACCOUNT - II
                      STATEMENTS OF OPERATIONS AND CHANGES
                           IN CONTRACT OWNERS' EQUITY
                     Years Ended December 31, 1997 and 1996

<TABLE>
<CAPTION>
                                                               StOpp2                           StDisc2
                                                   -----------------------------     -----------------------------
                                                        1997             1996             1997             1996
                                                        ----             ----             ----             ----
INVESTMENT ACTIVITY:
<S>                                                <C>              <C>              <C>              <C>
  Reinvested dividends ..........................  $  2,534,711        3,950,904               --       18,969,271
  Mortality, expense and administration
    charges (note 2) ............................    (9,066,407)      (7,057,927)      (2,604,823)      (2,853,957)
                                                   ------------     ------------     ------------     ------------
    Net investment activity .....................    (6,531,696)      (3,107,023)      (2,604,823)      16,115,314
                                                   ------------     ------------     ------------     ------------

  Proceeds from mutual fund shares sold .........   148,226,419      119,184,242      123,823,006      102,439,111
  Cost of mutual fund shares sold ...............  (109,705,183)     (96,051,789)    (138,054,663)     (93,265,896)
                                                   ------------     ------------     ------------     ------------
    Realized gain (loss) on investments .........    38,521,236       23,132,453      (14,231,657)       9,173,215
  Change in unrealized gain (loss) on investments    53,401,226       42,622,463       35,647,182      (52,600,640)
                                                   ------------     ------------     ------------     ------------
    Net gain (loss) on investments ..............    91,922,462       65,754,916       21,415,525      (43,427,425)
                                                   ------------     ------------     ------------     ------------
  Reinvested capital gains ......................    57,079,292       18,522,999               --       25,127,954
                                                   ------------     ------------     ------------     ------------
      Net increase (decrease) in contract owners'
        equity resulting from operations ........   142,470,058       81,170,892       18,810,702       (2,184,157)
                                                   ------------     ------------     ------------     ------------
EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners .............................    89,723,233      114,300,494       22,742,374       54,635,699
  Transfers between funds .......................   (29,207,063)      (1,880,976)     (42,069,763)     (61,723,439)
  Redemptions ...................................   (40,126,673)     (24,806,464)     (12,584,675)     (10,218,470)
  Annuity benefits ..............................       (34,707)         (24,921)          (9,675)          (6,945)
  Annual contract maintenance charge (note 2) ...      (341,773)        (307,976)        (105,512)        (117,314)
  Contingent deferred sales charges (note 2) ....      (633,525)        (443,883)        (239,340)        (194,690)
  Adjustments to maintain reserves ..............       (51,000)          15,330            2,840            4,270
                                                   ------------     ------------     ------------     ------------
      Net equity transactions ...................    19,328,492       86,851,604      (32,263,751)     (17,620,889)
                                                   ------------     ------------     ------------     ------------

Net change in contract owners' equity ...........   161,798,550      168,022,496      (13,453,049)     (19,805,046)
Contract owners' equity beginning of period .....   602,429,220      434,406,724      208,719,472      228,524,518
                                                   ------------     ------------     ------------     ------------
Contract owners' equity end of period ...........  $764,227,770      602,429,220      195,266,423      208,719,472
                                                   ============     ============     ============     ============
</TABLE>





<TABLE>
<CAPTION>
                                                              StintStk2                       VEWrldBd
                                                  ----------------------------      ----------------------------
                                                        1997              1996          1997            1996
                                                        ----              ----          ----            ----

<S>                                               <C>             <C>              <C>               <C>
INVESTMENT ACTIVITY:

  Reinvested dividends ..........................    1,173,377         287,395        3,428,399        2,839,207
  Mortality, expense and administration
    charges (note 2) ............................     (921,090)       (611,962)      (1,337,855)      (1,405,973)
                                                   -----------     -----------     ------------     ------------
    Net investment activity .....................      252,287        (324,567)       2,090,544        1,433,234
                                                   -----------     -----------     ------------     ------------

  Proceeds from mutual fund shares sold .........   39,269,990      40,635,874       36,100,931       26,316,732
  Cost of mutual fund shares sold ...............  (40,207,464)    (39,555,594)     (37,747,713)     (24,676,513)
                                                   -----------     -----------     ------------     ------------
    Realized gain (loss) on investments .........     (937,474)      1,080,280       (1,646,782)       1,640,219
  Change in unrealized gain (loss) on investments   (9,982,351)        163,302          311,663       (1,896,860)
                                                   -----------     -----------     ------------     ------------
    Net gain (loss) on investments ..............  (10,919,825)      1,243,582       (1,335,119)        (256,641)
                                                   -----------     -----------     ------------     ------------
  Reinvested capital gains ......................    1,762,973              --               --               --
                                                   -----------     -----------     ------------     ------------
      Net increase (decrease) in contract owners'
        equity resulting from operations ........   (8,904,565)        919,015          755,425        1,176,593
                                                   -----------     -----------     ------------     ------------
EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners .............................   16,108,665      24,522,765       13,446,356       19,593,116
  Transfers between funds .......................  (22,926,232)     44,391,422      (16,903,125)     (10,054,511)
  Redemptions ...................................   (4,298,166)     (2,445,130)      (9,117,586)      (7,422,209)
  Annuity benefits ..............................       (1,862)             --          (11,204)         (10,709)
  Annual contract maintenance charge (note 2) ...      (23,552)        (13,534)         (44,515)         (54,748)
  Contingent deferred sales charges (note 2) ....      (69,910)        (44,582)        (111,505)        (102,961)
  Adjustments to maintain reserves ..............        5,043           3,498            3,411            5,937
                                                   -----------     -----------     ------------     ------------
      Net equity transactions ...................  (11,206,014)     66,414,439      (12,738,168)       1,953,915
                                                   -----------     -----------     ------------     ------------

Net change in contract owners' equity ...........  (20,110,579)     67,333,454      (11,982,743)       3,130,508
Contract owners' equity beginning of period .....   69,828,900       2,495,446      109,247,607      106,117,099
                                                   -----------     -----------     ------------     ------------
Contract owners' equity end of period ...........   49,718,321      69,828,900       97,264,864      109,247,607
                                                   ===========     ===========     ============     ============
</TABLE>



                                                                     (Continued)


<PAGE>   14
                       NATIONWIDE VARIABLE ACCOUNT -- II
                      STATEMENTS OF OPERATIONS AND CHANGES
                           IN CONTRACT OWNERS' EQUITY
                     YEARS ENDED DECEMBER 31, 1997 AND 1996

<TABLE>
<CAPTION>
                                                             VEWrldEMkt                      VEWrldHAs
                                                   ----------------------------    -----------------------------
                                                        1997             1996            1997             1996
                                                        ----             ----            ----             ----
<S>                                                <C>             <C>             <C>              <C>
INVESTMENT ACTIVITY:
Reinvested dividends ..........................    $   154,979              --        2,942,339        1,557,690
Mortality, expense and administration
  charges (note 2) ............................     (1,293,147)         (3,588)      (2,001,920)      (2,044,967)
                                                   -----------     -----------     ------------     ------------
  Net investment activity .....................     (1,138,168)         (3,588)         940,419         (487,277)
                                                   -----------     -----------     ------------     ------------

Proceeds from mutual fund shares sold .........     85,151,405          83,165      180,226,702      234,370,915
Cost of mutual fund shares sold ...............    (84,005,535)        (83,031)    (178,928,373)    (216,949,542)
                                                   -----------     -----------     ------------     ------------
  Realized gain (loss) on investments .........      1,145,870             134        1,298,329       17,421,373
Change in unrealized gain (loss) on 
  investments .................................    (24,512,682)         96,291      (10,420,493)       1,524,272
                                                   -----------     -----------     ------------     ------------
  Net gain (loss) on investments ..............    (23,366,812)         96,425       (9,122,164)      18,945,645
                                                   -----------     -----------     ------------     ------------
Reinvested capital gains ......................             --              --        3,986,394        1,527,541
                                                   -----------     -----------     ------------     ------------
    Net increase (decrease) in contract owners'
      equity resulting from operations ........    (24,504,980)         92,837       (4,195,351)      19,985,909
                                                   -----------     -----------     ------------     ------------
EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners .............................     39,216,218          46,290       16,547,301       25,924,596
Transfers between funds .......................     58,762,770      12,045,985      (24,931,349)      (4,917,223)
Redemptions ...................................     (7,729,327)         (4,889)     (11,775,774)      (8,243,366)
Annuity benefits ..............................         (1,090)             --           (2,890)          (1,348)
Annual contract maintenance charge (note 2) ...        (31,176)            (62)         (76,665)         (85,001)
Contingent deferred sales charges (note 2) ....       (109,502)            (40)        (187,910)        (143,065)
Adjustments to maintain reserves ..............         (6,833)            112           (7,728)          51,242
                                                   -----------     -----------     ------------     ------------
    Net equity transactions ...................     90,101,060      12,087,396      (20,435,015)      12,585,835
                                                   -----------     -----------     ------------     ------------

Net change in contract owners' equity .........     65,596,080      12,180,233      (24,630,366)      32,571,744
Contract owners' equity beginning of period ...     12,180,233              --      151,820,758      119,249,014
                                                   -----------     -----------     ------------     ------------
Contract owners' equity end of period .........    $77,776,313      12,180,233      127,190,392      151,820,758
                                                   ===========     ===========     ============     ============
</TABLE>


<TABLE>
<CAPTION>
                                                               MSRESec                            WPinteq
                                                  ------------------------------     -----------------------------
                                                         1997           1996              1997             1996
                                                         ----           ----              ----             ----
<S>                                               <C>              <C>              <C>              <C>
INVESTMENT ACTIVITY:
Reinvested dividends ..........................   $   6,929,835        1,590,652        2,335,080        3,698,055
Mortality, expense and administration
  charges (note 2) ............................      (2,856,831)        (541,778)      (4,217,409)      (2,849,091)
                                                   ------------     ------------     ------------     ------------
  Net investment activity .....................       4,073,004        1,048,874       (1,882,329)         848,964
                                                   ------------     ------------     ------------     ------------

Proceeds from mutual fund shares sold .........      87,738,533       16,573,232       94,815,826      106,917,675
Cost of mutual fund shares sold ...............     (67,567,070)     (14,961,481)     (87,661,494)     (99,742,804)
                                                   ------------     ------------     ------------     ------------
  Realized gain (loss) on investments .........      20,171,463        1,611,751        7,154,332        7,174,871
Change in unrealized gain (loss) on 
  investments .................................      (8,041,235)      19,537,820      (34,790,695)       1,634,068
                                                   ------------     ------------     ------------     ------------
  Net gain (loss) on investments ..............      12,130,228       21,149,571      (27,636,363)       8,808,939
                                                   ------------     ------------     ------------     ------------
Reinvested capital gains ......................      22,876,677          753,434       16,160,192        1,645,400
                                                   ------------     ------------     ------------     ------------
    Net increase (decrease) in contract owners'
      equity resulting from operations ........      39,079,909       22,951,879      (13,358,500)      11,303,303
                                                   ------------     ------------     ------------     ------------
EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners .............................      63,961,156       22,515,613       69,542,854      112,785,247
Transfers between funds .......................      26,781,688       98,780,721      (17,704,103)      87,888,069
Redemptions ...................................     (11,168,996)      (1,228,962)     (16,226,024)      (9,488,177)
Annuity benefits ..............................          (1,202)              --           (8,123)          (2,986)
Annual contract maintenance charge (note 2) ...         (56,589)         (10,786)         (95,572)         (62,895)
Contingent deferred sales charges (note 2) ....        (156,322)         (17,641)        (245,953)        (148,153)
Adjustments to maintain reserves ..............           4,138            3,554            4,927           25,385
                                                   ------------     ------------     ------------     ------------
    Net equity transactions ...................      79,363,873      120,042,499       35,268,006      190,996,490
                                                   ------------     ------------     ------------     ------------

Net change in contract owners' equity .........     118,443,782      142,994,378       21,909,506      202,299,793
Contract owners' equity beginning of period ...     150,233,923        7,239,545      264,866,519       62,566,726
                                                   ------------     ------------     ------------     ------------
Contract owners' equity end of period .........    $268,677,705      150,233,923      286,776,025      264,866,519
                                                   ============     ============     ============     ============
</TABLE>


<PAGE>   15
                       NATIONWIDE VARIABLE ACCOUNT -- II
                      STATEMENTS OF OPERATIONS AND CHANGES
                           IN CONTRACT OWNERS' EQUITY
                     YEARS ENDED DECEMBER 31, 1997 AND 1996
<TABLE>
<CAPTION>
                                                             WPPVenCap                       WPSmCoGr
                                                  ---------------------------     -----------------------------
                                                       1997           1996            1997             1996
                                                       ----           ----            ----             ----
INVESTMENT ACTIVITY:
<S>                                               <C>              <C>            <C>              <C>
Reinvested dividends ..........................    $     2,289             --               --               --
Mortality, expense and administration
  charges (note 2) ............................       (303,833)        (2,741)      (4,274,427)      (2,791,973)
                                                   -----------     ----------     ------------     ------------
  Net investment activity .....................       (301,544)        (2,741)      (4,274,427)      (2,791,973)
                                                   -----------     ----------     ------------     ------------

Proceeds from mutual fund shares sold .........     46,674,220             --      206,418,883      197,695,619
Cost of mutual fund shares sold ...............    (44,520,920)            --     (190,696,238)    (177,329,297)
                                                   -----------     ----------     ------------     ------------
  Realized gain (loss) on investments .........      2,153,300             --       15,722,645       20,366,322
Change in unrealized gain (loss) on 
  investments..................................       (396,347)       151,486       32,994,104       (7,620,245)
                                                   -----------     ----------     ------------     ------------
  Net gain (loss) on investments ..............      1,756,953        151,486       48,716,749       12,746,077
                                                   -----------     ----------     ------------     ------------
Reinvested capital gains ......................             --             --               --               --
                                                   -----------     ----------     ------------     ------------
    Net increase (decrease) in contract owners'
      equity resulting from operations ........      1,455,409        148,745       44,442,322        9,954,104
                                                   -----------     ----------     ------------     ------------
EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners .............................      6,835,129         34,854       78,705,384      105,581,082
Transfers between funds .......................       (463,676)     9,268,650       21,336,792       58,853,290
Redemptions ...................................     (2,561,771)        (3,576)     (17,829,181)     (10,660,592)
Annuity benefits ..............................             --             --           (4,658)          (1,515)
Annual contract maintenance charge (note 2) ...         (5,950)           (47)        (116,486)         (67,269)
Contingent deferred sales charges (note 2) ....        (29,935)           (30)        (332,255)        (179,689)
Adjustments to maintain reserves ..............            975             16           12,595           21,132
                                                   -----------     ----------     ------------     ------------
    Net equity transactions ...................      3,774,772      9,299,867       81,772,191      153,546,439
                                                   -----------     ----------     ------------     ------------

Net change in contract owners' equity .........      5,230,181      9,448,612      126,214,513      163,500,543
Contract owners' equity beginning of period ...      9,448,612             --      257,182,600       93,682,057
                                                   -----------     ----------     ------------     ------------
Contract owners' equity end of period .........    $14,678,793      9,448,612      383,397,113      257,182,600
                                                   ===========     ==========     ============     ============
</TABLE>


See accompanying notes to financial statements.


<PAGE>   16
                         NATIONWIDE VARIABLE ACCOUNT-II

                          NOTES TO FINANCIAL STATEMENTS

                           DECEMBER 31, 1997 AND 1996


(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     (a) Organization and Nature of Operations

         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.

         The Company offers tax qualified and non-tax qualified Individual
         Deferred Variable Annuity Contracts, and Individual Modified Single
         Premium Deferred Variable Annuity Contracts through the Account. The
         primary distribution for the contracts is through the brokerage
         community; however, other distributors are utilized.

     (b) The Contracts

         Only 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:

      Portfolios of the American Century Variable Portfolios, Inc.
        (American Century VP)
          (formerly TCI Portfolios, Inc.);
            American Century VP - American Century VP Balanced (ACVPBal)
              (formerly TCI Portfolios - TCI Balanced)
            American Century VP - American Century VP Capital Appreciation
              (ACVPCapAp) (formerly TCI Portfolios - TCI Growth)
            American Century VP - American Century VP International
              (ACVPInt) (formerly TCI Portfolios - TCI International)
            American Century VP - American Century VP Value (ACVPValue)
              (formerly TCI Portfolios - TCI Value)

      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)

      Portfolios of the Dreyfus Variable Investment Fund (Dreyfus VIF);
        Dreyfus VIF - Capital Appreciation Portfolio (DryCapAp)
        Dreyfus VIF - Growth and Income Portfolio (DryGrInc)

      Portfolios of the Fidelity Variable Insurance Products Fund
        (Fidelity VIP);
          Fidelity VIP - Equity-Income Portfolio (FidVIPEI)
          Fidelity VIP - Growth Portfolio (FidVIPGr)
          Fidelity VIP - High Income Portfolio (FidVIPHI)
          Fidelity VIP - Overseas Portfolio (FidVIPOv)

      Portfolios of the Fidelity Variable Insurance Products Fund II
        (Fidelity VIP-II);
          Fidelity VIP-II - Asset Manager Portfolio (FidVIPAM)
          Fidelity VIP-II - Contrafund Portfolio (FidVIPCon)


<PAGE>   17
        Portfolio of the Fidelity Variable Insurance Products Fund III
          (Fidelity VIP-III);
              Fidelity VIP-III - Growth Opportunities Portfolio (FidVIPGrOp)

        Portfolio of the Morgan Stanley Universal Funds, Inc.
          (Morgan Stanley);
            Morgan Stanley - Emerging Markets Debt Portfolio (MSEmMkt)

        Funds of the Nationwide Separate Account Trust (Nationwide SAT)
          (managed for a fee by an affiliated investment advisor);
            Nationwide SAT - Capital Appreciation Fund (NSATCapAp)
            Nationwide SAT - Government Bond Fund (NSATGvtBd) 
            Nationwide SAT - Money Market Fund (NSATMyMkt) 
            Nationwide SAT - Small Company Fund (NSATSmCo) 
            Nationwide SAT - Total Return Fund (NSATTotRe)

        Portfolios of the Neuberger & Berman Advisers Management Trust
          (Neuberger & Berman AMT); 
            Neuberger & Berman AMT - Growth Portfolio (NBAMTGro) 
            Neuberger & Berman AMT - Limited Maturity Bond Portfolio
              (NBAMTLMat) 
            Neuberger & Berman AMT - Partners Portfolio (NBAMTPart)

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

        Strong Opportunity Fund II, Inc. (StOpp2)
          (formerly Strong Special Fund II, Inc.)

        Funds of the Strong Variable Insurance Funds, Inc. (Strong VIF);
          Strong VIF - Strong Discovery Fund II (StDisc2)
          Strong VIF - Strong International Stock Fund II (StIntStk2)


        Funds of the Van Eck Worldwide Insurance Trust (Van Eck WIT); 
          Van Eck WIT - Worldwide Bond Fund (VEWrldBd) 
          Van Eck WIT - Worldwide Emerging Markets Fund (VEWrldEMkt) 
          Van Eck WIT - Worldwide Hard Assets Fund (VEWrldHAs)
            (formerly Van Eck WIT - Gold and Natural Resources Fund)

        Portfolio of the Van Kampen American Capital Life Investment Trust
          (Van Kampen American Capital LIT);
            Van Kampen American Capital LIT - Morgan Stanley Real Estate
              Securities Portfolio (MSRESec)
                (formerly Van Kampen American Capital LIT -
                  Real Estate Securities Fund)

        Portfolios of the Warburg Pincus Trust;
         Warburg Pincus Trust - International Equity Portfolio (WPIntEq)
         Warburg Pincus Trust - Post Venture Capital Portfolio (WPPVenCap)
         Warburg Pincus Trust - Small Company Growth Portfolio (WPSmCoGr)

   At December 31, 1997, contract owners have invested in all of the above
   funds. The contract owners' equity is affected by the investment
   results of each fund, equity transactions by contract owners 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 the underlying mutual funds is based on the closing
   net asset value per share at December 31, 1997. The cost of investments
   sold is determined on the 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.


<PAGE>   18
     (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.

     (e) Use of Estimates in the Preparation of Financial Statements

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

     (f) Reclassifications

         Certain 1996 amounts have been reclassified to conform with the current
         period presentation.

(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 contract 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; for The BEST OF AMERICA(R)
     America's Vision Annuity(SM) 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; and for The BEST OF AMERICA(R) Nationwide Insurance
     Enterprise Annuity contracts, a mortality risk charge assessed through the
     daily unit value calculation equal to an annual rate of 0.80%.

     The following table provides mortality, expense and administration charges
     by contract type for the period ended December 31, 1997:

<TABLE>
<CAPTION>
                                                TOTAL           ACVPBal       ACVPCapap           ACVPint        ACVPValue
                                         ------------      ------------     ------------      ------------     ------------
<S>                                     <C>                <C>              <C>               <C>              <C>
     BOA.............................   $ 126,406,070         1,191,850        4,037,524         1,015,749          236,395
     BOA Vision......................      83,760,749           875,039        1,103,836         1,073,332          228,347
     BOA Enterprise..................         118,491               876            1,623             1,174              559
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................   $ 210,285,310         2,067,765        5,142,983         2,090,255          465,301
                                         ============      ============     ============      ============     ============

                                              AVISGro         AVISHiYld          AVISGvt          DrySRGro         DryStkIx
                                         ------------      ------------     ------------      ------------     ------------
     BOA.............................   $     329,103            38,276           72,106           927,006        4,928,324
     BOA Vision......................              -                 -                -            837,713        6,128,921
     BOA Enterprise..................              -                 -                -              1,418            8,919
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................   $     329,103            38,276           72,106         1,766,137       11,066,164
                                         ============      ============     ============      ============     ============
</TABLE>



<PAGE>   19
<TABLE>
<CAPTION>
                                             DryCapAp          DryGrInc         FidVIPEI          FidVIPGr         FidVIPHI
                                         ------------      ------------     ------------      ------------     ------------
<S>                                     <C>                <C>              <C>               <C>               <C>
     BOA.............................   $      12,311           148,142       18,215,213        17,002,784        5,147,050
     BOA Vision......................          24,419           237,804       11,859,942         7,588,917        4,584,647
     BOA Enterprise..................              17             1,115            9,194             8,279            3,838
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................   $      36,747           387,061       30,084,349        24,599,980        9,735,535
                                         ============      ============     ============      ============     ============

                                             FidVIPOv          FidVIPAM        FidVIPCon        FidVipGrOp          MSEmMkt
                                         ------------      ------------     ------------      ------------     ------------
     BOA.............................   $   6,016,329         9,994,932        4,517,986            60,777           15,348
     BOA Vision......................       2,010,362         3,404,754        5,308,985            90,378           17,202
     BOA Enterprise..................             497             1,229            3,863               205              104
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................   $   8,027,188        13,400,915        9,830,834           151,360           32,654
                                         ============      ============     ============      ============     ============

                                            NSATCaPap         NSATGvtBd        NSATMyMkt          NSATSmCo        NSATTotRe
                                         ------------      ------------     ------------      ------------     ------------
     BOA.............................   $   1,856,637         2,631,037        6,719,210         1,428,117        6,944,503
     BOA Vision......................       1,437,155         1,049,731        5,441,823         1,497,619        3,970,444
     BOA Enterprise..................           6,787             1,876            7,890             8,023           24,485
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................   $   3,300,579         3,682,644       12,168,923         2,933,759       10,939,432
                                         ============      ============     ============      ============     ============

                                             NBAMTGro         NBAMTLMat        NBAMTPart           OppBdFd         OppGISec
                                         ------------      ------------     ------------      ------------     ------------
     BOA.............................   $   4,438,181         1,495,421        3,649,443         1,630,280        2,979,200
     BOA Vision......................       1,315,545         1,132,335        4,169,214         1,603,881        2,689,657
     BOA Enterprise..................           1,945               568            6,318               864            1,095
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................   $   5,755,671         2,628,324        7,824,975         3,235,025        5,669,952
                                         ============      ============     ============      ============     ============

                                               OppGRo           OppMult           StOpp2           StDisc2        StintStk2
                                         ------------      ------------     ------------      ------------     ------------
     BOA.............................   $      18,845         2,272,557        5,943,611         1,607,469          440,839
     BOA Vision......................          22,068         1,628,568        3,119,935           996,834          479,748
     BOA Enterprise..................              42             1,491            2,861               520              503
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................   $      40,955         3,902,616        9,066,407         2,604,823          921,090
                                         ============      ============     ============      ============     ============

                                             VEWrldBd        VEWrldEMkt        VEWrlfHAs           MSRESec          WPIntEq
                                         ------------      ------------     ------------      ------------     ------------
     BOA.............................   $     866,795           699,280        1,330,754         1,477,443        1,892,289
     BOA Vision......................         470,930           592,796          670,086         1,377,066        2,323,574
     BOA Enterprise..................             130             1,071            1,080             2,322            1,546
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................   $   1,337,855         1,293,147        2,001,920         2,856,831        4,217,409
                                         ============      ============     ============      ============     ============

                                            WPPVenCap          WPSmCoGr
                                         ------------      ------------
     BOA.............................   $     135,993         2,040,961
     BOA Vision......................         167,588         2,229,554
     BOA Enterprise..................             252             3,912
                                         ------------      ------------
         Total.......................   $     303,833         4,274,427
                                         ============      ============
</TABLE>


(3)  RELATED PARTY TRANSACTIONS

     The Company performs various services on behalf of the Mutual Fund
     Companies in which the Account invests and may receive fees for the
     services performed. These services include, among other things, shareholder
     communications, preparation, postage, fund transfer agency and various
     other record keeping and customer service functions. These fees are paid to
     an affiliate of the Company.



<PAGE>   20
(4)  COMPONENTS OF CONTRACT OWNERS' EQUITY

     The following is a summary of contract owners' equity at December 31, 1997,
     for each series, in both the accumulation and payout phases.

<TABLE>
<CAPTION>
                                                                                                                   ANNUAL
 Contract owners' equity represented by:                     UNITS            UNIT VALUE                               RETURN
                                                             -----            ----------                               ------
<S>                                                        <C>                <C>              <C>                 <C>
   Contracts in accumulation phase:
      The BEST OF AMERICA(R) contracts:
         American Century VP -
         American Century VP Balanced:
            Tax qualified ............................    3,321,528           $ 16.345418       $54,291,764          14%
            Non-tax qualified ........................    2,535,285             16.345418        41,440,293          14%
         American Century VP -
         American Century VP Capital Appreciation:
            Tax qualified ............................    7,405,239             22.608168       167,418,887          (5)%
            Non-tax qualified ........................    4,340,405             22.608168        98,128,605          (5)%
         American Century VP -
         American Century VP International:
            Tax qualified ............................    3,513,167             13.753336        48,317,766          17%
            Non-tax qualified ........................    2,814,767             13.753336        38,712,436          17%
         American Century VP -
         American Century VP Value:
            Tax qualified ............................    1,153,698             12.621843        14,561,795          24%
            Non-tax qualified ........................    1,177,685             12.621843        14,864,555          24%
         American VI Series - Growth Fund:
            Tax qualified ............................      425,839             31.433956        13,385,804          28%
            Non-tax qualified ........................      417,659             31.433956        13,128,675          28%
         American VI Series -
         High-Yield Bond Fund:
            Tax qualified ............................       79,449             25.696356         2,041,550          11%
            Non-tax qualified ........................       44,445             25.696356         1,142,075          11%
         American VI Series - U.S. Government/
         AAA-Rated Securities Fund:
            Tax qualified ............................      146,543             19.690955         2,885,572           7%
            Non-tax qualified ........................      111,728             19.690955         2,200,031           7%
         The Dreyfus Socially Responsible
         Growth Fund, Inc.:
            Tax qualified ............................    2,568,412             21.597400        55,471,021          27%
            Non-tax qualified ........................    1,595,569             21.597400        34,460,142          27%
         Dreyfus Stock Index Fund:
            Tax qualified ............................   12,220,119             21.614298       264,129,294          31%
            Non-tax qualified ........................    9,791,828             21.614298       211,643,488          31%
         Dreyfus VIF -
         Capital Appreciation Portfolio:
            Tax qualified ............................      160,444             10.192063         1,635,255           2%(a)
            Non-tax qualified ........................      195,833             10.192063         1,995,942           2%(a)
         Dreyfus VIF Growth and Income Portfolio:
            Tax qualified ............................      948,045             11.455116        10,859,965          15%
            Non-tax qualified ........................      850,450             11.455116         9,742,003          15%
</TABLE>



<PAGE>   21
<TABLE>
<S>                                              <C>              <C>             <C>               <C>
Fidelity VIP - Equity-Income Portfolio:
   Tax qualified ..........................      23,984,214       35.459509       850,468,452       26%
   Non-tax qualified ......................      19,527,927       35.459509       692,450,703       26%
Fidelity VIP - Growth Portfolio:
   Tax qualified ..........................      17,382,123       46.918894       815,549,987       22%
   Non-tax qualified ......................      11,857,821       46.918894       556,355,847       22%
Fidelity VIP - High Income Portfolio:
   Tax qualified ..........................       6,886,178       28.515871       196,365,364       16%
   Non-tax qualified ......................       8,097,358       28.515871       230,903,216       16%
Fidelity VIP - Overseas Portfolio:
   Tax qualified ..........................      12,793,113       18.248482       233,454,892       10%
   Non-tax qualified ......................      11,023,038       18.248482       201,153,711       10%
Fidelity VIP-II - Asset Manager Portfolio:
   Tax qualified ..........................      20,417,818       24.319958       496,560,476       19%
   Non-tax qualified ......................      12,420,418       24.319958       302,064,044       19%
Fidelity VIP-II - Contrafund Portfolio:
   Tax qualified ..........................      13,856,940       16.241378       225,055,800       23%
   Non-tax qualified ......................      11,315,346       16.241378       183,776,812       23%
Fidelity VIP-III -
Growth Opportunities Portfolio:
   Tax qualified ..........................         946,688       10.932125        10,349,312        9%(a)
   Non-tax qualified ......................         861,112       10.932125         9,413,784        9%(a)
Morgan Stanley -
Emerging Markets Debt Portfolio:
   Tax qualified ..........................         172,203        9.810487         1,689,395       (2)%(a)
   Non-tax qualified ......................         222,098        9.810487         2,178,890       (2)%(a)
Nationwide SAT -
Capital Appreciation Fund:
   Tax qualified ..........................       3,948,978       23.867569        94,252,505       33%
   Non-tax qualified ......................       4,139,623       23.867569        98,802,738       33%
Nationwide SAT -
Government Bond Fund:
   Tax qualified ..........................       3,575,004       32.793820       117,238,038        8%
   Non-tax qualified ......................       2,848,085       32.707206        93,152,903        8%
Nationwide SAT - Money Market Fund:
   Tax qualified ..........................      10,935,137       22.994005       251,442,595        4%
   Non-tax qualified ......................      11,155,103       22.994005       256,500,494        4%
Nationwide SAT - Small Company Fund:
   Tax qualified ..........................       4,812,645       16.020642        77,101,663       16%
   Non-tax qualified ......................       3,793,288       16.020642        60,770,909       16%
Nationwide SAT - Total Return Fund:
   Tax qualified ..........................       4,368,093       80.108117       349,919,705       28%
   Non-tax qualified ......................       3,538,356       78.045294       276,152,034       28%
Neuberger & Berman AMT Growth Portfolio:
   Tax qualified ..........................       5,338,769       37.889922       202,285,541       27%
   Non-tax qualified ......................       4,164,923       37.889922       157,808,608       27%
Neuberger & Berman AMT -
Limited Maturity Bond Portfolio:
   Tax qualified ..........................       3,398,882       17.690564        60,128,140        5%
   Non-tax qualified ......................       2,928,007       17.690564        51,798,095        5%
                                                                                          (continued)
</TABLE>

<PAGE>   22
<TABLE>

<S>                                                        <C>                     <C>          <C>                  <C>
         Neuberger & Berman AMT -
         Partners Portfolio:
            Tax qualified .......................          7,980,031               22.354609    178,390,473           30%
            Non-tax qualified ...................          7,769,569               22.354609    173,685,677           30%
         Oppenheimer VAF - Bond Fund:
            Tax qualified .......................          4,076,992               18.715948     76,304,770            8%
            Non-tax qualified ...................          3,420,959               18.715948     64,026,491            8%
         Oppenheimer VAF -
         Global Securities Fund:
            Tax qualified .......................          9,603,574               16.030693    153,951,946           21%
            Non-tax qualified ...................          6,175,581               16.030693     98,998,843           21%
         Oppenheimer VAF - Growth Fund:
            Tax qualified .......................            465,695               10.427884      4,856,213            4%(a)
            Non-tax qualified ...................            330,322               10.427884      3,444,559            4%(a)
         Oppenheimer VAF -
         Multiple Strategies Fund:
            Tax qualified .......................          5,140,468               20.878401    107,324,752           16%
            Non-tax qualified ...................          4,005,875               20.878401     83,636,265           16%
         Strong Opportunity Fund II, Inc.:
            Tax qualified .......................         11,262,847               26.092982    293,881,264           24%
            Non-tax qualified ...................          7,827,155               26.092982    204,233,815           24%
         Strong VIF - Strong Discovery Fund II:
            Tax qualified .......................          3,782,422               17.733129     67,074,177           10%
            Non-tax qualified ...................          3,017,702               17.733129     53,513,299           10%
         Strong VIF -
         Strong International Stock Fund II:
            Tax qualified .......................          1,303,896                9.509278     12,399,110          (15)%
            Non-tax qualified ...................          1,020,345                9.509278      9,702,744          (15)%
         Van Eck WIT - Worldwide Bond Fund:
            Tax qualified .......................          2,104,195               14.758566     31,054,901            1%
            Non-tax qualified ...................          2,016,599               14.758566     29,762,109            1%
         Van Eck WIT -
         Worldwide Emerging Markets Fund:
            Tax qualified .......................          2,421,738                8.792462     21,293,039          (13)%
            Non-tax qualified ...................          2,018,746                8.792462     17,749,747          (13)%
         Van Eck WIT -
         Worldwide Hard Assets Fund:
            Tax qualified .......................          2,616,530               15.767781     41,256,872           (3)%
            Non-tax qualified ...................          2,702,266               15.767781     42,608,738           (3)%
         Van Kampen American Capital LIT -
         Morgan Stanley Real Estate
         Securities Portfolio:
            Tax qualified .......................          3,539,264               17.901858     63,359,402           20%
            Non-tax qualified ...................          4,040,440               17.901858     72,331,383           20%
         Warburg Pincus Trust -
         International Equity Portfolio:
            Tax qualified .......................          5,900,906               11.164048     65,877,998           (4)%
            Non-tax qualified ...................          5,196,387               11.164048     58,012,714           (4)%
         Warburg Pincus Trust -
         Post Venture Capital Portfolio:
            Tax qualified .......................            391,358               11.369600      4,449,584           12%
            Non-tax qualified ...................            316,378               11.369600      3,597,091           12%
</TABLE>


<PAGE>   23
<TABLE>
<S>                                                        <C>                     <C>           <C>                  <C>
         Warburg Pincus Trust -
         Small Company Growth Portfolio:
            Tax qualified ...........................      6,148,609               15.950665     98,074,402           14%
            Non-tax qualified .......................      5,532,845               15.950665     88,252,557           14%

      The BEST OF AMERICA(R) Nationwide Insurance
      Enterprise Annuity contracts:
         American Century VP -
         American Century VP Balanced:
            Tax qualified ...........................          7,706               13.063915        100,671           15%
            Non-tax qualified .......................          5,382               13.063915         70,310           15%
         American Century VP -
         American Century VP Capital Appreciation:
            Tax qualified ...........................          7,635                8.999141         68,708           (4)%
            Non-tax qualified .......................         11,715                8.999141        105,425           (4)%
         American Century VP -
         American Century VP International:
            Tax qualified ...........................          1,575               13.831167         21,784           18%
            Non-tax qualified .......................         10,967               13.831167        151,686           18%
         American Century VP -
         American Century VP Value:
            Tax qualified ...........................            439               12.687119          5,570           25%
            Non-tax qualified .......................         10,139               12.687119        128,635           25%
         The Dreyfus Socially Responsible
         Growth Fund, Inc.:
            Tax qualified ...........................          6,260               15.827982         99,083           27%
            Non-tax qualified .......................          9,564               15.827982        151,379           27%
         Dreyfus Stock Index Fund:
            Tax qualified ...........................         52,598               16.954928        891,795           32%
            Non-tax qualified .......................         46,692               16.954928        791,659           32%
         Dreyfus VIF -
         Capital Appreciation Portfolio:
            Tax qualified ...........................            436               10.216047          4,454            2%(a)
            Non-tax qualified .......................            445               10.216047          4,546            2%(a)
         Dreyfus VIF 
          Growth and Income Portfolio:
            Tax qualified ...........................         21,624               11.514380        248,987           15%
            Non-tax qualified .......................         13,972               11.514380        160,879           15%
         Fidelity VIP - Equity-Income Portfolio:
            Tax qualified ...........................         53,201               15.458195        822,391           27%
            Non-tax qualified .......................         47,182               15.458195        729,349           27%
         Fidelity VIP - Growth Portfolio:
            Tax qualified ...........................         51,572               13.440547        693,156           22%
            Non-tax qualified .......................         43,269               13.440547        581,559           22%
         Fidelity VIP - High Income Portfolio:
            Tax qualified ...........................         21,865               13.408646        293,180           17%
            Non-tax qualified .......................         28,876               13.408646        387,188           17%
         Fidelity VIP - Overseas Portfolio:
            Tax qualified ...........................            859               13.030895         11,194           11%
            Non-tax qualified .......................          5,016               13.030895         65,363           11%
</TABLE>

                                                                     (Continued)

<PAGE>   24
<TABLE>
<S>                                                            <C>                 <C>              <C>               <C>
         Fidelity VIP-II - Asset Manager Portfolio:
            Tax qualified ...........................          8,799               14.332657        126,113           20%
            Non-tax qualified .......................          7,737               14.332657        110,892           20%
         Fidelity VIP-II - Contrafund Portfolio:
            Tax qualified ...........................         22,202               15.126324        335,835           23%
            Non-tax qualified .......................         21,146               15.126324        319,861           23%
         Fidelity VIP-III -
         Growth Opportunities Portfolio:
            Tax qualified ...........................          1,128               10.957842         12,360           10%(a)
            Non-tax qualified .......................          7,174               10.957842         78,612           10%(a)
         Morgan Stanley -
         Emerging Markets Debt Portfolio:
            Tax qualified ...........................          2,014                9.833594         19,805           (2)%(a)
            Non-tax qualified .......................          1,055                9.833594         10,374           (2)%(a)
         Nationwide SAT -
         Capital Appreciation Fund:
            Tax qualified ...........................         41,342               17.967816        742,825           33%
            Non-tax qualified .......................         30,233               17.967816        543,221           33%
         Nationwide SAT -
         Government Bond Fund:
            Tax qualified ...........................         12,756               11.460915        146,195            9%
            Non-tax qualified .......................         20,611               11.460915        236,221            9%
         Nationwide SAT - Money Market Fund:
            Tax qualified ...........................         39,718               10.971484        435,765            4%
            Non-tax qualified .......................         33,925               10.971484        372,208            4%
         Nationwide SAT - Small Company Fund:
            Tax qualified ...........................         28,143               16.185025        455,495           16%
            Non-tax qualified .......................         53,457               16.185025        865,203           16%
         Nationwide SAT - Total Return Fund:
            Tax qualified ...........................        154,636               16.295055      2,519,802           28%
            Non-tax qualified .......................        127,059               16.295055      2,070,433           28%
         Neuberger & Berman AMT -
         Growth Portfolio:
            Tax qualified ...........................         12,673               13.815173        175,080           28%
            Non-tax qualified .......................         12,764               13.815173        176,337           28%
         Neuberger & Berman AMT -
         Limited Maturity Bond Portfolio:
            Tax qualified ...........................          6,757               11.153775         75,366            6%
            Non-tax qualified .......................          4,478               11.153775         49,947            6%
         Neuberger & Berman AMT -
         Partners Portfolio:
            Tax qualified ...........................         28,536               17.688563        504,761           30%
            Non-tax qualified .......................         35,613               17.688563        629,943           30%
         Oppenheimer VAF - Bond Fund:
            Tax qualified ...........................          9,333               11.589929        108,169            8%
            Non-tax qualified .......................          5,291               11.589929         61,322            8%
         Oppenheimer VAF -
         Global Securities Fund:
            Tax qualified ...........................          6,749               14.315651         96,616           21%
            Non-tax qualified .......................          8,609               14.315651        123,243           21%
</TABLE>


<PAGE>   25
<TABLE>
<S>                                                            <C>                 <C>               <C>               <C>
         Oppenheimer VAF - Growth Fund:
            Tax qualified ............................         1,122               10.452434         11,728            5%(a)
            Non-tax qualified ........................           153               10.452434          1,599            5%(a)
         Oppenheimer VAF -
         Multiple Strategies Fund:
            Tax qualified ............................        14,345               13.725672        196,895           16%
            Non-tax qualified ........................         9,530               13.725672        130,806           16%
         Strong Opportunity Fund II, Inc.:
            Tax qualified ............................        19,338               15.443112        298,639           24%
            Non-tax qualified ........................        14,422               15.443112        222,721           24%
         Strong VIF - Strong Discovery Fund II:
            Tax qualified ............................         1,366               11.566866         15,800           10%
            Non-tax qualified ........................         6,228               11.566866         72,038           10%
         Strong VIF -
         Strong International Stock Fund II:
            Tax qualified ............................         3,580                9.559256         34,222          (14)%
            Non-tax qualified ........................         1,291                9.559256         12,341          (14)%
         Van Eck WIT - Worldwide Bond Fund:
            Tax qualified ............................           637               10.447140          6,655            2%
            Non-tax qualified ........................         1,016               10.447140         10,614            2%
         Van Eck WIT -
         Worldwide Emerging Markets Fund:
            Tax qualified ............................        10,818                8.838016         95,610          (12)%
            Non-tax qualified ........................         5,579                8.838016         49,307          (12)%
         Van Eck WIT -
         Worldwide Hard Assets Fund:
            Tax qualified ............................         1,428               12.634338         18,042           (2)%
            Non-tax qualified ........................         9,072               12.634338        114,619           (2)%
         Van Kampen American Capital LIT -
         Morgan Stanley Real Estate
         Securities Portfolio:
            Tax qualified ............................         6,274               17.802527        111,693           21%
            Non-tax qualified ........................        16,279               17.802527        289,807           21%
         Warburg Pincus Trust -
         International Equity Portfolio:
            Tax qualified ............................         9,899               10.962668        108,519           (3)%
            Non-tax qualified ........................         7,315               10.962668         80,192           (3)%
         Warburg Pincus Trust -
         Post Venture Capital Portfolio:
            Tax qualified ............................           774               11.428435          8,846           12%
            Non-tax qualified ........................         2,554               11.428435         29,188           12%
         Warburg Pincus Trust -
         Small Company Growth Portfolio:
            Tax qualified ............................        14,575               14.460130        210,756           15%
            Non-tax qualified ........................        23,748               14.460130        343,399           15%

      The BEST OF AMERICA(R) America's Vision
      Annuity(SM) contracts:
         American Century VP -
         American Century VP Balanced:
            Tax qualified ............................     2,000,046               15.050621     30,101,934           14%
            Non-tax qualified ........................     2,838,431               15.050621     42,720,149           14%
                                                                                                          (continued)

</TABLE>


<PAGE>   26
<TABLE>
<S>                                                        <C>                     <C>           <C>                  <C>
         American Century VP -
         American Century VP Capital Appreciation:
            Tax qualified ............................     2,614,244               11.511011     30,092,591           (5)%
            Non-tax qualified ........................     3,809,872               11.511011     43,855,479           (5)%
         American Century VP -
         American Century VP International:
            Tax qualified ............................     2,815,042               13.705793     38,582,383           17%
            Non-tax qualified ........................     4,053,845               13.705793     55,561,160           17%
         American Century VP -
         American Century VP Value:
            Tax qualified ............................     1,430,623               12.608786     18,038,419           24%
            Non-tax qualified ........................     1,650,353               12.608786     20,808,948           24%
         The Dreyfus Socially Responsible
         Growth Fund, Inc.:
            Tax qualified ............................     1,955,501               20.377644     39,848,503           27%
            Non-tax qualified ........................     2,524,371               20.377644     51,440,734           27%
         Dreyfus Stock Index Fund:
            Tax qualified ............................    11,980,808               21.459607    257,103,431           31%
            Non-tax qualified ........................    16,840,871               21.459607    361,398,473           31%
         Dreyfus VIF -
         Capital Appreciation Portfolio:
            Tax qualified ............................       282,102               10.187254      2,873,845            2%(a)
            Non-tax qualified ........................       346,889               10.187254      3,533,846            2%(a)
         Dreyfus VIF-
         Growth and Income Portfolio:
            Tax qualified ............................     1,288,755               11.443262     14,747,561           15%
            Non-tax qualified ........................     1,736,408               11.443262     19,870,172           15%
         Fidelity VIP - Equity-Income Portfolio:
            Tax qualified ............................    21,713,028               20.400657    442,960,037           26%
            Non-tax qualified ........................    29,805,895               20.400657    608,059,840           26%
         Fidelity VIP - Growth Portfolio:
            Tax qualified ............................    13,935,642               18.531166    258,243,695           22%
            Non-tax qualified ........................    19,539,694               18.531166    362,093,313           22%
         Fidelity VIP - High Income Portfolio:
            Tax qualified ............................    10,404,298               15.270686    158,880,768           16%
            Non-tax qualified ........................    15,763,691               15.270686    240,722,375           16%
         Fidelity VIP - Overseas Portfolio:
            Tax qualified ............................     4,225,490               13.990014     59,114,664           10%
            Non-tax qualified ........................     6,516,303               13.990014     91,163,170           10%
         Fidelity VIP-II - Asset Manager Portfolio:
            Tax qualified ............................     8,255,827               14.837912    122,499,235           19%
            Non-tax qualified ........................    10,687,021               14.837912    158,573,077           19%
         Fidelity VIP-II - Contrafund Portfolio:
            Tax qualified ............................    12,933,714               16.200355    209,530,758           22%
            Non-tax qualified ........................    17,222,256               16.200355    279,006,661           22%
         Fidelity VIP-III -
         Growth Opportunities Portfolio:
            Tax qualified ............................     1,110,975               10.926972     12,139,593            9%(a)
            Non-tax qualified ........................     1,433,477               10.926972     15,663,563            9%(a)
</TABLE>

<PAGE>   27
<TABLE>
<S>                                                          <C>                    <C>           <C>                 <C>
         Morgan Stanley -
         Emerging Markets Debt Portfolio:
            Tax qualified ..........................         116,227                9.805852      1,139,705           (2)%(a)
            Non-tax qualified ......................         317,019                9.805852      3,108,641           (2)%(a)
         Nationwide SAT -
         Capital Appreciation Fund:
            Tax qualified ..........................       3,473,388               21.128614     73,387,874           33%
            Non-tax qualified ......................       4,537,489               21.128614     95,870,854           33%
         Nationwide SAT -
         Government Bond Fund:
            Tax qualified ..........................       3,380,799               12.352251     41,760,478            8%
            Non-tax qualified ......................       3,808,969               12.352251     47,049,341            8%
         Nationwide SAT - Money Market Fund:
            Tax qualified ..........................      11,607,724               11.491365    133,388,593            4%
            Non-tax qualified ......................      17,151,671               11.491365    197,096,112            4%
         Nationwide SAT - Small Company Fund:
            Tax qualified ..........................       4,030,537               15.985143     64,428,710           16%
            Non-tax qualified ......................       5,436,630               15.985143     86,905,308           16%
         Nationwide SAT - Total Return Fund:
            Tax qualified ..........................       9,306,942               19.626064    182,658,639           28%
            Non-tax qualified ......................      11,239,856               19.626064    220,594,133           28%
         Neuberger & Berman AMT -
         Growth Portfolio:
            Tax qualified ..........................       2,761,902               16.816500     46,445,525           27%
            Non-tax qualified ......................       4,175,280               16.816500     70,213,596           27%
         Neuberger & Berman AMT -
         Limited Maturity Bond Portfolio:
            Tax qualified ..........................       2,638,749               11.674415     30,805,851            5%
            Non-tax qualified ......................       3,901,992               11.674415     45,553,474            5%
         Neuberger & Berman AMT -
         Partners Portfolio:
            Tax qualified ..........................       7,939,693               22.277405    176,875,757           29%
            Non-tax qualified ......................      11,091,380               22.277405    247,087,164           29%
         Oppenheimer VAF - Bond Fund:
            Tax qualified ..........................       5,296,817               12.497968     66,199,449            8%
            Non-tax qualified ......................       6,726,718               12.497968     84,070,306            8%
         Oppenheimer VAF -
         Global Securities Fund:
            Tax qualified ..........................       6,984,145               14.691771    102,609,459           21%
            Non-tax qualified ......................       9,087,704               14.691771    133,514,466           21%
         Oppenheimer VAF - Growth Fund:
            Tax qualified ..........................         291,665               10.422959      3,040,012            4%(a)
            Non-tax qualified ......................         463,976               10.422959      4,836,003            4%(a)
         Oppenheimer VAF -
         Multiple Strategies Fund:
            Tax qualified ..........................       4,408,475               15.482895     68,255,956           16%
            Non-tax qualified ......................       5,254,667               15.482895     81,357,457           16%
         Strong Opportunity Fund II, Inc.:
            Tax qualified ..........................       5,827,943               19.146013    111,581,872           24%
            Non-tax qualified ......................       8,020,904               19.146013    153,568,332           24%
</TABLE>

                                                                     (Continued)


<PAGE>   28
<TABLE>
<S>                                                        <C>                     <C>           <C>                  <C>
         Strong VIF - Strong Discovery Fund II:
            Tax qualified                                  2,014,470               14.662845     29,537,861           10%
            Non-tax qualified                              3,067,461               14.662845     44,977,705           10%
         Strong VIF -
         Strong International Stock Fund II:
            Tax qualified                                  1,239,246                9.488178     11,758,187          (15)%
            Non-tax qualified                              1,662,615                9.488178     15,775,187          (15)%
         Van Eck WIT - Worldwide Bond Fund:
            Tax qualified                                  1,224,872               11.708039     14,340,849            1%
            Non-tax qualified                              1,881,869               11.708039     22,032,996            1%
         Van Eck WIT -
         Worldwide Emerging Markets Fund:
            Tax qualified                                  1,951,581                8.783348     17,141,415          (13)%
            Non-tax qualified                              2,439,264                8.783348     21,424,905          (13)%
         Van Eck WIT -
         Worldwide Hard Assets Fund:
            Tax qualified                                  1,258,548               12.924490     16,266,091           (3)%
            Non-tax qualified                              2,082,493               12.924490     26,915,160           (3)%
         Van Kampen American Capital LIT -
         Morgan Stanley Real Estate
         Securities Portfolio:
            Tax qualified                                  3,169,047               17.856659     56,588,592           20%
            Non-tax qualified                              4,254,738               17.856659     75,975,406           20%
         Warburg Pincus Trust -
         International Equity Portfolio:
            Tax qualified                                  5,873,960               11.135857     65,411,579           (4)%
            Non-tax qualified                              8,729,469               11.135857     97,210,118           (4)%
         Warburg Pincus Trust -
         Post Venture Capital Portfolio:
            Tax qualified                                    267,447               11.357831      3,037,618           12%
            Non-tax qualified                                313,129               11.357831      3,556,466           12%
         Warburg Pincus Trust -
         Small Company Growth Portfolio:
            Tax qualified                                  4,888,419               15.910364     77,776,526           14%
            Non-tax qualified                              7,458,638               15.910364    118,669,646           14%
                                                            ========               =========
         Reserves for annuity contracts in payout phase:
            Tax qualified                                                                         3,165,730
            Non-tax qualified                                                                     4,436,449
                                                                                             -------------
                                                                                           $ 17,849,801,427
                                                                                             ==============
</TABLE>


(a)  This investment option was not being utilized for the entire period.








<PAGE>   71

<PAGE>   1
                          INDEPENDENT AUDITORS' REPORT


The Board of Directors
Nationwide Life Insurance Company:


We have audited the accompanying consolidated balance sheets of Nationwide Life
Insurance Company and subsidiaries (collectively the Company), a wholly owned
subsidiary of Nationwide Financial Services, Inc., as of December 31, 1997 and
1996, 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,
1997. 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.

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, 1997 and 1996, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 1997, in conformity with generally accepted
accounting principles.



                                                    KPMG Peat Marwick LLP


Columbus, Ohio
January 30, 1998

<PAGE>   2



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

                           Consolidated Balance Sheets

                            (in millions of dollars)

<TABLE>
<CAPTION>

                                                                                                   December 31,
                                                                                        -----------------------------------
                                        ASSETS                                                1997               1996
                                        ------
                                                                                        -----------------   ---------------
<S>                                                                                        <C>                 <C>  
Investments:
  Securities available-for-sale, at fair value:
    Fixed maturity securities                                                               $13,204.1           $12,304.6
    Equity securities                                                                            80.4                59.1
  Mortgage loans on real estate, net                                                          5,181.6             5,272.1
  Real estate, net                                                                              311.4               265.8
  Policy loans                                                                                  415.3               371.8
  Other long-term investments                                                                    25.2                28.7
  Short-term investments                                                                        358.4                 4.8
                                                                                           ----------           ---------
                                                                                             19,576.4            18,306.9
                                                                                           ----------           ---------

Cash                                                                                            175.6                43.8
Accrued investment income                                                                       210.5               210.2
Deferred policy acquisition costs                                                             1,665.4             1,366.5
Investment in subsidiaries classified as discontinued operations                                  -                 485.7
Other assets                                                                                    438.4               426.5
Assets held in Separate Accounts                                                             37,724.4            26,926.7
                                                                                           ----------           ---------
                                                                                            $59,790.7           $47,766.3
                                                                                           ==========           =========

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

Future policy benefits and claims                                                           $18,702.8           $17,600.6
Other liabilities                                                                               885.6             1,101.1
Liabilities related to Separate Accounts                                                     37,724.4            26,926.7
                                                                                           ----------           ---------
                                                                                             57,312.8            45,628.4
                                                                                           ----------           ---------

Commitments and contingencies (notes 7 and 13)

Shareholder's equity:
  Common stock, $1 par value.  Authorized 5.0 million shares;
    3.8 million shares issued and outstanding                                                     3.8                 3.8
  Additional paid-in capital                                                                    914.7               527.9
  Retained earnings                                                                           1,312.3             1,432.6
  Unrealized gains on securities available-for-sale, net                                        247.1               173.6
                                                                                           ----------           ---------
                                                                                              2,477.9             2,137.9
                                                                                           ----------           ---------
                                                                                            $59,790.7           $47,766.3
                                                                                           ==========           =========

</TABLE>


See accompanying notes to consolidated financial statements.





<PAGE>   3


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

                        Consolidated Statements of Income

                            (in millions of dollars)


<TABLE>
<CAPTION>
                                                                                        Years ended December 31,
                                                                              ---------------------------------------------
                                                                                  1997            1996           1995
                                                                              -------------   -------------  --------------

<S>                                                                            <C>             <C>            <C>      
Revenues:
  Investment product and universal life insurance product policy charges       $   545.2       $   400.9      $   286.6
  Traditional life insurance premiums                                              205.4           198.6          199.1
  Net investment income                                                          1,409.2         1,357.8        1,294.0
  Realized gains (losses) on investments                                            11.1            (0.3)          (1.7)
  Other                                                                             46.5            35.9           20.7
                                                                              ----------      ----------     ----------
                                                                                 2,217.4         1,992.9        1,798.7
                                                                              ----------      ----------     ----------
Benefits and expenses:
  Interest credited to policyholder account balances                             1,016.6           982.3          950.3
  Other benefits and claims                                                        178.2           178.3          165.2
  Policyholder dividends on participating policies                                  40.6            41.0           39.9
  Amortization of deferred policy acquisition costs                                167.2           133.4           82.7
  Other operating expenses                                                         384.9           342.4          273.0
                                                                              ----------      ----------     ----------
                                                                                 1,787.5         1,677.4        1,511.1
                                                                              ----------      ----------     ----------

    Income from continuing operations before federal income tax expense            429.9           315.5          287.6

Federal income tax expense                                                         150.2           110.9           99.8
                                                                              ----------      ----------     ----------

    Income from continuing operations                                              279.7           204.6          187.8

Income from discontinued operations (less federal income tax expense
  of $4.5 and $7.4 in 1996 and 1995, respectively)                                   -              11.3           24.7
                                                                              ----------      ----------     ----------

    Net income                                                                 $   279.7       $   215.9      $   212.5
                                                                              ==========      ==========     ==========
</TABLE>

See accompanying notes to consolidated financial statements.





<PAGE>   4


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

                 Consolidated Statements of Shareholder's Equity

                            (in millions of dollars)


<TABLE>
<CAPTION>
                                                                                          Unrealized
                                                                                            gains
                                                                                           (losses)
                                                           Additional                   on securities       Total
                                                Common       paid-in       Retained       available-    shareholder's
                                                 stock       capital       earnings     for-sale, net       equity
                                              ----------- ------------- -------------- ---------------- -------------
<S>                                           <C>           <C>           <C>              <C>            <C>
December 31, 1994                                 $3.8       $ 606.2       $1,378.2         $(119.7)       $1,868.5

  Capital contribution                             -            51.0            -              (4.1)           46.9
  Net income                                       -             -            212.5             -             212.5
  Dividends to shareholder                         -             -             (7.5)            -              (7.5)
  Unrealized gains on securities available-
    for-sale, net                                  -             -              -             508.1           508.1
                                              --------      --------       --------        --------       ---------
December 31, 1995                                  3.8         657.2        1,583.2           384.3          2628.5

  Net income                                       -             -            215.9             -             215.9
  Dividends to shareholder                         -          (129.3)        (366.5)          (39.8)         (535.6)
  Unrealized losses on securities available-
    for-sale, net                                  -             -              -            (170.9)         (170.9)
                                              --------      --------       --------        --------       ---------
December 31, 1996                                  3.8         527.9        1,432.6           173.6         2,137.9

  Capital contribution                             -           836.8            -               -             836.8
  Net income                                       -             -            279.7             -             279.7
  Dividends to shareholder                         -          (450.0)        (400.0)            -            (850.0)
  Unrealized gains on securities available-
    for-sale, net                                  -             -              -              73.5            73.5
                                              --------      --------       --------        --------       ---------
December 31, 1997                                 $3.8       $ 914.7       $1,312.3         $ 247.1        $2,477.9
                                              ========      ========       ========        ========       =========

</TABLE>



See accompanying notes to consolidated financial statements.





<PAGE>   5


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

                      Consolidated Statements of Cash Flows

                            (in millions of dollars)

<TABLE>
<CAPTION>

                                                                                           Years ended December 31,
                                                                                ----------------------------------------------
                                                                                     1997           1996            1995
                                                                                ------------------------------ ---------------
<S>                                                                                  <C>            <C>             <C>    

Cash flows from operating activities:
  Net income                                                                     $    279.7      $   215.9       $   212.5
  Adjustments to reconcile net income to net cash provided by operating
    activities:
      Interest credited to policyholder account balances                            1,016.6          982.3           950.3
      Capitalization of deferred policy acquisition costs                            (487.9)        (422.6)         (321.3)
      Amortization of deferred policy acquisition costs                               167.2          133.4            82.7
      Amortization and depreciation                                                    (2.0)           7.0            10.2
      Realized (gains) losses on invested assets, net                                 (11.1)          (0.3)            3.3
      (Increase) decrease in accrued investment income                                 (0.3)           2.8           (16.9)
      (Increase) decrease in other assets                                             (12.7)         (38.9)           39.9
      (Decrease) increase in policy liabilities                                       (23.1)        (151.0)          123.9
      Increase in other liabilities                                                   230.6          191.4            27.0
      Other, net                                                                      (10.9)         (61.7)            1.8
                                                                                -----------      ---------        --------
        Net cash provided by operating activities                                   1,146.1          858.3         1,113.4
                                                                                -----------      ---------        --------

Cash flows from investing activities:
  Proceeds from maturity of securities available-for-sale                             993.4        1,162.8           634.6
  Proceeds from sale of securities available-for-sale                                 574.5          299.6           107.3
  Proceeds from maturity of fixed maturity securities held-to-maturity                  -              -             564.4
  Proceeds from repayments of mortgage loans on real estate                           437.3          309.0           207.8
  Proceeds from sale of real estate                                                    34.8           18.5            48.3
  Proceeds from repayments of policy loans and sale of other invested assets           22.7           22.8            53.6
  Cost of securities available-for-sale acquired                                   (2,828.1)      (1,573.6)       (1,942.4)
  Cost of fixed maturity securities held-to-maturity acquired                           -              -            (593.6)
  Cost of mortgage loans on real estate acquired                                     (752.2)        (972.8)         (796.0)
  Cost of real estate acquired                                                        (24.9)          (7.9)          (10.9)
  Policy loans issued and other invested assets acquired                              (62.5)         (57.7)          (75.9)
  Short-term investments, net                                                        (354.8)          28.0            77.8
                                                                                -----------      ---------        --------
        Net cash used in investing activities                                      (1,959.8)        (771.3)       (1,725.0)
                                                                                -----------      ---------        --------

Cash flows from financing activities:
  Proceeds from capital contributions                                                 836.8            -               -
  Cash dividends paid                                                                   -            (50.0)           (7.5)
  Increase in investment product and universal life insurance
    product account balances                                                        2,488.5        1,781.8         1,883.7
  Decrease in investment product and universal life insurance
    product account balances                                                       (2,379.8)      (1,784.5)       (1,258.7)
                                                                                -----------      ---------        --------
        Net cash provided by (used in) financing activities                           945.5          (52.7)          617.5
                                                                                -----------      ---------        --------
Net increase in cash                                                                  131.8           34.3             5.9

Cash, beginning of year                                                                43.8            9.5             3.6
                                                                                -----------      ---------        --------

Cash, end of year                                                                $    175.6      $    43.8       $     9.5
                                                                                ===========      =========       =========
</TABLE>

See accompanying notes to consolidated financial statements.





<PAGE>   6

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

                   Notes to Consolidated Financial Statements

                        December 31, 1997, 1996 and 1995


(1)      ORGANIZATION AND DESCRIPTION OF BUSINESS

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

         During 1996 and 1997, Nationwide Corp. and NFS completed certain
         transactions in anticipation of the initial public offering that
         focused the business of NFS on long-term savings and retirement
         products. On September 24, 1996, NLIC declared a dividend payable to
         Nationwide Corp. on January 1, 1997 consisting of the outstanding
         shares of common stock of certain subsidiaries that do not offer or
         distribute long-term savings or retirement products. In addition,
         during 1996, NLIC entered into two reinsurance agreements whereby all
         of NLIC's accident and health and group life insurance business was
         ceded to two affiliates effective January 1, 1996. These subsidiaries,
         through December 31, 1996, and all accident and health and group life
         insurance business have been accounted for as discontinued operations
         for all periods presented. See notes 11 and 15. Additionally, NLIC paid
         $900.0 million of dividends, $50.0 million to Nationwide Corp. on
         December 31, 1996 and $850.0 million to NFS, which then made an
         equivalent dividend to Nationwide Corp., on February 24, 1997.

         NFS contributed $836.8 million to the capital of NLIC during March
         1997.

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

         The Company is a leading provider of long-term savings and retirement
         products. The Company is subject to regulation by the Insurance
         Departments of states in which it is licensed, and undergoes periodic
         examinations by those departments.

(2)      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

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



<PAGE>   7


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

              Notes to Consolidated Financial Statements, Continued

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

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

         (a)  CONSOLIDATION POLICY

              The consolidated financial statements include the accounts of NLIC
              and its wholly owned subsidiaries. Subsidiaries that are
              classified and reported as discontinued operations are not
              consolidated but rather are reported as "Investment in
              subsidiaries classified as discontinued operations" in the
              accompanying consolidated balance sheets and "Income from
              discontinued operations" in the accompanying consolidated
              statements of income. All significant intercompany balances and
              transactions have been eliminated.

         (b)  VALUATION OF INVESTMENTS AND RELATED GAINS AND LOSSES

              The Company is required to classify its fixed maturity securities
              and equity securities as either held-to-maturity,
              available-for-sale or trading. Fixed maturity securities are
              classified as held-to-maturity when the Company has the positive
              intent and ability to hold the securities to maturity and are
              stated at amortized cost. Fixed maturity securities not classified
              as held-to-maturity and all equity securities are classified as
              available-for-sale and are stated at fair value, with the
              unrealized gains and losses, net of adjustments to deferred policy
              acquisition costs and deferred federal income tax, reported as a
              separate component of shareholder's equity. The adjustment to
              deferred policy acquisition costs represents the change in
              amortization of deferred policy acquisition costs that would have
              been required as a charge or credit to operations had such
              unrealized amounts been realized. The Company has no fixed
              maturity securities classified as held-to-maturity or trading as
              of December 31, 1997 or 1996.

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

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

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


<PAGE>   8



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

              Notes to Consolidated Financial Statements, Continued


         (c)  REVENUES AND BENEFITS

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

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

         (d)  DEFERRED POLICY ACQUISITION COSTS

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

         (e)  SEPARATE ACCOUNTS

              Separate Account assets and liabilities represent contractholders'
              funds which have been segregated into accounts with specific
              investment objectives. For all but $365.5 million of separate
              account assets, the investment income and gains or losses of these
              accounts accrue directly to the contractholders. The activity of
              the Separate Accounts is not reflected in the consolidated
              statements of income and cash flows except for the fees the
              Company receives.

         (f)  FUTURE POLICY BENEFITS

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

              Future policy benefits for traditional life insurance policies
              have been calculated using a net level premium method based on
              estimates of mortality, morbidity, investment yields and
              withdrawals which were used or which were being experienced at the
              time the policies were issued, rather than the assumptions
              prescribed by state regulatory authorities. See note 4.


<PAGE>   9


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

              Notes to Consolidated Financial Statements, Continued


         (g)  PARTICIPATING BUSINESS

              Participating business represents approximately 50% in 1997 (52%
              in 1996 and 54% in 1995) of the Company's life insurance in force,
              77% in 1997 (78% in 1996 and 79% in 1995) of the number of life
              insurance policies in force, and 27% in 1997 (40% in 1996 and 47%
              in 1995) of life insurance statutory premiums. The provision for
              policyholder dividends is based on current dividend scales and is
              included in "Future policy benefits and claims" in the
              accompanying consolidated balance sheets.

         (h)  FEDERAL INCOME TAX

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

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

         (i)  REINSURANCE CEDED

              Reinsurance premiums ceded and reinsurance recoveries on benefits
              and claims incurred are deducted from the respective income and
              expense accounts. Assets and liabilities related to reinsurance
              ceded are reported on a gross basis. All of the Company's accident
              and health and group life insurance business is ceded to
              affiliates and is accounted for as discontinued operations. See
              notes 11 and 15.

         (j)  RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

              STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO. 130 - REPORTING
              COMPREHENSIVE INCOME was issued in June 1997 and is effective for
              fiscal years beginning after December 15, 1997. The statement
              establishes standards for reporting and display of comprehensive
              income and its components in a full set of financial statements.
              Comprehensive income includes all changes in equity during a
              period except those resulting from investments by shareholders and
              distributions to shareholders and includes net income.
              Comprehensive income would be reported in addition to earnings
              amounts currently presented. The Company will adopt the statement
              and begin reporting comprehensive income in the first quarter of
              1998.

         (k)  RECLASSIFICATION

              Certain items in the 1996 and 1995 consolidated financial
              statements have been reclassified to conform to the 1997
              presentation.


<PAGE>   10


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

              Notes to Consolidated Financial Statements, Continued




(3)      INVESTMENTS

         The amortized cost, gross unrealized gains and losses and estimated
         fair value of securities available-for-sale as of December 31, 1997 and
         1996 were:
<TABLE>
<CAPTION>

                                                                                     Gross         Gross
                                                                    Amortized     unrealized    unrealized     Estimated
             (in millions of dollars)                                 cost           gains        losses       fair value
                                                                 --------------  ------------  -------------  ------------
<S>                                                                 <C>           <C>          <C>              <C> 
             December 31, 1997:
               Fixed maturity securities:
                 U.S. Treasury securities and obligations of U.S.
                   government corporations and agencies            $     305.1    $     8.6      $    -        $     313.7
                 Obligations of states and political subdivisions          1.6          -             -                1.6
                 Debt securities issued by foreign governments            93.3          2.7          (0.2)            95.8
                 Corporate securities                                  8,698.7        355.5         (11.5)         9,042.7
                 Mortgage-backed securities                            3,634.2        118.6          (2.5)         3,750.3
                                                                  ------------    ---------     ---------      -----------
                     Total fixed maturity securities                  12,732.9        485.4         (14.2)        13,204.1
               Equity securities                                          67.8         12.9          (0.3)            80.4
                                                                  ------------    ---------     ---------      -----------
                                                                   $  12,800.7    $   498.3      $  (14.5)     $  13,284.5
                                                                  ============    =========     =========      ===========

             December 31, 1996:
               Fixed maturity securities:
                 U.S. Treasury securities and obligations of U.S.
                   government corporations and agencies            $     275.7    $     4.8      $   (1.3)     $     279.2
                 Obligations of states and political subdivisions          6.2          0.5           -                6.7
                 Debt securities issued by foreign governments           100.7          2.1          (0.9)           101.9
                 Corporate securities                                  7,999.3        285.9         (33.7)         8,251.5
                 Mortgage-backed securities                            3,589.0         91.4         (15.1)         3,665.3
                                                                  ------------    ---------     ---------      -----------
                     Total fixed maturity securities                  11,970.9        384.7         (51.0)        12,304.6
               Equity securities                                          43.9         15.6          (0.4)            59.1
                                                                  ------------    ---------     ---------      -----------
                                                                   $  12,014.8    $   400.3      $  (51.4)     $  12,363.7
                                                                  ============    =========     =========      ===========
</TABLE>


         The amortized cost and estimated fair value of fixed maturity
         securities available-for-sale as of December 31, 1997, 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
             (in millions of dollars)                                               cost          fair value
                                                                              --------------      ----------
<S>                                                                               <C>              <C>        
             Fixed maturity securities available for sale:
               Due in one year or less                                            $     419.2      $     422.1
               Due after one year through five years                                  4,573.5          4,708.4
               Due after five years through ten years                                 2,772.6          2,879.7
               Due after ten years                                                    1,333.4          1,443.6
                                                                                  -----------      -----------
                                                                                      9,098.7          9,453.8
             Mortgage-backed securities                                               3,634.2          3,750.3
                                                                                  -----------      -----------
                                                                                  $  12,732.9      $  13,204.1
                                                                                  ===========      ===========
</TABLE>


<PAGE>   11

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

              Notes to Consolidated Financial Statements, Continued


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

<TABLE>
<CAPTION>

             (in millions of dollars)                                                1997          1996
                                                                                 -----------     ----------
<S>                                                                                  <C>            <C>   
             Gross unrealized gains                                                 $ 483.8        $349.0
             Adjustment to deferred policy acquisition costs                         (103.7)        (81.9)
             Deferred federal income tax                                             (133.0)        (93.5)
                                                                                   --------       -------
                                                                                    $ 247.1        $173.6
                                                                                   ========       =======
</TABLE>

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


             (in millions of dollars)                                         1997          1996           1995
                                                                          -----------   -------------   -----------
<S>                                                                          <C>           <C>            <C>
             Securities available-for-sale:
               Fixed maturity securities                                      $137.5       $(289.2)       $876.3
               Equity securities                                                (2.7)          8.9           -
             Fixed maturity securities held-to-maturity                          -             -            75.6
                                                                             -------       -------       -------
                                                                              $134.8       $(280.3)      $ 951.9
                                                                             =======       =======       =======
</TABLE>

         Proceeds from the sale of securities available-for-sale during 1997,
         1996 and 1995 were $574.5 million, $299.6 million and $107.3 million,
         respectively. During 1997, gross gains of $9.9 million ($6.6 million
         and $4.8 million in 1996 and 1995, respectively) and gross losses of
         $18.0 million ($6.9 million and $2.1 million in 1996 and 1995,
         respectively) were realized on those sales. In addition, gross gains of
         $15.1 million and gross losses of $0.7 million were realized in 1997
         when the Company paid a dividend to NFS, which then made an equivalent
         dividend to Nationwide Corp., consisting of securities having an
         aggregate fair value of $850.0 million.

         During 1995, the Company transferred fixed maturity securities
         classified as held-to-maturity with amortized cost of $25.4 million to
         available-for-sale securities due to evidence of a significant
         deterioration in the issuer's creditworthiness. The transfer of those
         fixed maturity securities resulted in a gross unrealized loss of $3.5
         million.

         As permitted by the Financial Accounting Standards Board's Special
         Report, A GUIDE TO IMPLEMENTATION OF STATEMENT 115 ON ACCOUNTING FOR
         CERTAIN INVESTMENTS IN DEBT AND EQUITY SECURITIES, issued in November
         1995, the Company transferred nearly all of its fixed maturity
         securities previously classified as held-to-maturity to
         available-for-sale. As of December 14, 1995, the date of transfer, the
         fixed maturity securities had amortized cost of $3.32 billion,
         resulting in a gross unrealized gain of $155.9 million.

         The recorded investment of mortgage loans on real estate considered to
         be impaired as of December 31, 1997 was $19.9 million ($51.8 million as
         of December 31, 1996), which includes $3.9 million ($41.7 million as of
         December 31, 1996) of impaired mortgage loans on real estate for which
         the related valuation allowance was $0.1 million ($8.5 million as of
         December 31, 1996) and $16.0 million ($10.1 million as of December 31,
         1996) of impaired mortgage loans on real estate for which there was no
         valuation allowance. During 1997, the average recorded investment in
         impaired mortgage loans on real estate was approximately $31.8 million
         ($39.7 million in 1996) and interest income recognized on those loans
         was $1.0 million ($2.1 million in 1996), which is equal to interest
         income recognized using a cash-basis method of income recognition.


<PAGE>   12


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

              Notes to Consolidated Financial Statements, Continued


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

             (in millions of dollars)                                               1997          1996
                                                                                ------------- -------------
<S>                                                                                <C>            <C>
             Allowance, beginning of year                                            $51.0         $49.1
               (Reductions) additions charged to operations                           (1.2)          4.5
               Direct write-downs charged against the allowance                       (7.3)         (2.6)
                                                                                    ------        ------
             Allowance, end of year                                                  $42.5         $51.0
                                                                                    ======        ======
</TABLE>

         Real estate is presented at cost less accumulated depreciation of $45.1
         million as of December 31, 1997 ($30.3 million as of December 31, 1996)
         and valuation allowances of $11.1 million as of December 31, 1997
         ($15.2 million as of December 31, 1996).

         Investments that were non-income producing for the twelve month period
         preceding December 31, 1997 amounted to $19.4 million ($26.8 million
         for 1996) and consisted of $3.0 million ($0.2 million in 1996) in
         securities available-for-sale, $16.4 million ($20.6 million in 1996) in
         real estate and none ($5.9 million in 1996) in other long-term
         investments.

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

<TABLE>
<CAPTION>
             (in millions of dollars)                                      1997             1996           1995
                                                                        -----------      ---------      ---------   
<S>                                                                      <C>             <C>            <C>      
             Gross investment income:
               Securities available-for-sale:
                 Fixed maturity securities                                $  911.6        $  917.1       $  685.8
                 Equity securities                                             0.8             1.3            1.3
               Fixed maturity securities held-to-maturity                      -               -            201.8
               Mortgage loans on real estate                                 457.7           432.8          395.5
               Real estate                                                    42.9            44.3           38.3
               Short-term investments                                         22.7             4.2           10.6
               Other                                                          21.0             4.0            7.2
                                                                          --------        --------       --------
                   Total investment income                                 1,456.7         1,403.7        1,340.5
             Less investment expenses                                         47.5            45.9           46.5
                                                                          --------        --------       --------
                   Net investment income                                  $1,409.2        $1,357.8       $1,294.0
                                                                          ========        ========       ========
</TABLE>

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

             (in millions of dollars)                                       1997            1996           1995
                                                                         ---------       ---------       --------    
<S>                                                                           <C>            <C>            <C>  
             Securities available-for-sale:
               Fixed maturity securities                                    $ 3.6           $(3.5)         $ 4.2
               Equity securities                                              2.7             3.2            3.4
             Mortgage loans on real estate                                    1.6            (4.1)          (7.1)
             Real estate and other                                            3.2             4.1           (2.2)
                                                                           ------          ------         ------
                                                                            $11.1           $(0.3)         $(1.7)
                                                                           ======          ======         ======
</TABLE>

         Fixed  maturity securities with an amortized cost of $6.2 million as 
         of  December  31,  1997 and 1996 were on deposit with various
         regulatory agencies as required by law.


<PAGE>   13



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

              Notes to Consolidated Financial Statements, Continued


(4)      FUTURE POLICY BENEFITS AND CLAIMS

         The liability for future policy benefits for investment contracts
         represents approximately 86% and 87% of the total liability for future
         policy benefits as of December 31, 1997 and 1996, respectively. The
         average interest rate credited on investment product policies was
         approximately 6.1%, 6.3% and 6.6% for the years ended December 31,
         1997, 1996 and 1995, respectively.

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

              INTEREST RATES: Interest rates vary by issue year and were 6.9%
              and 6.6% in 1997 and 1996, respectively. Interest rates have
              generally ranged from 6.0% to 10.5% for previous issue years.

              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 Company has entered into a reinsurance contract to cede a portion
         of its general account individual annuity business to The Franklin Life
         Insurance Company (Franklin). Total recoveries due from Franklin were
         $220.2 million and $240.5 million as of December 31, 1997 and 1996,
         respectively. The contract is immaterial to the Company's results of
         operations. The ceding of risk does not discharge the original insurer
         from its primary obligation to the policyholder. Under the terms of the
         contract, Franklin has established a trust as collateral for the
         recoveries. The trust assets are invested in investment grade
         securities, the market value of which must at all times be greater than
         or equal to 102% of the reinsured reserves.

         The Company has reinsurance agreements with certain affiliates as
         described in note 11. All other reinsurance agreements are not material
         to either premiums or reinsurance recoverables.


(5)      FEDERAL INCOME TAX

         The  Company's current federal income tax liability was $60.1 million 
         and $30.2 million as of December 31, 1997 and 1996, respectively.


<PAGE>   14


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

              Notes to Consolidated Financial Statements, Continued


         The tax effects of temporary differences that give rise to significant
         components of the net deferred tax liability as of December 31, 1997
         and 1996 are as follows:
<TABLE>
<CAPTION>

             (in millions of dollars)                                        1997            1996
                                                                          ----------      ----------  
<S>                                                                        <C>             <C>  
             Deferred tax assets:
               Future policy benefits                                       $200.1          $183.0
               Liabilities in Separate Accounts                              242.0           188.4
               Mortgage loans on real estate and real estate                  19.0            23.4
               Other assets and other liabilities                             59.2            53.7
                                                                           -------          ------
                 Total gross deferred tax assets                             520.3           448.5
                 Less valuation allowance                                     (7.0)           (7.0)
                                                                           -------          ------
                 Net deferred tax assets                                     513.3           441.5
                                                                           -------          ------

             Deferred tax liabilities:
               Deferred policy acquisition costs                             480.5           399.3
               Fixed maturity securities                                     193.3           133.2
               Deferred tax on realized investment gains                      40.1            37.6
               Equity securities and other long-term investments               7.5             8.2
               Other                                                          22.2            25.4
                                                                           -------          ------
                 Total gross deferred tax liabilities                        743.6           603.7
                                                                           -------          ------
                 Net deferred tax liability                                 $230.3          $162.2
                                                                           =======          ======
</TABLE>

         In assessing the realizability of deferred tax assets, management
         considers whether it is more likely than not that some portion of the
         total gross deferred tax assets will not be realized. Nearly all future
         deductible amounts can be offset by future taxable amounts or recovery
         of federal income tax paid within the statutory carryback period. There
         has been no change in the valuation allowance for the years ended
         December 31, 1997, 1996 and 1995.

         Federal income tax expense attributable to income from continuing
         operations for the years ended December 31 was as follows:

<TABLE>
<CAPTION>
           (in millions of dollars)                                   1997            1996            1995
                                                                   ---------       ---------       ---------  
<S>                                                                 <C>             <C>             <C> 
           Currently payable                                         $121.7          $116.5           $88.7
           Deferred tax expense (benefit)                              28.5            (5.6)           11.1
                                                                     ------          ------          ------
                                                                     $150.2          $110.9           $99.8
                                                                     ======          ======          ======
</TABLE>

         Total federal income tax expense for the years ended December 31, 1997,
         1996 and 1995 differs from the amount computed by applying the U.S.
         federal income tax rate to income before tax as follows:
<TABLE>
<CAPTION>

                                                           1997                     1996                     1995
                                                   ----------------------   ----------------------   ----------------------
         (in millions of dollars)                     Amount        %          Amount        %          Amount        %
                                                   ----------------------   ------------- --------   ------------- --------
<S>                                                   <C>         <C>          <C>         <C>          <C>         <C> 
         Computed (expected) tax expense               $150.5      35.0         $110.4      35.0         $100.6      35.0
         Tax exempt interest and dividends
           received deduction                             -         0.0           (0.2)     (0.1)           -         0.0
         Other, net                                      (0.3)     (0.1)           0.7       0.3           (0.8)     (0.3)
                                                       ------      ----         ------      ----         ------      ----
             Total (effective rate of each year)       $150.2      34.9         $110.9      35.2         $ 99.8      34.7
                                                       ======      ====         ======      ====         ======      ====
</TABLE>

         Total federal income tax paid was $91.8 million,  $115.8 million and 
         $51.8 million during the years ended December 31, 1997, 1996 and 1995,
         respectively.



<PAGE>   15


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

              Notes to Consolidated Financial Statements, Continued


(6)      FAIR VALUE OF FINANCIAL INSTRUMENTS

         The following disclosures summarize the carrying amount and estimated
         fair value of the Company's financial instruments. Certain assets and
         liabilities are specifically excluded from the disclosure requirements
         of financial instruments. Accordingly, the aggregate fair value amounts
         presented do not represent the underlying value of the Company.

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

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

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

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

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

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

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

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

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


<PAGE>   16

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

              Notes to Consolidated Financial Statements, Continued


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

              COMMITMENTS TO EXTEND CREDIT: Commitments to extend credit have
              nominal fair value because of the short-term nature of such
              commitments. See note 13.

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


                                                                         1997                              1996
                                                             ------------------------------   -------------------------------
                                                                Carrying      Estimated          Carrying       Estimated
               (in millions of dollars)                          amount       fair value          amount        fair value
                                                             ------------------------------   --------------- ---------------

<S>                                                             <C>            <C>               <C>             <C>    
               Assets:
                 Investments:
                   Securities available-for-sale:
                     Fixed maturity securities                  $13,204.1      $13,204.1         $12,304.6       $12,304.6
                     Equity securities                               80.4           80.4              59.1            59.1
                   Mortgage loans on real estate, net             5,181.6        5,509.7           5,272.1         5,397.9
                   Policy loans                                     415.3          415.3             371.8           371.8
                   Short-term investments                           358.4          358.4               4.8             4.8
                 Cash                                               175.6          175.6              43.8            43.8
                 Assets held in Separate Accounts                37,724.4       37,724.4          26,926.7        26,926.7

               Liabilities:
                 Investment contracts                            14,708.2       14,322.1          13,914.4        13,484.5
                 Policy reserves on life insurance contracts      3,345.4        3,182.4           3,392.8         3,197.5
                 Liabilities related to Separate Accounts        37,724.4       36,747.0          26,926.7        26,164.2


</TABLE>


(7)      RISK DISCLOSURES

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

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

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


<PAGE>   17

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

              Notes to Consolidated Financial Statements, Continued


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

         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 75% of
         collateral value. Should the commitment be funded, the Company's
         exposure to credit loss in the event of nonperformance by the borrower
         is represented by the contractual amounts of these commitments less the
         net realizable value of the collateral. The contractual amounts also
         represent the cash requirements for all unfunded commitments.
         Commitments on mortgage loans on real estate of $341.4 million
         extending into 1998 were outstanding as of December 31, 1997. The
         Company also had $63.9 million of commitments to purchase fixed
         maturity securities outstanding as of December 31, 1997.

         SIGNIFICANT CONCENTRATIONS OF CREDIT RISK: The Company grants mainly
         commercial mortgage loans on real estate to customers throughout the
         United States. The Company has a diversified portfolio with no more
         than 20% (21% in 1996) in any geographic area and no more than 2% (2%
         in 1996) with any one borrower as of December 31, 1997. As of December
         31, 1997, 46% (44% in 1996) of the remaining principal balance of the
         Company's commercial mortgage loan portfolio financed retail
         properties.

         The Company had a significant reinsurance recoverable balance from one
         reinsurer as of December 31, 1997 and 1996. See note 4.

(8)      PENSION PLAN

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

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


<PAGE>   18

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

              Notes to Consolidated Financial Statements, Continued


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

         Pension costs charged to operations by the Company  during the years
         ended  December 31, 1997,  1996 and 1995 were $7.5 million, $7.4
         million and $10.5 million, respectively.

         The Company had no net accrued pension expense as of December 31, 1997
         ($1.1 million as of December 31, 1996).

         The net periodic pension cost for the Retirement Plan as a whole for
         the years ended December 31, 1997 and 1996 and for the Nationwide
         Insurance Companies and Affiliates Retirement Plan as a whole for the
         year ended December 31, 1995 follows:
<TABLE>
<CAPTION>

              (in millions of dollars)                                   1997             1996              1995
                                                                     -----------      -----------       -----------  

<S>                                                                   <C>              <C>               <C>     
              Service cost (benefits earned during the period)        $   77.3         $   75.5          $   64.5
              Interest cost on projected benefit obligation              118.6            105.5              95.3
              Actual return on plan assets                              (328.0)          (210.6)           (249.3)
              Net amortization and deferral                              196.4            101.8             143.4
                                                                      --------         --------          --------
                                                                      $   64.3         $   72.2          $   53.9
                                                                      ========         ========          ========
</TABLE>

         Basis for measurements, net periodic pension cost:

<TABLE>
<CAPTION>

                                                                        1997             1996              1995
                                                                    -----------      -----------       -----------  

<S>                                                                    <C>              <C>               <C>  
              Weighted average discount rate                           6.50%            6.00%             7.50%
              Rate of increase in future compensation levels           4.75%            4.25%             6.25%
              Expected long-term rate of return on plan assets         7.25%            6.75%             8.75%
</TABLE>

         Information regarding the funded status of the Retirement Plan as a 
         whole as of  December  31,  1997 and 1996 follows:
<TABLE>
<CAPTION>

              (in millions of dollars)                                           1997              1996
                                                                             -----------       -----------  
<S>                                                                           <C>               <C> 
              Accumulated benefit obligation:
                Vested                                                         $1,547.5          $1,338.6
                Nonvested                                                          13.5              11.1
                                                                               --------         ---------
                                                                               $1,561.0          $1,349.7
                                                                               ========         =========

              Net accrued pension expense:
                Projected benefit obligation for services rendered to date     $2,033.8          $1,847.8
                Plan assets at fair value                                       2,212.9           1,947.9
                                                                              ---------         ---------
                  Plan assets in excess of projected benefit obligation           179.1             100.1
                Unrecognized prior service cost                                    34.7              37.9
                Unrecognized net gains                                           (330.7)           (202.0)
                Unrecognized net asset at transition                               33.3              37.2
                                                                              ---------         ---------
                                                                              $   (83.6)        $   (26.8)
                                                                              =========         =========
</TABLE>

<PAGE>   19


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

              Notes to Consolidated Financial Statements, Continued


         Basis for measurements, funded status of plan:
<TABLE>
<CAPTION>

                                                                                1997              1996
                                                                             -----------       -----------  

<S>                                                                          <C>               <C>  
              Weighted average discount rate                                   6.00%             6.50%
              Rate of increase in future compensation levels                   4.25%             4.75%

</TABLE>
         Assets of the Retirement Plan are invested in group annuity contracts
         of NLIC and Employers Life Insurance Company of Wausau (ELICW).

(9)      POSTRETIREMENT BENEFITS OTHER THAN PENSIONS

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

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

         The Company's accrued postretirement benefit expense as of December 31,
         1997 and 1996 was $36.5 million and $34.9 million, respectively, and
         the net periodic postretirement benefit cost (NPPBC) for 1997, 1996 and
         1995 was $3.0 million, $3.3 million and $3.1 million, respectively.

         Information regarding the funded status of the plan as a whole as of
         December 31, 1997 and 1996 follows:

<TABLE>
<CAPTION>

             (in millions of dollars)                                                         1997             1996
                                                                                          -----------       -----------  
<S>                                                                                        <C>               <C>    
             Accrued postretirement benefit expense:
               Retirees                                                                    $   93.3          $   93.0
               Fully eligible, active plan participants                                        31.6              23.7
               Other active plan participants                                                 113.0              84.0
                                                                                           --------          --------
                 Accumulated postretirement benefit obligation                                237.9             200.7
               Plan assets at fair value                                                       69.2              63.0
                                                                                           --------          --------
                 Plan assets less than accumulated postretirement benefit obligation         (168.7)           (137.7)
               Unrecognized transition obligation of affiliates                                 1.5               1.7
               Unrecognized net losses (gains)                                                  1.6             (23.2)
                                                                                           --------          --------
                                                                                            $(165.6)          $(159.2)
                                                                                           ========          ========
</TABLE>


<PAGE>   20


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

              Notes to Consolidated Financial Statements, Continued


         The amount of NPPBC for the plan as a whole for the years ended
         December 31, 1997, 1996 and 1995 was as follows:
<TABLE>
<CAPTION>
             (in millions of dollars)                            1997          1996          1995
                                                              -----------   ------------  ------------
<S>                                                                <C>           <C>           <C>  
             Service cost (benefits attributed to employee
               service during the year)                          $  7.0        $  6.5        $  6.2
             Interest cost on accumulated postretirement
               benefit obligation                                  14.0          13.7          14.2
             Actual return on plan assets                          (3.6)         (4.3)         (2.7)
             Amortization of unrecognized transition
               obligation of affiliates                             0.2           0.2           3.0
             Net amortization and deferral                         (0.5)          1.8          (1.6)
                                                                -------        ------        ------
                                                                  $17.1         $17.9         $19.1
                                                                =======        ======        ======
</TABLE>

         Actuarial assumptions used for the measurement of the APBO and the
         NPPBC for 1997, 1996 and 1995 were as follows:
<TABLE>
<CAPTION>

                                                                 1997          1996          1995
                                                              -----------   -----------   -----------
<S>                                                           <C>           <C>           <C>     
             APBO:
               Discount rate                                  6.70%         7.25%         6.75%
               Assumed health care cost trend rate:
                 Initial rate                                12.13%        11.00%        11.00%
                 Ultimate rate                                6.12%         6.00%         6.00%
                 Uniform declining period                   12 Years      12 Years      12 Years

             NPPBC:
               Discount rate                                  7.25%         6.65%         8.00%
               Long term rate of return on plan
                 assets, net of tax                           5.89%         4.80%         8.00%
               Assumed health care cost trend rate:
                 Initial rate                                11.00%        11.00%        10.00%
                 Ultimate rate                                6.00%         6.00%         6.00%
                 Uniform declining period                    12 Years      12 Years      12 Years
</TABLE>

         For the plan as a whole, a one percentage point increase in the assumed
         health care cost trend rate would increase the APBO as of December 31,
         1997 by $0.4 million and have no impact on the NPPBC for the year ended
         December 31, 1997.

(10)     SHAREHOLDER'S EQUITY, REGULATORY RISK-BASED CAPITAL, RETAINED EARNINGS
         AND DIVIDEND RESTRICTIONS

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


<PAGE>   21


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

              Notes to Consolidated Financial Statements, Continued


         The statutory capital and surplus of NLIC as of December 31, 1997, 1996
         and 1995 was $1.13 billion, $1.00 billion and $1.36 billion,
         respectively. The statutory net income of NLIC for the years ended
         December 31, 1997, 1996 and 1995 was $111.7 million, $73.2 million and
         $86.5 million, respectively.

         As a result of the $850.0 million dividend paid on February 24, 1997,
         any dividend paid by NLIC during the twelve-month period immediately
         following the $850.0 million dividend would be an extraordinary
         dividend under Ohio insurance laws. Accordingly, no such dividend could
         be paid without prior regulatory approval. The Company has no reason to
         believe that any reasonably foreseeable dividend to be paid by NLIC
         would not receive the required approval.

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

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

(11)     TRANSACTIONS WITH AFFILIATES

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

         The Company leases office space from NMIC and certain of its
         subsidiaries. For the years ended December 31, 1997, 1996 and 1995, the
         Company made lease payments to NMIC and its subsidiaries of $8.4
         million, $9.1 million and $9.0 million, respectively.

         Pursuant to a cost sharing agreement among NMIC and certain of its
         direct and indirect subsidiaries, including the Company, NMIC provides
         certain operational and administrative services, such as sales support,
         advertising, personnel and general management services, to those
         subsidiaries. Expenses covered by this agreement are subject to
         allocation among NMIC, the Company and other affiliates. Amounts
         allocated to the Company were $85.8 million, $101.6 million and $107.1
         million in 1997, 1996 and 1995, respectively. The allocations are based
         on techniques and procedures in accordance with insurance regulatory
         guidelines. Measures used to allocate expenses among companies include
         individual employee estimates of time spent, special cost studies,
         salary expense, commissions expense and other methods agreed to by the
         participating companies that are within industry guidelines and
         practices. The Company believes these allocation methods are
         reasonable. In addition, the Company does not believe that expenses
         recognized under the inter-company agreements are materially different
         than expenses that would have been recognized had the Company operated
         on a stand alone basis. Amounts payable to NMIC from the Company under
         the cost sharing agreement were $20.5 million and $15.1 million as of
         December 31, 1997 and 1996, respectively.

         The Company also participates in intercompany repurchase agreements
         with affiliates whereby the seller will transfer securities to the
         buyer at a stated value. Upon demand or a stated period, the securities
         will be repurchased by the seller at the original sales price plus a
         price differential. Transactions under the agreements during 1997 and
         1996 were not material. The Company believes that the terms of the
         repurchase agreements are materially consistent with what the Company
         could have obtained with unaffiliated parties.


<PAGE>   22

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

              Notes to Consolidated Financial Statements, Continued


         Intercompany reinsurance agreements exist between NLIC and,
         respectively, NMIC and ELICW whereby all of NLIC's accident and health
         and group life insurance business is ceded on a modified coinsurance
         basis. NLIC entered into the reinsurance agreements during 1996 because
         the accident and health and group life insurance business was unrelated
         to the Company's long-term savings and retirement products.
         Accordingly, the accident and health and group life insurance business
         has been accounted for as discontinued operations for all periods
         presented. Under modified coinsurance agreements, invested assets are
         retained by the ceding company and investment earnings are paid to the
         reinsurer. Under the terms of the Company's agreements, the investment
         risk associated with changes in interest rates is borne by ELICW or
         NMIC, as the case may be. Risk of asset default is retained by the
         Company, although a fee is paid by ELICW or NMIC, as the case may be,
         to the Company for the Company's retention of such risk. The agreements
         will remain in force until all policy obligations are settled. However,
         with respect to the agreement between NLIC and NMIC, either party may
         terminate the contract on January 1 of any year with prior notice. The
         ceding of risk does not discharge the original insurer from its primary
         obligation to the policyholder. The Company believes that the terms of
         the modified coinsurance agreements are consistent in all material
         respects with what the Company could have obtained with unaffiliated
         parties. Amounts ceded to NMIC and ELICW for the years ended December
         31, 1997 and 1996 were:

<TABLE>
<CAPTION>

                                                                   1997                          1996
                                                        ----------------------------  ----------------------------
             (in millions of dollars)                       NMIC          ELICW           NMIC          ELICW
                                                        -------------- -------------  ----------------------------
<S>                                                        <C>            <C>            <C>           <C>    
             Premiums                                       $ 91.4         $199.8         $ 97.3        $224.2
             Net investment income and other revenue        $ 10.7         $ 13.4         $ 10.9        $ 14.8
             Benefits, claims and other expenses            $100.7         $225.9         $100.5        $246.6

</TABLE>

         The Company and various affiliates entered into agreements with
         Nationwide Cash Management Company (NCMC), an affiliate, under which
         NCMC acts as a common agent in handling the purchase and sale of
         short-term securities for the respective accounts of the participants.
         Amounts on deposit with NCMC were $211.0 million and $4.8 million as of
         December 31, 1997 and 1996, respectively, and are included in
         short-term investments on the accompanying consolidated balance sheets.

         On March 1, 1995, Nationwide Corp. contributed all of the outstanding
         shares of common stock of Farmland Life Insurance Company (Farmland) to
         NLIC. Farmland merged into WCLIC effective June 30, 1995. The
         contribution resulted in a direct increase to consolidated
         shareholder's equity of $46.9 million. As discussed in note 15, WCLIC
         is accounted for as discontinued operations.

         Certain annuity products are sold through three affiliated companies,
         which are also subsidiaries of NFS. Total commissions and fees paid to
         these affiliates for the three years ended December 31, 1997 were $66.1
         million, $76.9 million and $57.3 million, respectively.

(12)     BANK LINES OF CREDIT

         In August 1996, NLIC, along with NMIC, entered into a $600.0 million
         revolving credit facility which provides for a $600.0 million loan over
         a five year term on a fully revolving basis with a group of national
         financial institutions. The credit facility provides for several and
         not joint liability with respect to any amount drawn by either NLIC or
         NMIC. NLIC and NMIC pay facility and usage fees to the financial
         institutions to maintain the revolving credit facility. All previously
         existing line of credit agreements were canceled. In September 1997,
         the credit agreement was amended to include NFS as a party to and
         borrower under the agreement.


<PAGE>   23

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

              Notes to Consolidated Financial Statements, Continued


(13)     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.

(14)     SEGMENT INFORMATION

         The Company has three product segments: Variable Annuities, Fixed
         Annuities and Life Insurance. The Variable Annuities segment consists
         of annuity contracts that provide the customer with the opportunity to
         invest in mutual funds managed by the Company and independent
         investment managers, with the investment returns accumulating on a
         tax-deferred basis. The Fixed Annuities segment consists of annuity
         contracts that generate a return for the customer at a specified
         interest rate, fixed for a prescribed period, with returns accumulating
         on a tax-deferred basis. The Fixed Annuities segment also includes the
         fixed option under the Company's variable annuity contracts. The Life
         Insurance segment consists of insurance products that provide a death
         benefit and may also allow the customer to build cash value on a
         tax-deferred basis. In addition, the Company reports corporate expenses
         and investments, and the related investment income supporting capital
         not specifically allocated to its product segments in a Corporate and
         Other segment. In addition, all realized gains and losses and
         investment management fees and other revenue earned from mutual funds,
         other than the portion allocated to the variable annuities and life
         insurance segments, are reported in the Corporate and Other segment.

         The following table summarizes revenues and income from continuing
         operations before federal income tax expense for the years ended
         December 31, 1997, 1996 and 1995 and assets as of December 31, 1997,
         1996 and 1995, by segment.
<TABLE>
<CAPTION>

              (in millions of dollars)                                         1997               1996             1995
                                                                           -------------      ------------     ------------   
<S>                                                                         <C>               <C>              <C>  
              Revenues:
                  Variable Annuities                                         $    404.0        $    284.6       $    189.1
                  Fixed Annuities                                               1,141.4           1,092.6          1,052.0
                  Life Insurance                                                  473.1             435.6            409.1
                  Corporate and Other                                             198.9             180.1            148.5
                                                                            -----------        ----------       ----------
                                                                             $  2,217.4        $  1,992.9       $  1,798.7
                                                                            ===========        ==========       ==========

              Income from continuing operations before federal income tax
                expense:
                  Variable Annuities                                         $    150.9        $     90.3       $     50.8
                  Fixed Annuities                                                 169.5             135.4            137.0
                  Life Insurance                                                   70.9              67.2             67.6
                  Corporate and Other                                              38.6              22.6             32.2
                                                                            -----------        ----------       ----------
                                                                             $    429.9        $    315.5       $    287.6
                                                                            ===========        ==========       ==========

              Assets:
                  Variable Annuities                                         $ 35,278.7        $ 25,069.7       $ 17,333.0
                  Fixed Annuities                                              14,436.3          13,994.7         13,250.4
                  Life Insurance                                                3,901.4           3,353.3          3,027.4
                  Corporate and Other                                           6,174.3           5,348.6          4,896.8
                                                                            -----------        ----------       ----------
                                                                             $ 59,790.7        $ 47,766.3       $ 38,507.6
                                                                            ===========        ==========       ==========
</TABLE>


<PAGE>   24



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

              Notes to Consolidated Financial Statements, Continued


(15)     DISCONTINUED OPERATIONS

         As discussed in note 1, NFS is a holding company for NLIC and certain
         other companies within the Nationwide Insurance Enterprise that offer
         or distribute long-term savings and retirement products. Prior to the
         contribution by Nationwide Corp. of the outstanding common stock of
         NLIC to NFS, NLIC effected certain transactions with respect to certain
         subsidiaries and lines of business that were unrelated to long-term
         savings and retirement products.

         On September 24, 1996, NLIC's Board of Directors declared a dividend
         payable to Nationwide Corp. on January 1, 1997 consisting of the
         outstanding shares of common stock of three subsidiaries: ELICW, NCC
         and WCLIC. ELICW writes group accident and health and group life
         insurance business and maintains it offices in Wausau, Wisconsin. NCC
         is a property and casualty company with offices in Scottsdale, Arizona
         that serves as a fronting company for a property and casualty
         subsidiary of NMIC. WCLIC writes high dollar term life insurance
         policies and is located in San Francisco, California. ELICW, NCC and
         WCLIC have been accounted for as discontinued operations in the
         accompanying consolidated financial statements through December 31,
         1996. The Company did not recognize any gain or loss on the disposal of
         these subsidiaries.

         Also, during 1996, NLIC entered into two reinsurance agreements whereby
         all of NLIC's accident and health and group life insurance business was
         ceded to ELICW and NMIC, effective January 1, 1996. See note 11 for a
         complete discussion of the reinsurance agreements. The Company has
         discontinued its accident and health and group life insurance business
         and in connection therewith has entered into reinsurance agreements to
         cede all existing and any future writings to other affiliated
         companies. NLIC's accident and health and group life insurance business
         is accounted for as discontinued operations for all periods presented.
         The Company did not recognize any gain or loss on the disposal of the
         accident and health and group life insurance business. The assets,
         liabilities, results of operations and activities of discontinued
         operations are distinguished physically, operationally and for
         financial reporting purposes from the remaining assets, liabilities,
         results of operations and activities of the Company.

         A summary of the results of operations of discontinued operations for
         the years ended December 31, 1997, 1996 and 1995 is as follows:

<TABLE>
<CAPTION>

             (in millions of dollars)                                               1997           1996          1995
                                                                                -------------- ------------- ------------

<S>                                                                               <C>            <C>           <C>
             Revenues                                                             $    -         $   668.9     $   776.9
             Net income                                                           $    -         $    11.3     $    24.7
</TABLE>

         A summary of the assets and liabilities of discontinued operations as 
         of December 31, 1997, 1996 and 1995 is as follows:
<TABLE>
<CAPTION>

             (in millions of dollars)                                               1997           1996          1995
                                                                                -------------- ------------- -------------

<S>                                                                                 <C>           <C>           <C> 
             Assets, consisting primarily of investments                            $247.3        $3,288.5      $3,206.7
             Liabilities, consisting primarily of policy benefits and claims        $247.3        $2,802.8      $2,700.0
</TABLE>




<PAGE>   72



PART C. OTHER INFORMATION

Item 24.      FINANCIAL STATEMENTS AND EXHIBITS

   
<TABLE>
<CAPTION>
              (a) Financial Statements:
                <S>                                                                          <C>
                  (1) Financial statements included                                             PAGE
                      in Prospectus
                      (Part A):

                      Condensed Financial Information.                                           17

                   (2)Financial statements included
                      in Part B:

                      Those financial statements                                                 70
                      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.                                              70

                      Statement of Assets, Liabilities and Contract                              71
                      Owners' Equity as of December 31, 1997.

                      Statements of Operations and Changes in                                    74
                      Contract Owners' Equity for the years ended
                      December 31, 1997 and 1996.

                      Notes to Financial Statements.                                             85

              Nationwide Life Insurance Company:

                      Independent Auditors' Report.                                              98

                      Consolidated Balance Sheets as of December                                 99
                      31, 1997 and 1996.

                      Consolidated Statements of Income for the                                 100
                      years ended December 31, 1997, 1996 and
                      1995.

                      Consolidated Statements of Shareholder's                                  101
                      Equity for the years ended December 31,
                      1997, 1996 and 1995.

                      Consolidated Statements of Cash Flows for                                 102
                      the years ended December 31, 1997, 1996
                      and 1995.

                      Notes to Consolidated Financial Statements.                               103

                      Schedule I - Consolidated Summary of Investments - Other
                      Than Investments in Related Parties                                       141

                      Schedule III - Supplementary Insurance Information                        142

                      Schedule IV - Reinsurance                                                 143

                      Schedule V - Valuation and Qualifying Accounts                            144

</TABLE>
    


                                   122 of 145
<PAGE>   73



   
Item 24.      (b) Exhibits

                        (1)  Resolution of the Depositor's Board of Directors
                             authorizing the establishment of the Registrant -
                             Filed previously with the Registration Statement,
                             and hereby incorporated by reference.
    

                        (2)  Not Applicable

                        (3)  Underwriting or Distribution of contracts between
                             the Registrant and Principal Underwriter - Filed
                             previously with the Registration Statement, and
                             hereby incorporated by reference.

   
                       (4)   The form of the variable annuity contract Filed
                             previously with the Registration Statement, and
                             hereby incorporated by reference.
    

                       (5)   Variable Annuity Application
                             Attached hereto

                       (6)   Articles of Incorporation of Depositor -
                             Filed previously with the Registration
                             Statement, and hereby incorporated by
                             reference.

                       (7)   Not Applicable

                       (8)   Not Applicable

                       (9)   Opinion of Counsel - Filed previously with the
                             Registration Statement, and hereby incorporated by
                             reference.

                      (10)   Not Applicable

                      (11)   Not Applicable

                      (12)   Not Applicable

                      (13)   Performance Advertising Calculation Schedule -
                             Filed previously with PostEffective Amendment No.
                             14 to the Registration Statement, and hereby
                             incorporated by reference.



                                   123 of 145
<PAGE>   74



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 Olive, NC  28365

                          A. I. Bell                                             Director
                          4121 North River Road West
                          Zanesville, OH 43701

                          Keith W. Eckel                                         Director
                          1647 Falls Road
                          Clarks Summit, PA 18411

                          Willard J. Engel                                       Director
                          300 East Marshall Street
                          Marshall, MN 56258

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

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

                          Joseph J. Gasper                         President and Chief Operating Officer
                          One Nationwide Plaza                                 and Director
                          Columbus, OH  43215

                          Dimon R. McFerson                        Chairman and Chief Executive Officer-
                          One Nationwide Plaza                        Nationwide Insurance Enterprise
                          Columbus, OH  43215                                  and Director

                          David O. Miller                           Chairman of the Board and Director
                          115 Sprague Drive
                          Hebron, OH 43025

                          Yvonne L. Montgomery                                   Director
                          2859 Paces Ferry Road
                          Atlanta, GA 30339

                          C. Ray Noecker                                         Director
                          2770 Winchester Southern S.
                          Ashville, OH 43103

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

</TABLE>
    


                                   124 of 145
<PAGE>   75




   
<TABLE>
<CAPTION>
                           NAME AND PRINCIPAL                             POSITIONS AND OFFICES
                            BUSINESS ADDRESS                                 WITH DEPOSITOR
                         <S>                            <C>
                          Arden L. Shisler                                       Director
                          1356 North Wenger 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

                          Dennis W. Click                              Vice President and Secretary
                          One Nationwide Plaza
                          Columbus, OH  43215

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

                          Robert J. Woodward Jr.                         Executive Vice President
                          One Nationwide Plaza                           Chief Investment Officer
                          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

                          Susan A. Wolken                              Senior Vice President - Life
                          One Nationwide Plaza                              Company Operations
                          Columbus, OH 43215

                          Michael D. Bleiweiss                                Vice President-
                          One Nationwide Plaza                         Individual Annuity Operations
                          Columbus, OH  43215

</TABLE>
    


                                   125 of 145
<PAGE>   76



   
<TABLE>
<CAPTION>
                           NAME AND PRINCIPAL                             POSITIONS AND OFFICES
                            BUSINESS ADDRESS                                 WITH DEPOSITOR
                         <S>                            <C>
                          Matthew S. Easley                                  Vice President -
                          One Nationwide Plaza                  Life Marketing and Administrative Services
                          Columbus, OH  43215

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

                          R. Dennis Noice                                     Vice President-
                          One Nationwide Plaza                               Retail Operations
                          Columbus, OH  43215

                          Joseph P. Rath
                          One Nationwide Plaza                                Vice President
                          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



                                   126 of 145
<PAGE>   77



   
<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
        <S>                                      <C>                  <C>            <C>
         Affiliate Agency, Inc.                       Delaware                         Life Insurance Agency

         Affiliate Agency of Ohio, Inc.                 Ohio                           Life Insurance Agency

         Allnations, Inc.                               Ohio                           Promotes cooperative insurance corporations
                                                                                       worldwide
         American Marine Underwriters, Inc.           Florida                          Underwriting Manager

         Auto Direkt Insurance Company                Germany                          Insurance Company

         The Beak and Wire Corporation                  Ohio                           Radio Tower Joint Venture

         California Cash Management Company          California                        Inactive

         Colonial County Mutual Insurance              Texas                           Insurance Company
         Company

         Colonial Insurance Company of               Wisconsin                         Insurance Company
         Wisconsin

         Columbus Insurance Brokerage and             Germany                          Insurance Broker
         Service GMBH

         Companies Agency, Inc.                      Wisconsin                         Insurance Broker

         Companies Agency Insurance Services         California                        Insurance  Broker
         of California

         Companies Agency of Alabama, Inc.            Alabama                          Insurance Broker

         Companies Agency of Georgia, Inc.            Georgia                          Insurance Broker

         Companies Agency of Idaho, Inc.               Idaho                           Insurance Broker

         Companies Agency of Kentucky, Inc.           Kentucky                         Insurance Broker

         Companies Agency of Massachusetts,        Massachusetts                       Insurance Broker
         Inc.

         Companies Agency of New York, Inc.           New York                         Insurance Broker

         Companies Agency of Pennsylvania, Inc.     Pennsylvania                       Insurance Broker

         Companies Agency of Phoenix, Inc.            Arizona                          Insurance Broker

         Companies Agency of Texas, Inc.               Texas                           Local Recording Agent (P&C)

         Companies Annuity Agency of Texas,            Texas                           Group and Variable Contract Agent
         Inc.

         Cooperative Service Company                  Nebraska                         Insurance Agency

         Countrywide Services Corporation             Delaware                         Products Liability, Investigative and Claims
                                                                                       Management Services
         EMPLOYERS INSURANCE OF WAUSAU A             Wisconsin                         Mutual Insurance Company
         Mutual Company

</TABLE>
    


                                   127 of 145
<PAGE>   78



   
<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
   <S>  <C>                                       <C>                <C>              <C>
     **  Employers Life Insurance Company of         Wisconsin                         Life Insurance Company
         Wausau

         F & B, Inc.                                    Iowa                           Insurance Agency

         Farmland Mutual Insurance Company              Iowa                           Mutual Insurance Company

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

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

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

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

      *  Financial Horizons Investment Trust       Massachusetts                       Investment Company

         Financial Horizons Securities                Oklahoma                         Broker Dealer
         Corporation

         Gates, McDonald & Company                      Ohio                           Cost Control Business

         Gates, McDonald & Company of Nevada           Nevada                          Self-Insurance Administration Claims
                                                                                       Examinations and Data Processing Services
         Gates, McDonald & Company of New             New York                         Workers Compensation Claims Administration
         York, Inc.

         Gates McDonald Health Plus, Inc.               Ohio                           Managed Care Organization

         Greater La Crosse Health Plans, Inc.        Wisconsin                         Commercial Health and Medicare Supplement
                                                                                       Insurance
         Insurance Intermediaries, Inc.                 Ohio                           Insurance Broker and Insurance Agency

         Irvin L. Schwartz and Associates, Inc.         Ohio                           Insurance Agency

         Key Health Plan, Inc.                       California                        Pre-paid Health Plans

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

         Leben Direkt Insurance Company               Germany                          Life Insurance Company

         Lone Star General Agency, Inc.                Texas                           Insurance Agency

     **  MRM Investments, Inc.                          Ohio                           Owns and Operates a Recreational Ski Facility

     **  National Casualty Company                   Wisconsin                         Insurance Company

         National Casualty Company of America,     Great Britain                       Insurance Company
         Ltd.

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

     **  Nationwide Advisory Services, Inc.             Ohio                           Registered Broker-Dealer, Investment Manager
                                                                                       and Administrator

</TABLE>
    


                                   128 of 145
<PAGE>   79



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

         Nationwide Agribusiness Insurance              Iowa                           Insurance Company
         Company

         Nationwide Asset Allocation Trust         Massachusetts                       Investment Company

         Nationwide Cash Management Company             Ohio                           Investment Securities Agent

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

         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/Dispatch LLC                        Ohio                           Engaged in related Arena development Activity

         Nationwide Financial Institution             Delaware                         Insurance Agency
         Distributors Agency, Inc.

         Nationwide Financial Services Capital        Delaware                         Statutory Business Trust
         Trust

         Nationwide Financial Services, Inc.          Delaware                         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 General Insurance Company           Ohio                           Insurance Company

         Nationwide Global Holdings, Inc.               Ohio                           Holding Company for Enterprise International
                                                                                       Operations

         Nationwide Health Plans, Inc.                  Ohio                           Health Maintenance Organization

      *  Nationwide Indemnity Company                   Ohio                           Reinsurance Company

         Nationwide Insurance Enterprise                Ohio                           Membership Non-Profit Corporation
         Foundation

         Nationwide Insurance Enterprise                Ohio                           Performs shares services functions for the
         Services, Ltd.                                                                Enterprise

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

         Nationwide Investing Foundation              Michigan                         Investment Company

      *  Nationwide Investing                      Massachusetts                       Investment Company
         Foundation II

         Nationwide Investing Foundation III            Ohio                           Investment Company

</TABLE>
    



                                   129 of 145
<PAGE>   80



   
<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
   <S>  <C>                                        <C>                <C>            <C>
         Nationwide Investment Services               Oklahoma                         Registered Broker-Dealer in Deferred
         Corporation                                                                   Compensation Market

         Nationwide Investors Services, Inc.            Ohio                           Stock Transfer Agent

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

     **  Nationwide Life Insurance Company              Ohio                           Life Insurance Company

         Nationwide Lloyds                             Texas                           Texas Lloyds Company

         Nationwide  Management Systems, Inc.           Ohio                           Offers Preferred Provider Organization and
                                                                                       Other Related Products and Services
         Nationwide Mutual Fire Insurance               Ohio                           Mutual Insurance Company
         Company

         Nationwide Mutual Insurance Company            Ohio                           Mutual Insurance Company

         Nationwide Properties, Ltd.                    Ohio                           Develops, owns and operates real estate and
                                                                                       real estate investments
         Nationwide Property and Casualty               Ohio                           Insurance Company
         Insurance Company

         Nationwide Realty Investors, Ltd.              Ohio                           Develops, owns and operates real estate and
                                                                                       real estate investments
      *  Nationwide Separate Account Trust         Massachusetts                       Investment Company

         NEA Valuebuilder Investor Services,          Delaware                         Life Insurance Agency
         Inc.

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

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

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

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

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

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

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

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

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

         Neckura General Insurance Company            Germany                          Insurance Company

         Neckura Holding Company                      Germany                          Administrative Service for Neckura Insurance
                                                                                       Group

         Neckura Insurance Company                    Germany                          Insurance Company

         Neckura Life Insurance Company               Germany                          Life Insurance Company

</TABLE>
    


                                   130 of 145
<PAGE>   81



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

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

         PEBSCO of Texas, Inc.                         Texas                           Markets and Administers Deferred Compensation
                                                                                       Plans for Public Employees
         Pension Associates of Wausau, Inc.          Wisconsin                         Pension plan administration, record keeping
                                                                                       and consulting and compensation consulting
         Physicians Plus Insurance Corporation       Wisconsin                         Health Maintenance Organization

         Prevea Health Insurance Plan, Inc.          Wisconsin                         Health Maintenance Organization

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

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

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

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

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

         Scottsdale Indemnity Company                   Ohio                           Insurance Company

         Scottsdale Insurance Company                   Ohio                           Insurance Company

         Scottsdale Surplus Lines Insurance           Arizona                          Excess and Surplus Lines Insurance Company
         Company

         SVM Sales GmbH, Neckura Insurance            Germany                          Sales support for Neckura Insurance Group
         Group

         TIG Countrywide Insurance Group             California                        Independent Agency Personal Lines Underwriter

         Wausau (Bermuda) Ltd.                        Bermuda                          Rent-a-captive Reinsurer

         Wausau Business Insurance Company           Wisconsin                         Insurance Company

         Wausau General Insurance Company             Illinois                         Insurance Company

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

         Wausau International Underwriters           California                        Special Risks, Excess and Surplus Lines
                                                                                       Insurance Underwriting Manager

     **  Wausau Preferred Health Insurance           Wisconsin                         Insurance and Reinsurance Company
         Company

         Wausau Service Corporation                  Wisconsin                         Holding Company

         Wausau Underwriters Insurance Company       Wisconsin                         Insurance Company

</TABLE>
    



                                   131 of 145
<PAGE>   82



   
<TABLE>
<CAPTION>
                                                                          NO. VOTING SECURITIES
                                                       STATE           (SEE ATTACHED CHART) UNLESS
                                                  OF ORGANIZATION          OTHERWISE INDICATED
                        COMPANY                                                                             PRINCIPAL BUSINESS
   <S>  <C>                                          <C>            <C>                            <C>
      *  MFS Variable Account                           Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  NACo Variable Account                          Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  Nationwide DC Variable Account                 Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
         Nationwide DCVA-II                             Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  Separate Account No. 1                         Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  Nationwide Multi-Flex Variable Account         Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  Nationwide VA Separate Account-A               Ohio         Nationwide Life and Annuity     Issuer of Annuity Contracts
                                                                     Separate Account
      *  Nationwide VA Separate Account-B               Ohio         Nationwide Life and Annuity     Issuer of Annuity Contracts
                                                                     Separate Account
      *  Nationwide VA Separate Account-C               Ohio         Nationwide Life and Annuity     Issuer of Annuity Contracts
                                                                     Separate Account
         Nationwide VA Separate Account-Q               Ohio         Nationwide Life and Annuity     Issuer of Annuity Contracts
                                                                     Separate Account
      *  Nationwide 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-3                  Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     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
      *  Nationwide Fidelity Advisor Variable           Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
         Account                                                     Account
      *  Nationwide Variable Account-6                  Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
         Nationwide Variable Account-8                  Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  Nationwide Variable Account-9                  Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  Nationwide VL Separate                         Ohio         Nationwide Life and Annuity     Issuer of Life Insurance
         Account-A                                                   Separate Account                Policies

         Nationwide VL Separate                         Ohio         Nationwide Life and Annuity     Issuer of Life Insurance 
         Account-B                                                   Separate Account                Policies

         Nationwide VL Separate                         Ohio         Nationwide Life and Annuity     Issuer of Life Insurance 
         Account-C                                                   Separate Account                Policies

      *  Nationwide VLI Separate Account                Ohio         Nationwide Life Separate        Issuer of Life Insurance 
                                                                     Account                         Policies
      *  Nationwide VLI Separate Account-2              Ohio         Nationwide Life Separate        Issuer of Life Insurance
                                                                     Account                         Policies
      *  Nationwide VLI Separate Account-3              Ohio         Nationwide Life Separate        Issuer of Life Insurance 
                                                                     Account                         Policies

</TABLE>
    



                                   132 of 145
<PAGE>   83


   
<TABLE>
     <S>                                            <C>            <C>                            <C>
         Nationwide VLI Separate Account-4              Ohio         Nationwide Life Separate        Issuer of Life Insurance 
                                                                     Account                         Policies

</TABLE>
    



                                   133 of 145
<PAGE>   84
<TABLE>
<CAPTION>
                                                                                                                         (left side)
<S>                               <C>                               <C>                                  <C>
- ------------------------
| NATIONWIDE INSURANCE |
| GOLF CHARITIES, INC. |
|                      |
|      MEMBERSHIP      |
|      NONPROFIT       |
|     CORPORATION      |
- ------------------------
                                                  ------------------------------------------
                                                  |      EMPLOYERS INSURANCE OF WAUSAU     |
                                                  |           A MUTUAL COMPANY             |
                                                  |             (EMPLOYERS)                |
                                                  |                                        |========================================
                                                  | Contribution Note         Cost         |
                                                  | -----------------         ----         |
                                                  | Casualty                  $400,000,000 |
                                                  ------------------------------------------
                                                                |
           -----------------------------------------------------------------------
           |                                  |                                  |
- ---------------------------       ---------------------------       ----------------------------         ---------------------------
|  KEY HEALTH PLAN, INC.  |       |   WAUSAU INSURANCE CO.  |       |      WAUSAU SERVICE      |         |                         |
|                         |       |      (U.K.) LIMITED     |       |     CORPORATION (WSC)    |         |    NATIONWIDE LLOYDS    |
|Common Stock: 1,000      |       |Common Stock: 8,506,800  |       |Common Stock: 1,000 Shares|         |                         |
|------------  Shares     |       |------------  Shares     |       |------------              |         |                         |
|                         |       |                         |       |                          |=========|                         |
|              Cost       |       |              Cost       |       |              Cost        |     ||  |      A TEXAS LLOYDS     |
|              ----       |       |              ----       |       |              ----        |     ||  |                         |
|Employers-               |       |Employers-               |       |Employers-                |     ||  |                         |
| 80%          $1,828,478 |       |100%          $18,683,300|       |100%          $176,763,000|     ||  |                         |
- ---------------------------       ---------------------------       ----------------------------     ||  ---------------------------
                                                                                 |                   ||
                              ---------------------------------------------------------------------  ||
                              |                                 |                                 |  ||
- ---------------------------   |   ---------------------------   |   ----------------------------  |  ||  ---------------------------
|     WAUSAU BUSINESS     |   |   |    COMPANIES AGENCY     |   |   |   COUNTRYWIDE SERVICES   |  |  ||  |                         |
|    INSURANCE COMPANY    |   |   |    OF KENTUCKY, INC.    |   |   |        CORPORATION       |  |  ||  |                         |
|Common Stock: 10,900,000 |   |   |Common Stock: 1,000      |   |   |Common Stock: 100 Shares  |  |  ||  |        COMPANIES        |
|------------  Shares     |   |   |------------  Shares     |   |   |------------              |  |  ||  |        AGENCY OF        |
|                         |---|---|                         |   |---|                          |  |  ||==|        TEXAS, INC.      |
|              Cost       |   |   |              Cost       |   |   |              Cost        |  |  ||  |                         |
|              ----       |   |   |              ----       |   |   |              ----        |  |  ||  |                         |
|WSC-100%      $33,800,000|   |   |WSC-100%      $1,000     |   |   |WSC-100%      $145,852    |  |  ||  |                         |
- ---------------------------   |   ---------------------------   |   ----------------------------  |  ||  ---------------------------
                              |                                 |                                 |  ||
- ---------------------------   |   ---------------------------   |   ----------------------------  |  ||  ---------------------------
|   WAUSAU UNDERWRITERS   |   |   |    COMPANIES AGENCY     |   |   |      WAUSAU GENERAL      |  |  ||  |                         |
|    INSURANCE COMPANY    |   |   | OF MASSACHUSETTS, INC.  |   |   |     INSURANCE COMPANY    |  |  ||  |                         |
|Common Stock: 8,750      |   |   |Common Stock: 1,000      |   |   |Common Stock: 200,000     |  |  ||  |     COMPANIES ANNUITY   |
|------------  Shares     |   |   |------------  Shares     |   |   |------------  Shares      |  |  ||  |         AGENCY OF       |
|                         |---|---|                         |   |---|                          |  |  ====|         TEXAS, INC.     |
|              Cost       |   |   |              Cost       |   |   |              Cost        |  |      |                         |
|              ----       |   |   |              ----       |   |   |              ----        |  |      |                         |
|WSC-100%      $69,560,006|   |   |WSC-100%      $1,000     |   |   |WSC-100%      $39,000,000 |  |      |                         |
- ---------------------------   |   ---------------------------   |   ----------------------------  |      ---------------------------
                              |                                 |                                 |      
- ---------------------------   |   ---------------------------   |   ----------------------------  |      ---------------------------
|   GREATER LA CROSSE     |   |   |    COMPANIES AGENCY     |   |   |   WAUSAU INTERNATIONAL   |  |      |     AMERICAN MARINE     |
|   HEALTH PLANS, INC.    |   |   |    OF NEW YORK, INC.    |   |   |       UNDERWRITERS       |  |      |    UNDERWRITERS, INC.   |
|Common Stock: 3,000      |   |   |Common Stock: 1,000      |   |   |Common Stock: 1,000       |  |      |Common Stock: 20         |
|------------  Shares     |   |   |------------  Shares     |   |   |------------  Shares      |  |      |------------  Shares     |
|                         |---|---|                         |   |---|                          |  |------|                         |
|              Cost       |   |   |              Cost       |   |   |              Cost        |  |      |              Cost       |
|              ----       |   |   |              ----       |   |   |              ----        |  |      |              ----       |
|WSC-33.3%     $1,461,761 |   |   |WSC-100%      $1,000     |   |   |WSC-100%      $10,000     |  |      |WSC-100%      $248,222   |
- ---------------------------   |   ---------------------------   |   ----------------------------  |      ---------------------------
                              |                                 |                                 |      
- ---------------------------   |   ---------------------------   |   ----------------------------  |      ---------------------------
|    COMPANIES AGENCY     |   |   |    COMPANIES AGENCY     |   |   |     COMPANIES AGENCY     |  |      |         COMPANIES       |
|    OF ALABAMA, INC.     |   |   |  OF PENNSYLVANIA, INC.  |   |   |    INSURANCE SERVICES    |  |      |        AGENCY, INC.     |
|                         |   |   |                         |   |   |       OF CALIFORNIA      |  |      |                         |
|Common Stock: 1,000      |   |   |Common Stock: 1,000      |   |   |Common Stock: 1,000       |  |      |Common Stock: 100        |
|------------  Shares     |   |   |------------  Shares     |   |---|------------  Shares      |  |------|------------  Shares     |
|                         |---|---|                         |   |   |                          |         |                         |
|              Cost       |   |   |              Cost       |   |   |              Cost        |         |              Cost       |
|              ----       |   |   |              ----       |   |   |              ----        |         |              ----       |
|WSC-100%      $100       |   |   |WSC-100%      $100       |   |   |WSC-100%      $1,000      |         |WSC-100%      $10,000    |
- ---------------------------   |   ---------------------------   |   ----------------------------         ---------------------------
                              |                                 |                                                     |
- ---------------------------   |   ---------------------------   |   ----------------------------         ---------------------------
|    COMPANIES AGENCY     |   |   |   COMPANIES AGENCY      |   |   |      PHYSICIANS PLUS     |         |    PENSION ASSOCIATES   |
|     OF IDAHO, INC.      |   |   |     OF PHOENIX, INC.    |   |   |         INSURANCE        |         |      OF WAUSAU, INC.    |
|                         |   |   |                         |   |   |        CORPORATION       |         |Common Stock: 1,000      |
|Common Stock: 1,000      |   |   |Common Stock: 1,000      |   |   |Common Stock:    7,150    |         |------------  Shares     |
|------------  Shares     |   |   |------------  Shares     |   |   |------------     Shares   |         |                         |
|                         |-------|                         |   |---|Preferred Stock: 11,540   |         |                         |
|                         |   |   |                         |   |   |---------------  Shares   |         |Companies        Cost    |
|                         |   |   |                         |   |   |                          |         |Agency, Inc.     ----    |
|              Cost       |   |   |              Cost       |   |   |                Cost      |         |(Wisconsin)-100% $10,000 |
|              ----       |   |   |              ----       |   |   |                ----      |         |                         |
|WSC-100%      $1,000     |   |   |WSC-100%      $1,000     |   |   |WSC-33-1/3%     $6,215,459|         |                         |
- ---------------------------   |   ---------------------------   |   ----------------------------         ---------------------------
                              |                                 |                                        
                              |   ---------------------------   |   ----------------------------                                    
                              |   |         WAUSAU          |   |   |      PREVEA HEALTH       |                                    
                              |   |     (BERMUDA) LTD.      |   |   |  INSURANCE PLAN, INC.    |                                    
                              |   | Common Stock:  120,000  |   |   |Common Stock: 3,000 Shares|                                    
                              |   | -------------  Shares   |   |   |------------              |                                    
                              ----|                         |   ----|                          |                                    
                                  |                         |       |                          |                                    
                                  |                Cost     |       |              Cost        |                                    
                                  |                ----     |       |              ----        |                                    
                                  | WSC-100%      $5,000,000|       |WSC-33-1/3%   $500,000    |                                    
                                  ---------------------------       ----------------------------                                    
</TABLE>

<PAGE>   85
<TABLE>
<CAPTION>
                                        NATIONWIDE INSURANCE ENTERPRISE(R)                                                  (middle)
<S>                                               <C>                                               <C>         
       -----------------------------------------------------------------------------
       |                                                                           |
       |                                                                           |
       |                           NATIONWIDE MUTUAL                               |
=======|                           INSURANCE COMPANY                               |================================================
       |                              (CASUALTY)                                   |
       |                                                                           |
       |                                                                           |
       -----------------------------------------------------------------------------
              |                        ||                              |
              |                        ||                              -------------------------------------------------------------
              |                        ||    ---------------------------------------------------------------------------------------
              |                        ||    |                                                                      |
- --------------------------------       ||    |    --------------------------------                  --------------------------------
|      ALLNATIONS, INC.        |       ||    |    |      NATIONWIDE GENERAL      |                  |        NECKURA HOLDING       |
|Common Stock:   10,330 Shares |       ||    |    |      INSURANCE COMPANY       |                  |       COMPANY (NECKURA)      |
|------------                  |       ||    |    |                              |                  |                              |
|                 Cost         |       ||    |    |Common Stock:    20,000       |                  |Common Stock:    10,000       |
|                 ----         |       ||    |    |------------     Shares       |                  |------------     Shares       |
|Casualty-18.6%   $88,320      |       ||    |    |                 Cost         |                  |                 Cost         |
|Fire-18.6%       $88,463      |       ||    |    |                 ----         |                  |                 ----         |
|Preferred Stock: 1,466 Shares |       ||    |----|Casualty-100%    $5,944,422   |         ---------|Casualty-100%    $87,943,140  |
|---------------               |       ||    |    |                              |         |        |                              |
|                 Cost         |       ||    |    |                              |         |        |                              |
|                 ----         |       ||    |    |                              |         |        |                              |
|Casualty-6.8%    $100,000     |       ||    |    |                              |         |        |                              |
|Fire-6.8%        $100,000     |       ||    |    |                              |         |        |                              |
- --------------------------------       ||    |    --------------------------------         |        --------------------------------
                                       ||    |                                             |    
- --------------------------------       ||    |    --------------------------------         |        --------------------------------
|       FARMLAND MUTUAL        |       ||    |    |      NATIONWIDE PROPERTY     |         |        |           NECKURA            |
|      INSURANCE COMPANY       |       ||    |    |         AND CASUALTY         |         |        |       INSURANCE COMPANY      |
|Guaranty Fund                 |       ||    |    |       INSURANCE COMPANY      |         |        |                              |
|------------                  |=========    |----|Common Stock:    60,000       |         |--------|Common Stock:    6,000        |
|Certificate                   |--------     |    |------------     Shares       |         |        |------------     Shares       |
|-----------      Cost         |       |     |    |                 Cost         |         |        |                 Cost         |
|                 ----         |       |     |    |                 ----         |         |        |Neckura-         ----         |
|Casualty         $500,000     |       |     |    |Casualty-100%    $6,000,000   |         |        |100%             DM 6,000,000 |
- --------------------------------       |     |    --------------------------------         |        --------------------------------
              |                        |     |                                             |    
- --------------------------------       |     |    --------------------------------         |        --------------------------------
|        F & B, INC.           |       |     |    |      COLONIAL INSURANCE      |         |        |         NECKURA LIFE         |
|                              |       |     |    |     COMPANY OF WINCONSIN     |         |        |       INSURANCE COMPANY      |
|Common Stock:    1 Share      |       |     |    |          (COLONIAL)          |         |        |                              |
|------------                  | ------|     |----|Common Stock:    1,750        |         |--------|Common Stock:   4,000         |
|                 Cost         |       |     |    |------------     Shares       |         |        |------------    Shares        |
|                 ----         |       |     |    |                 Cost         |         |        |                Cost          |
|Farmland                      |       |     |    |                 ----         |         |        |                ----          |
|Mutual-100%      $10          |       |     |    |Casualty-100%    $41,750,000  |         |        |Neckura-100%    DM 15,825,681 |
- --------------------------------       |     |    --------------------------------         |        --------------------------------
                                       |     |                                             |        
- --------------------------------       |     |    --------------------------------         |        --------------------------------
|    COOPERATIVE SERVICE       |       |     |    |         SCOTTSDALE           |         |        |        NECKURA GENERAL       |
|          COMPANY             |       |     |    |      INSURANCE COMPANY       |         |        |       INSURANCE COMPANY      |
|Common Stock:    600 Shares   |       |     |    |            (SIC)             |         |        |                              |
|------------                  |       |     |    |Common Stock:    30,136       |         |        |Common Stock:    1,500        |
|                 Cost         |--------     |----|------------     Shares       | ----    |--------|------------     Shares       |
|                 ----         |             |    |                 Cost         |    |    |        |                 Cost         |
|Farmland         $3,506,173   |             |    |                 ----         |    |    |        |                 ----         |
|Mutual-100%                   |             |    |Casualty-100%    $150,000,000 |    |    |        |Neckura-100%     DM 1,656,925 |
|                              |             |    |                              |    |    |        |                              |
|                              |             |    |                              |    |    |        |                              |
- --------------------------------             |    --------------------------------    |    |        --------------------------------
                                             |                                        |    |        
- --------------------------------             |    --------------------------------    |    |        --------------------------------
| NATIONWIDE AGRIBUSINESS      |             |    |          SCOTTSDALE          |    |    |        |       COLUMBUS INSURANCE     |
|    INSURANCE COMPANY         |             |    |        SURPLUS LINES         |    |    |        |      BROKERAGE AND SERVICE   |
|Common Stock:    1,000,000    |             |    |       INSURANCE COMPANY      |    |    |        |              GmbH            |
|------------     Shares       |------------ |    | Common Stock:    100,000     |    |    |        |Common Stock:    1 Share      |
|                              |             |    | ------------     Shares      | ---|    |--------|------------                  |
|                    Cost      |             |    |                              |    |    |        |                 Cost         |
|Casualty-99.9%      ----      |             |    |                   Cost       |    |    |        |                 ----         |
|Other Capital:   $26,714,335  |             |    |                   ----       |    |    |        |Neckura-100%     DM 51,639    |
|-------------                 |             |    | SIC-100%          $6,000,000 |    |    |        |                              |
|Casualty-Ptd.    $   713,576  |             |    |                              |    |    |        |                              |
- --------------------------------             |    --------------------------------    |    |        --------------------------------
                                             |                                        |    |        
- --------------------------------             |    --------------------------------    |    |        --------------------------------
|    NATIONAL CASUALTY         |             |    |      NATIONAL PREMIUM &      |    |    |        |          LEBEN DIREKT        |
|          COMPANY             |             |    |    BENEFIT ADMINISTRATION    |    |    |        |        INSURANCE COMPANY     |
|           (NC)               |             |    |           COMPANY            |    |    |        |                              |
|Common Stock:    100 Shares   |             |    |Common Stock:    10,000       |    |    |        |Common Stock:    4,000 Shares |
|------------                  |-------------     |------------     Shares       |-----    ---------|------------                  |
|                 Cost         |                  |                 Cost         |         |        |                 Cost         |
|                 ----         |                  |                 ----         |         |        |                 ----         |
|Casualty-100%    $67,442,439  |                  |Scottsdale-100%  $10,000      |         |        |Neckura-100%     DM 4,000,000 |
|                              |                  |                              |         |        |                              |
|                              |                  |                              |         |        |                              |
- --------------------------------                  --------------------------------         |        --------------------------------
              |                                                                            |
- --------------------------------                  --------------------------------         |        --------------------------------
|    NCC OF AMERICA, LTD.      |                  |         SVM SALES            |         |        |          AUTO DIREKT         |
|        (INACTIVE)            |                  |            GmbH              |         |        |       INSURANCE COMPANY      |
|                              |                  |                              |         |        |                              |
|                              |                  |Common Stock:    50 Shares    |         |        |Common Stock:    1,500 Shares |
|                              |                  |------------                  |----------------- |------------                  |
|                              |                  |                 Cost         |                  |                 Cost         |
|NC-100%                       |                  |                 ----         |                  |                 ----         |
|                              |                  |Neckura-100%     DM 50,000    |                  |Neckura-100%     DM 1,643,149 |
|                              |                  |                              |                  |                              |
|                              |                  |                              |                  |                              |
- --------------------------------                  --------------------------------                  --------------------------------
                                
</TABLE>

<PAGE>   86
<TABLE>
<CAPTION>
                                                                                                                        (right side)
<S>     <C>                                       <C>                                              <C>         
                                                                                                            ------------------------
                                                                                                            | NATIONWIDE INSURANCE |
                                                                                                            | ENTERPRISE FOUNDATION|
                                                                                                            |                      |
                                                                                                            |      MEMBERSHIP      |
                                                                                                            |      NONPROFIT       |
                                                                                                            |     CORPORATION      |
                                                                                                            ------------------------
       -----------------------------------------------------------------------------
       |                                                                           |
       |                                                                           |
       |                           NATIONWIDE MUTUAL                               |
=======|                         FIRE INSURANCE COMPANY                            |
       |                                (FIRE)                                     |
       |                                                                           |
       |                                                                           |
       -----------------------------------------------------------------------------
                                                                       |
- ---------------                                                        --------------------------------------------------
              |                                                                                                         |
- -----------------------------------------------------------------------------------------------------------------       |
  |                                          |                                                                  |       |
  |     --------------------------------     |    --------------------------------                ----------------------------------
  |     |         SCOTTSDALE           |     |    |         NATIONWIDE           |                |          NATIONWIDE            |
  |     |      INDEMNITY COMPANY       |     |    |      COMMUNITY URBAN         |                |          CORPORATION           |
  |     |                              |     |    |       REDEVELOPMENT          |                |                                |
  |     |                              |     |    |        CORPORATION           |                |Common Stock:    Control:       |
  |     |Common Stock:    50,000       |     |    |Common Stock:    10 Shares    |                |------------     -------        |
  |-----|------------     Shares       |     |----|------------                  |                |$13,642,432      100%           |
  |     |                 Cost         |     |    |                 Cost         |                |         Shares     Cost        |
  |     |                 ----         |     |    |                 ----         |                |         ------     ----        |
  |     |Casualty-100%    $8,800,000   |     |    |Casualty-100%    $1,000       |                |Casualty 12,992,922 $751,352,485|
  |     |                              |     |    |                              |                |Fire        649,510   24,007,936|
  |     |                              |     |    |                              |                |          (See Page 2)          |
  |     --------------------------------     |    --------------------------------                ----------------------------------
  |                                          |                                                      
  |     --------------------------------     |    --------------------------------                                                  
  |     |         NATIONWIDE           |     |    |          INSURANCE           |                                                  
  |     |      INDEMNITY COMPANY       |     |    |     INTERMEDIARIES, INC.     |                                                  
  |     |                              |     |    |                              |                                                  
  |-----|Common Stock:    28,000       |     |----|Common Stock:    1,615        |                                                  
  |     |------------     Shares       |     |    |------------     Shares       |                                                  
  |     |                 Cost         |     |    |                 Cost         |                                                  
  |     |                 ----         |     |    |                 ----         |                                                  
  |     |Casualty-100%    $294,529,000 |     |    |Casualty-100%    $1,615,000   |                                                  
  |     --------------------------------     |    --------------------------------                                                  
  |                                          |                                                                                      
  |     --------------------------------     |    --------------------------------                                                  
  |     |          LONE STAR           |     |    |       NATIONWIDE CASH        |                                                  
  |     |     GENERAL AGENCY, INC.     |     |    |      MANAGEMENT COMPANY      |                                                  
  |     |                              |     |    |Common Stock:    100 Shares   |                                                  
  ------|Common Stock:    1,000        |     |----|------------                  |                                                  
  |     |------------     Shares       |     |    |                 Cost         |                                                  
  |     |                 Cost         |     |    |                 ----         |                                                  
  |     |                 ----         |     |    |Casualty-90%     $9,000       |                                                  
  |     |Casualty-100%    $5,000,000   |     |    |NW Adv. Serv.     1,000       |                                                  
  |     --------------------------------     |    --------------------------------                                                  
  |                   ||                     |                                                                                      
  |     --------------------------------     |    --------------------------------                                                  
  |     |   COLONIAL COUNTY MUTUAL     |     |    |       CALIFORNIA CASH        |                                                  
  |     |      INSURANCE COMPANY       |     |    |          MANAGEMENT          |                                                  
  |     |                              |     |    |          (Inactive)          |
  |     |Surplus Debentures            |     |    |                              |                                                  
  |     |------------------            |     |----|                              |                                                  
  |     |                 Cost         |     |    |                              |                                                  
  |     |                 ----         |     |    |                              |                                                  
  |     |Colonial         $500,000     |     |    |Casualty-100%                 |                                                  
  |     |Lone Star         150,000     |     |    |                              |                                                  
  |     --------------------------------     |    --------------------------------                                                  
  |                                          |                                                      
  |     --------------------------------     |    --------------------------------                                                  
  |     |       TIG COUNTRYWIDE        |     |    |         THE BEAK AND         |                                                  
  |     |      INSURANCE COMPANY       |     |    |       WIRE CORPORATION       |                                                  
  |     |Common Stock     12,500       |     |    |                              |                                                  
   -----|------------     Shares       |     |    |Common Stock:    750 Shares   |                                                  
  |     |                              |     -----|------------                  |                                                  
  |     |                 Cost         |     |    |                 Cost         |                                                  
  |     |                 ----         |     |    |                 ----         |                                                  
  |     |Casualty-100%    $215,273,000 |     |    |Casualty-100%    $1,419,000   |                                                  
  |     |                              |     |    |                              |                                                  
  |     --------------------------------     |    |                              |                                                  
  |                                          |    --------------------------------                                                  
  |                                          |
  |     --------------------------------     |    --------------------------------
  |     |     NATIONWIDE INSURANCE     |     |    |  NATIONWIDE/DISPATCH LLC     |
  |     |   ENTERPRISE SERVICES, LTD.  |     |    |                              |
  |     |                              |     |    |                              |
  |     |Single Member Limited         |     |    |                              |
  - - - |Liability Company             |     - - -|                              |
        |                              |          |                              |
        |                              |          |                              |
        |Casualty-100%                 |          |Casualty-90%                  |
        |                              |          |                              |
        --------------------------------          |                              |
                                                  --------------------------------

Subsidiary Companies      -- Solid Line
Contractual Association   -- Double Lines
Limited Liability Company -- Dotted Line

December 31, 1997
</TABLE>
<PAGE>   87
<TABLE>
<CAPTION>
                                                                                                                        (Left Side)

                                         ------------------------------------------------
                                        |              EMPLOYERS INSURANCE               |
                                        |                  OF WAUSAU                     |==========================================
                                        |               A MUTUAL COMPANY                 |
                                         ------------------------------------------------



























<S>            <C>                <C>             <C>               <C>              <C>               <C>
                              ------------------------------------------------------------------------------------------------------
                             |                                  |                                   |
                ---------------------------        ---------------------------        ---------------------------
               | NATIONWIDE LIFE INSURANCE |      |        NATIONWIDE         |      |   NATIONWIDE FINANCIAL    |
               |     COMPANY (NW LIFE)     |      |    FINANCIAL SERVICES     |      | INSTITUTION DISTRIBUTORS  |
               |                           |      |      CAPITAL TRUST        |      |   AGENCY, INC. (NFIDAI)   |
               | Common Stock: 3,814,779   |      | Preferred Stock:          |      | Common Stock:     1,000   |
               | ------------  Shares      |      | ---------------           |      | ------------      Shares  |
               |                           |      |                           |      |                           |
               | NFS--100%                 |      | NFS--100%                 |      | NFS--100%                 |
                ---------------------------        ---------------------------        ---------------------------
                               |                                                                    ||  
 ---------------------------   |   ---------------------------        ---------------------------   ||   -------------------------- 
|    NATIONWIDE LIFE AND    |  |  |         NATIONWIDE        |      |     FINANCIAL HORIZONS    |  ||  |                          |
| ANNUITY INSURANCE COMPANY |  |  |  ADVISORY SERVICES, INC.  |      |    DISTRIBUTORS AGENCY    |  ||  |                          |
|                           |  |  |      (NW ADV. SERV.)      |      |      OF ALABAMA, INC.     |  ||  |                          |
| Common Stock: 66,000      |  |  | Common Stock: 7,676       |      | Common Stock: 10,000      |  ||  |    FINANCIAL HORIZONS    |
| ------------  Shares      |--|--| ------------  Shares      |==||  | ------------  Shares      |--||==|    DISTRIBUTORS AGENCY   |
|                           |  |  |                           |  ||  |                           |  ||  |       OF OHIO, INC.      |
|               Cost        |  |  |               Cost        |  ||  |               Cost        |  ||  |                          |
|               ----        |  |  |               ----        |  ||  |               ----        |  ||  |                          |
| NW Life -100% $58,070,003 |  |  | NW Life -100% $5,996,261  |  ||  | NFIDAI -100% $100         |  ||  |                          |
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   -------------------------- 
                               |                                 ||                                 ||                              
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
|         NWE, INC.         |  |  |        NATIONWIDE         |  ||  |    LANDMARK FINANCIAL     |  ||  |                          |
|                           |  |  |  INVESTORS SERVICES, INC. |  ||  |        SERVICES OF        |  ||  |                          |
|                           |  |  |                           |  ||  |       NEW YORK, INC.      |  ||  |                          |
| Common Stock: 100         |  |  | Common Stock: 5 Shares    |  ||  | Common Stock: 10,000      |  ||  |    FINANCIAL HORIZONS    |
| ------------  Shares      |--|  | ------------              |==||  | ------------  Shares      |--||==|    DISTRIBUTORS AGENCY   |
|                           |  |  |                           |  ||  |                           |  ||  |     OF OKLAHOMA, INC.    |
|               Cost        |  |  |                     Cost  |  ||  |               Cost        |  ||  |                          |
|               ----        |  |  |                     ----  |  ||  |               ----        |  ||  |                          |
| NW Life -100% $35,971,375 |  |  | NW Adv. Serv. -100% $5,000|  ||  | NFIDAI -100% $10,100      |  ||  |                          |
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
                               |                                 ||                                 ||    
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
|   NATIONWIDE INVESTMENT   |  |  |    FINANCIAL HORIZONS     |  ||  |     FINANCIAL HORIZONS    |  ||  |                          |
|   SERVICES CORPORATION    |  |  |     INVESTMENT TRUST      |  ||  |      SECURITIES CORP.     |  ||  |                          |
|                           |  |  |                           |  ||  |                           |  ||  |                          |
| Common Stock: 5,000       |  |  |                           |  ||  | Common Stock: 10,000      |  ||  |    FINANCIAL HORIZONS    |
| ------------  Shares      |--|  |                           |==||  | ------------  Shares      |--||==|    DISTRIBUTORS AGENCY   |
|                           |  |  |                           |  ||  |                           |  ||  |       OF TEXAS, INC.     |
|               Cost        |  |  |                           |  ||  |               Cost        |  ||  |                          |
|               ----        |  |  |                           |  ||  |               ----        |  ||  |                          |
| NW Life -100% $529,728    |  |  |      COMMON LAW TRUST     |  ||  | NFIDAI -100% $153,000     |  ||  |                          |
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
                               |                                 ||                                 ||                    
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
|     NATIONWIDE REALTY     |  |  |         NATIONWIDE        |  ||  |   AFFILIATE AGENCY, INC.  |  ||  |                          |
|      PROPERTIES, LTD.     |  |  |         INVESTING         |  ||  |                           |  ||  |                          |
|                           |  |  |         FOUNDATION        |  ||  |                           |  ||  |                          |
| Units:                    |  |  |                           |  ||  | Common Stock: 100         |  ||  |          AFFILIATE       |
| ------                    - -|  |                           |==||  | ------------  Shares      |--||==|          AGENCY OF       |
|                           |  |  |                           |  ||  |                           |      |          OHIO, INC.      |
|                           |  |  |                           |  ||  |               Cost        |      |                          |
| NW Life -90%              |  |  |                           |  ||  |               ----        |      |                          |
| NW Mutual-10%             |  |  |      COMMON LAW TRUST     |  ||  | NFIDAI -100% $100         |      |                          |
 ---------------------------   |   ---------------------------   ||   ---------------------------        --------------------------
                               |                                 ||                                                                
 ---------------------------   |   ---------------------------   ||                               
|        NATIONWIDE         |  |  |         NATIONWIDE        |  ||                               
|       PROPERTIES, LTD.    |  |  |          INVESTING        |  ||                               
|                           |  |  |        FOUNDATION II      |  ||                               
| Units:                    - -|  |                           |  ||                               
| ------                    |     |                           |==||                               
|                           |     |                           |  ||                               
|                           |     |                           |  ||                               
| NW Life -97.6%            |     |                           |  ||                               
| NW Mutual -2.4%           |     |      COMMON LAW TRUST     |  ||                               
 ---------------------------       ---------------------------   ||                               
                                                                 ||                               
                                   ---------------------------   ||                               
                                  |         NATIONWIDE        |  ||                               
                                  |      SEPARATE ACCOUNT     |  ||                               
                                  |            TRUST          |  ||                               
                                  |                           |  ||                               
                                  |                           |__||                               
                                  |                           |                                   
                                  |                           |                                   
                                  |                           |                                   
                                  |      COMMON LAW TRUST     |                                   
                                   ---------------------------                                    
</TABLE>                           
<PAGE>   88
<TABLE>
<CAPTION>
                                                                                                                           (Center)
                                               NATIONWIDE INSURANCE ENTERPRISE (R)
<S>            <C>                <C>             <C>               <C>              <C>               <C>
                                         ------------------------------------------------
                                        |               NATIONWIDE MUTUAL                |
========================================|               INSURANCE COMPANY                |==========================================
                                        |                  (CASUALTY)                    |
                                         ------------------------------------------------
                                                                 |
                                                                 |        ----------------------------------------------------------
                                                                 |        |     
                                               ---------------------------------------
                                              |    NATIONWIDE CORPORATION (NW CORP)   |
                                              |   Common Stock:           Control     |
                                              |   ------------            -------     |
                                              |    13,642,432               100%      |
                                              |              Shares      Cost         |
                                              |             ------      ----          |
                                              | Casualty    12,992,922   $751,352,485 |
                                              | Fire           649,510     24,007,936 |
                                               ---------------------------------------
                                                                  |-----------------------------------------------------------------
                                                    ---------------------------                      |
                                                   |    NATIONWIDE FINANCIAL   |                     |
                                                   |    SERVICES, INC. (NFS)   |                     | 
                                                   |                           |                     |
                                                   | Common Stock: Control     |                     |
                                                   | ------------  -------     |                     |
                                                   |                           |                     |
                                                   |                           |                     |
                                                   | Class A     Public--100%  |                     |
                                                   | Class B     NW Corp--100% |                     |
                                                    ---------------------------                      |
                                                                  |                                  |     
              ----------------------------------------------------------------------                 | 
              |                               |                                    |                 |
 ---------------------------    ---------------------------         ---------------------------      |   ------------------------- 
|    IRVIN L. SCHWARTZ      |  | PUBLIC EMPLOYEES BENEFIT  |       |      NEA VALUEBUILDER     |     |  |    NATIONWIDE GLOBAL    |
|       & ASSOCIATES        |  |   SERVICES CORPORATION    |       |   INVESTOR SERVICES, INC. |     |  |      HOLDINGS, INC.     |
|                           |  |         (PEBSCO)          |       |             (NEA)         |     |  |                         | 
| Common Stock: Control     |  | Common Stock: 236,494     |==||   | Common Stock: 500         |= || |  | Common Stock: 1 Share   | 
| ------------  -------     |  | ------------  Shares      |  ||   | ------------  Shares      |  || |--| ------------            | 
|                           |  |                           |  ||   |                           |  || |  |                         | 
|                           |  |                           |  ||   |                           |  || |  |             Cost        | 
| Class A     Other -100%   |  |                           |  ||   |                           |  || |  |             ----        | 
| Class B     NFS -100%     |  | NFS -100%                 |  ||   | NFS -100%                 |  || |  | NW Corp-100%  $7,000,00 | 
- ----------------------------   ----------------------------   ||   ----------------------------   || |  --------------------------  
                                ---------------------------   ||    ---------------------------   || |                              
                               |         PEBSCO OF         |  ||   |     NEA VALUEBUILDER      |  || |  --------------------------  
                               |          ALABAMA          |  ||   |     INVESTOR SERVICES     |  || |  |   MRM INVESTMENT, INC.  | 
                               |                           |  ||   |     OF ALABAMA, INC.      |  || |  |                         | 
                               | Common Stock: 100,000     |  ||   | Common Stock: 500         |  || |  |                         | 
                               | ------------  Shares      |--||   | ------------  Shares      |--|| __ | Common Stock: 1 Share   | 
                               |                           |  ||   |                           |  ||    | -----------             | 
                               |               Cost        |  ||   |               Cost        |  ||    |                         | 
                               |               ----        |  ||   |               ----        |  ||    |             Cost        | 
                               | PEBSCO -100%  $1,000      |  ||   | NEA -100%      $5,000     |  ||    |             ----        | 
                                ---------------------------   ||    ---------------------------   ||    | NW Corp.-100% $7,000,000| 
                                                              ||                                  ||    --------------------------  
                                ---------------------------   ||    ---------------------------   ||                                
                               |         PEBSCO OF         |  ||   |     NEA VALUEBUILDER      |  ||                                
                               |         ARKANSAS          |  ||   |     INVESTOR SERVICES     |  ||                                
                               |                           |  ||   |      OF ARIZONA, INC.     |  ||                                
                               | Common Stock: 50,000      |  ||   | Common Stock: 100         |  ||                                
                               | ------------  Shares      |--||   | ------------  Shares      |--||                                
                               |                           |  ||   |                           |  ||                                
                               |               Cost        |  ||   |               Cost        |  ||                                
                               |               ----        |  ||   |               ----        |  ||                                
                               | PEBSCO -100%  $500        |  ||   | NEA -100%     $1,000      |  ||                                
                                ---------------------------   ||    ---------------------------   ||                                
                                                              ||                                  ||                                
                                ---------------------------   ||    ---------------------------   ||                                
                               |  PEBSCO OF MASSACHUSETTS  |  ||   |     NEA VALUEBUILDER      |  ||                                
                               |  INSURANCE AGENCY, INC.   |  ||   |     INVESTOR SERVICES     |  ||                                
                               |                           |  ||   |      OF MONTANA, INC.     |  ||                                
                               | Common Stock: 1,000       |  ||   | Common Stock: 500         |  ||                                
                               | ------------  Shares      |--||   | ------------  Shares      |--||                                
                               |                           |  ||   |                           |  ||                                
                               |               Cost        |  ||   |               Cost        |  ||                                
                               |               ----        |  ||   |               ----        |  ||                                
                               | PEBSCO -100%  $1,000      |  ||   | NEA -100%     $500        |  ||                                
                                ---------------------------   ||    ---------------------------   ||                                
                                                              ||                                  ||                                
                                ---------------------------   ||    ---------------------------   ||     -------------------------  
                               |         PEBSCO OF         |  ||   |     NEA VALUEBUILDER      |  ||    |    NEA VALUEBUILDER     | 
                               |          MONTANA          |  ||   |     INVESTOR SERVICES     |  ||    |    INVESTOR SERVICES    | 
                               |                           |  ||   |      OF NEVADA, INC.      |  ||    |      OF OHIO, INC.      | 
                               | Common Stock: 500         |  ||   | Common Stock: 500         |  ||    |                         | 
                               | ------------  Shares      |--||   | ------------  Shares      |--||====|                         | 
                               |                           |  ||   |                           |  ||    |                         | 
                               |               Cost        |  ||   |               Cost        |  ||    |                         |
                               |               ----        |  ||   |               ----        |  ||    |                         | 
                               | PEBSCO -100%  $500        |  ||   | NEA -100%     $500        |  ||    |                         | 
                                ---------------------------   ||    ---------------------------   ||    --------------------------  
                                                              ||                                  ||                                
                                ---------------------------   ||    ---------------------------   ||     -------------------------  
                               |         PEBSCO OF         |  ||   |     NEA VALUEBUILDER      |  ||    |    NEA VALUEBUILDER     | 
                               |        NEW MEXICO         |  ||   |     INVESTOR SERVICES     |  ||    |    INVESTOR SERVICES    | 
                               |                           |  ||   |      OF WYOMING, INC.     |  ||    |    OF OKLAHOMA, INC.    | 
                               | Common Stock: 1,000       |  ||   | Common Stock: 500         |  ||    |                         | 
                               | ------------  Shares      |--||   | ------------  Shares      |--||====|                         | 
                               |                           |  ||   |                           |  ||    |                         | 
                               |               Cost        |  ||   |               Cost        |  ||    |                         | 
                               |               ----        |  ||   |               ----        |  ||    |                         | 
                               | PEBSCO -100%  $1,000      |  ||   | NEA -100%     $500        |  ||    |                         | 
                                ---------------------------   ||    ---------------------------   ||    --------------------------  
                                                              ||                                  ||                                
                                ---------------------------   ||    ---------------------------   ||    --------------------------  
                               |                           |  ||   |     NEA VALUEBUILDER      |  ||    |    NEA VALUEBUILDER     | 
                               |                           |  ||   |    SERVICES INSURANCE     |  ||    |   INVESTOR SERVICES     | 
                               |         PEBSCO OF         |  ||   |       AGENCY, INC.        |  ||    |     OF TEXAS, INC.      | 
                               |        TEXAS, INC.        |  ||   | Common Stock: 100         |  ||    |                         | 
                               |                           |==||   | ------------  Shares      |--||=== |                         |
                               |                           |       |                           |        |                         | 
                               |                           |       |               Cost        |        |                         | 
                               |                           |       |               ----        |        |                         | 
                               |                           |       | NEA -100%     $1,000      |        |                         | 
                                ---------------------------         ---------------------------         --------------------------  
</TABLE>
<PAGE>   89
<TABLE>
<CAPTION>
                                                                                                                            (Right)

<S>            <C>                <C>             <C>               <C>              <C>               <C>
                                         ------------------------------------------------
                                        |               NATIONWIDE MUTUAL                |
========================================|            FIRE INSURANCE COMPANY              |
                                        |                   (FIRE)                       |
                                         ------------------------------------------------
                                                                 |
- -----------------------------------------------------------------|   












- ----------------------------------------------------------------------------------------------
                              |                                |                              |
                ---------------------------         ------------------------------       ------------------------------
               |      GATES, MCDONALD        |     |   EMPLOYERS LIFE INSURANCE   |     |          NATIONWIDE          |
               |     & COMPANY (GATES)       |     |       OF WAUSAU (ELIOW)      |     |    HEALTH PLANS, INC. (NHP)  |
               |                             |     |                              |     |                              |
               | Common Stock:   254         |     | Common Stock:   250,000      |     | Common Stock:   100          |        
           |-- | ------------    Shares      |  |--| ------------    Shares       |  |--| ------------    Shares       |
           |   |                             |  |  |                              |  |  |                              |
           |   |                 Cost        |  |  |                 Cost         |  |  |                 Cost         | 
           |   |                 ----        |  |  |                 ----         |  |  |                 ----         |
           |   | NW CORP. -100%  $25,683,532 |  |  | NW CORP. -100%  $126,509,480 |  |  | NW CORP. -100%  $14,603,732  |
           |    -----------------------------   |   ------------------------------   |   ------------------------------
           |                                    |                                    |
           |    ---------------------------     |   ------------------------------   |   ------------------------------
           |   |  GATES, MCDONALD & COMPANY  |  |  |       WAUSAU PREFERRED       |  |  |    NATIONWIDE MANAGEMENT     |
           |   |      OF NEW YORK, INC.      |  |  |      HEALTH INSURANCE CO.    |  |  |         SYSTEMS, INC.        |
           |   |                             |  |  |                              |  |  |                              |
           |   | Common Stock:   3           |  |  | Common Stock:   200          |  |  | Common Stock:   100          |        
           |-- | ------------    Shares      |  |--| ------------    Shares       |  |--| ------------    Shares       |
           |   |                             |     |                              |  |  |                              |
           |   |                 Cost        |     |                 Cost         |  |  | NHP             Cost         | 
           |   |                 ----        |     |                 ----         |  |  |                 ----         |
           |   | GATES -100%     $106,947    |     | ELIOW -100%     $57,413,193  |  |  | Inc. -100%      $25,149      |
           |    -----------------------------       ------------------------------   |   ------------------------------
           |                                                                         |
           |    -----------------------------                                        |   ------------------------------
           |   |  GATES, MCDONALD & COMPANY  |                                       |  |            NATIONWIDE        |
           |   |         OF NEVADA           |                                       |  |          AGENCY, INC.        |
           |   |                             |                                       |  |                              |
           |   | Common Stock:   40          |                                       |  | Common Stock:   100          |        
           |-- | ------------    Shares      |                                       |--| ------------    Shares       |
           |   |                             |                                          |                              |
           |   |                 Cost        |                                          |                 Cost         | 
           |   |                 ----        |                                          | NHP             ----         |
           |   | Gates -100%     $93,750     |                                          | Inc. -99%       $116,077     |
           |    -----------------------------                                            ------------------------------
           |
           |    -----------------------------     
           |   |       GATESMCDONALD         |  
           |   |     HEALTH PLUS, INC.       |  
           |   |                             |  
           |   | Common Stock:   200         |       
           |-- | ------------    Shares      |  
               |                             |  
               |                 Cost        |  
               |                 ----        |  
               | Gates -100%     $2,000,000  |  
                -----------------------------   









                                                                                Subsidiary Companies    --   Solid Line

                                                                                Contractual Association  --  Double Line
                                                                                
                                                                                Limited Liability Company -- Dotted Line




     
                                                                                                         December 31, 1997

                                                                                                                    Page 2
</TABLE>
                                                
                                                                              
<PAGE>   90



Item 27.      NUMBER OF CONTRACT OWNERS
              
   
              The number of Contract Owners of Qualified and Non-Qualified
              Contracts as of January 31, 1998 was 272,287 and 101,469
              respectively.
    

Item 28.      INDEMNIFICATION

              Provision is made in the Company's Amended and Restated 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 Advisory Services, Inc. ("NAS") acts as principal
                    underwriter and general distributor for the Nationwide
                    Multi-Flex Variable Account, Nationwide DC Variable Account,
                    Nationwide DCVA II, Nationwide Variable Account-II,
                    Nationwide Variable Account-5, Nationwide Variable
                    Account-6, Nationwide Variable Account-8, Nationwide
                    Variable Account-9, Nationwide VA Separate Account-A,
                    Nationwide VA Separate Account-B, Nationwide VA Separate
                    Account-C, Nationwide VL Separate Account-A, Nationwide VL
                    Separate Account-B, Nationwide VL Separate Account-C
                    Nationwide VLI Separate Account-2, Nationwide VLI Separate
                    Account-3, Nationwide VLI Separate Account-4, NACo Variable
                    Account and Nationwide Variable Account, all of which are
                    separate investment accounts of the Company or its
                    affiliates.

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

              (b)

                       NATIONWIDE ADVISORY SERVICES, INC.
                             DIRECTORS AND OFFICERS

<TABLE>
<CAPTION>
                                                                       POSITIONS AND OFFICES
         NAME AND BUSINESS ADDRESS                                        WITH UNDERWRITER
<S>                                                                   <C>
Joseph J. Gasper                                                       President and Director
One Nationwide Plaza
Columbus, OH  43215

Dimon R. McFerson                                              Chairman of the Board of Directors and
One Nationwide Plaza                                                        Chairman and
Columbus, OH  43215                                             Chief Executive Officer--Nationwide
                                                                 Insurance Enterprise and Director

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

</TABLE>

                                   136 of 145
<PAGE>   91



              (b)

                       NATIONWIDE ADVISORY SERVICES, INC.
                             DIRECTORS AND OFFICERS

   
<TABLE>
<CAPTION>
<S>                                                                   <C>
Susan A. Wolken                                                               Director
One Nationwide Plaza
Columbus, OH 43215

Robert J. Woodward, Jr.                                     Executive Vice President - Chief Investment
One Nationwide Plaza                                                    Officer and Director
Columbus, OH 43215

Elizabeth A. Davin                                                      Assistant Secretary
One Nationwide Plaza
Columbus, OH 43215

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

Dennis W. Click                                                              Secretary
One Nationwide Plaza
Columbus, OH  43215

Peter J. Neckermann                                                        Vice President
One Nationwide Plaza
Columbus, OH  43215

James F. Laird, Jr.                                                  Vice President and General
One Nationwide Plaza                                                          Manager
Columbus, OH  43215

Edwin P. Mc Causland                                             Senior Vice President-Fixed Income
One Nationwide Plaza                                                         Securities
Columbus, OH 43215

William G. Goslee
One Nationwide Plaza                                                       Vice President
Columbus, OH  43215

Charles Bath
One Nationwide Plaza                                                Vice President - Investments
Columbus, OH  43215

Joseph P. Rath                                                      Vice President - Compliance
One Nationwide Plaza
Columbus, OH 43215

Christopher A. Cray                                                          Treasurer
One Nationwide Plaza
Columbus, OH 43215

David E. Simaitis                                                       Assistant Secretary
One Nationwide Plaza
Columbus, OH 43215

Patricia J. Smith                                                       Assistant Secretary
One Nationwide Plaza
Columbus, OH 43215

</TABLE>
    

<TABLE>
<CAPTION>
              (c) NAME OF         NET UNDERWRITING          COMPENSATION ON
                 PRINCIPAL          DISCOUNTS AND            REDEMPTION OR          BROKERAGE
                UNDERWRITER          COMMISSIONS             ANNUITIZATION         COMMISSIONS      COMPENSATION
               <S>                 <C>                      <C>                 <C>                 <C>
                 Nationwide              N/A                      N/A                  N/A                N/A
                  Advisory
                  Services,
                    Inc.

</TABLE>



                                   137 of 145
<PAGE>   92



Item 30.      LOCATION OF ACCOUNTS AND RECORDS

              Robert O. Cline
              Nationwide Life Insurance Company
              One Nationwide Plaza
              Columbus, OH  43215

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 postcard 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 represents that any of the Contracts which are
              issued pursuant to Section 403(b) of the Code is issued by the
              Company through the Registrant in reliance upon, and in compliance
              with, a no-action letter issued by the Staff of the Securities and
              Exchange Commission to the American Council of Life Insurance
              (publicly available November 28, 1988) permitting withdrawal
              restrictions to the extent necessary to comply with Section
              403(b)(11) of the Code.

              The Company represents that the fees and charges deducted under
              the Contract in the aggregate are reasonable in relation to the
              services rendered, the expenses expected to be incurred and risks
              assumed by the Company.




                                   138 of 145
<PAGE>   93



                                   Offered by
                        Nationwide Life Insurance Company







                        NATIONWIDE LIFE INSURANCE COMPANY







                        Nationwide Variable Account - II

                       Deferred Variable Annuity Contract






                                   PROSPECTUS






   
                                   May 1, 1998
    



                                   139 of 145
<PAGE>   94



   
  INDEPENDENT AUDITORS' CONSENT AND REPORT ON FINANCIAL STATEMENT SCHEDULES
    

The Board of Directors of Nationwide Life Insurance Company and 
Contract Owners of the Nationwide Variable Account-II:

   
The audits referred to in our report on Nationwide Life Insurance Company (the
Company) dated January 30, 1998 included the related financial statement
schedules as of December 31, 1997, and for each of the years in the three-year
period ended December 31, 1997, included in the registration statement. These
financial statement schedules are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statement schedules based on our audits. In our opinion, such financial
statement schedules, when considered in relation to the basic consolidated
financial statements taken as a whole, present fairly in all material respects
the information set forth herein.
    


We consent to the use of our reports included herein and to the reference to our
firm under the heading "Services" in the Statement of Additional Information.


                                                           KPMG Peat Marwick LLP


Columbus, Ohio

   
April 24, 1998
    




                                   140 of 145
<PAGE>   95

<PAGE>   1



                                                                     SCHEDULE I

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

                             As of December 31, 1997
<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------   -------------  --------------  ---------------
                                  Column A                                        Column B       Column C         Column D
- -----------------------------------------------------------------------------   -------------  --------------  ---------------
                                                                                                                 Amount at
                                                                                                                which shown
                                                                                                                   in the
                                                                                                  Market        consolidated
                             Type of Investment                                     Cost           value       balance sheet
- -----------------------------------------------------------------------------   -------------  --------------  ---------------
Fixed maturity securities available-for-sale:
   Bonds:
<S>                                                                              <C>            <C>             <C>       
      U.S. Government and government agencies and authorities                    $  3,859.7     $  3,981.7      $  3,981.7
      States, municipalities and political subdivisions                                 1.6            1.6             1.6
      Foreign governments                                                              93.3           95.8            95.8
      Public utilities                                                              1,555.3        1,609.8         1,609.8
      All other corporate                                                           7,223.0        7,515.2         7,515.2
                                                                                 ----------     ----------      ----------
          Total fixed maturity securities available-for-sale                       12,732.9       13,204.1        13,204.1
                                                                                 ----------     ----------      ----------

Equity securities available-for-sale:
   Common stocks:
      Industrial, miscellaneous and all other                                          67.8           78.0            78.0
   Non-redeemable preferred stock                                                       -              2.4             2.4
                                                                                 ----------     ----------      ----------
          Total equity securities available-for-sale                                   67.8           80.4            80.4
                                                                                 ----------     ----------      ----------

Mortgage loans on real estate, net                                                  5,228.1                        5,181.6   (1)
Real estate, net:
   Investment properties                                                              254.9                          235.7   (1)
   Acquired in satisfaction of debt                                                    82.6                           75.7   (1)
Policy loans                                                                          415.3                          415.3
Other long-term investments                                                            27.9                           25.2   (2)
Short-term investments                                                                358.4                          358.4
                                                                                 ----------                     ----------
          Total investments                                                       $19,167.9                      $19,576.4
                                                                                 ==========                     ==========
</TABLE>
- ----------
(1)  Difference from Column B is primarily due to valuation allowances due to
     impairments on mortgage loans on real estate and due to accumulated
     depreciation and valuation allowances due to impairments on real estate.
     See note 3 to the consolidated financial statements.
(2)  Difference from Column B is primarily due to operating gains (losses) of
     investments in limited partnerships.

See accompanying independent auditors' report.


<PAGE>   2


                                                                  SCHEDULE III

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                       SUPPLEMENTARY INSURANCE INFORMATION
                            (in millions of dollars)

   As of December 31, 1997, 1996 and 1995 and for each of the years then ended
<TABLE>
<CAPTION>
- --------------------------------   ----------------- -------------------- ------------------- ------------------ ---------------
              Column A                  Column B          Column C             Column D           Column E          Column F
- --------------------------------   ----------------- -------------------- ------------------- ------------------ ---------------
                                        Deferred        Future policy                           Other policy
                                         policy       benefits, losses,        Unearned          claims and
                                      acquisition        claims and            premiums       benefits payable      Premium
              Segment                    costs          loss expenses            (1)                 (1)            revenue
- -------------------------------   ------------------ -------------------- ------------------- ------------------ ---------------

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

1996: Variable Annuities                $  792.1       $         -                                                 $     -
          Fixed Annuities                  242.0            13,388.9                                                    24.0
          Life Insurance                   414.4             2,391.5                                                   174.6
          Corporate and Other              (82.0)            1,820.2                                                     -
                                        --------       -------------                                               ---------
             Total                      $1,366.5           $17,600.6                                               $   198.6
                                        ========       =============                                               =========

1995: Variable Annuities                $  569.8       $         -                                                 $     -
          Fixed Annuities                  220.7            12,759.3                                                    32.8
          Life Insurance                   366.9             2,282.6                                                   166.3
          Corporate and Other             (136.9)            1,730.0                                                     -
                                        --------       -------------                                               ---------
             Total                      $1,020.5       $    16,771.9                                               $   199.1
                                        ========       =============                                               =========


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

<C>                                    <C>             <C>                     <C>                  <C>   
1997: Variable Annuities                $  (26.8)         $      5.9           $  87.8             $ 159.4
          Fixed Annuities                1,098.2               846.7              39.8                85.4
          Life Insurance                   189.1               227.5              39.6                94.5
          Corporate and Other              148.7               114.7               -                  45.6
                                        --------          ----------           -------             -------
             Total                      $1,409.2          $  1,194.8           $ 167.2             $ 384.9
                                        ========          ==========           =======             =======

1996: Variable Annuities                $  (21.4)         $      4.6           $  57.4             $ 132.3
          Fixed Annuities                1,050.6               838.5              38.6                79.7
          Life Insurance                   174.0               211.4              37.4                79.0
          Corporate and Other              154.6               106.1               -                  51.4
                                        --------          ----------           -------             -------
             Total                      $1,357.8          $  1,160.6           $ 133.4             $ 342.4
                                        ========          ==========           =======             =======

1995: Variable Annuities                $  (17.6)         $      2.9           $  26.3             $ 109.1
          Fixed Annuities                1,002.7               805.0              29.5                80.3
          Life Insurance                   171.2               202.0              31.0                68.8
          Corporate and Other              137.7               105.6              (4.1)               14.8
                                        --------          ----------           -------             -------
             Total                      $1,294.0          $  1,115.5           $  82.7             $ 273.0
                                        ========          ==========           =======             =======
</TABLE>
- ----------
(1) Unearned premiums and other policy claims and benefits payable are included
    in Column C amounts.
(2) Allocations of net investment income and certain operating expenses are
    based on a number of assumptions and estimates, and reported operating
    results would change by segment if different methods were applied.


See accompanying independent auditors' report.




<PAGE>   3


                                                                    SCHEDULE IV

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                                   REINSURANCE
                            (in millions of dollars)

   As of December 31, 1997, 1996 and 1995 and for each of the years then ended

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

<S>                                                  <C>             <C>               <C>           <C>                 <C> 
1997:
  Life insurance in force                           $ 52,648.4       $13,678.7       $  289.7      $  39,259.4           0.7%
                                                   ===========       =========       ========      ===========        =======

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


1996:
  Life insurance in force                            $47,150.6       $11,164.6       $  288.6      $  36,274.6            0.8%
                                                   ===========       =========       ========      ===========        =======

  Premiums:
    Life insurance                                  $    225.6       $    29.3       $    2.3      $     198.6            1.2%
    Accident and health insurance                        291.9           305.8           13.9              -            N/A
                                                   -----------       ---------       --------      -----------        -------
        Total                                       $    517.5       $   335.1       $   16.2      $     198.6            8.2%
                                                   ===========       =========       ========      ===========        =======


1995:
  Life Insurance in force                            $41,087.9       $ 8,935.7       $  391.2      $  32,543.4            1.2%
                                                   ===========       =========       ========      ===========        =======

  Premiums:
    Life insurance                                  $    221.3       $    24.4       $    2.2      $     199.1            1.1%
    Accident and health insurance                        298.0           313.0           15.0              -            N/A
                                                   -----------       ---------       --------      -----------        -------
        Total                                       $    519.3       $   337.4       $   17.2      $     199.1            8.6%
                                                   ===========       =========       ========      ===========        =======
</TABLE>
- ----------
Note:  The life insurance caption represents principally premiums from
       traditional life insurance and life-contingent immediate annuities and
       excludes deposits on investment products and universal life insurance
       products.

See accompanying independent auditors' report.




<PAGE>   4


                                                                    SCHEDULE V

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                        VALUATION AND QUALIFYING ACCOUNTS
                            (in millions of dollars)

                  Years ended December 31, 1997, 1996 and 1995

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

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


1996:
  Valuation allowances - mortgage loans on real estate      $   49.1        $  4.5         $  -          $  2.6       $  51.0
  Valuation allowances - real estate                            25.8         (10.6)           -             -            15.2
                                                            --------        ------       -------        -------       -------
      Total                                                 $   74.9        $ (6.1)        $  -          $  2.6       $  66.2
                                                            ========        ======       =======        =======       =======


1995:
  Valuation allowances - fixed maturity securities          $    -          $  8.9         $  -          $  8.9       $   -
  Valuation allowances - mortgage loans on real estate          46.4           7.4            -             4.7          49.1
  Valuation allowances - real estate                            27.3          (1.5)           -             -            25.8
                                                            --------        ------       -------        -------       -------
      Total                                                 $   73.7        $ 14.8         $  -          $ 13.6       $  74.9
                                                            ========        ======       =======        =======       =======
</TABLE>

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




See accompanying independent auditors' report.


<PAGE>   96



                                   SIGNATURES

   
As required by the Securities Act of 1933, the Registrant, NATIONWIDE VARIABLE
ACCOUNT-II, certifies that it meets the requirements of Securities Act 485 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 24th day of April, 1998.
    

                                          NATIONWIDE VARIABLE ACCOUNT-II
                                 -----------------------------------------------
                                                  (Registrant)

                                        NATIONWIDE LIFE INSURANCE COMPANY
                                 -----------------------------------------------
                                                  (Depositor)

   
                                              By/s/JOSEPH P. RATH
                                 -----------------------------------------------
                                                   Joseph P. Rath
                                   Vice President-Product and Market Compliance

As required by the Securities Act of 1933, this Post-Effective Amendment has
been signed by the following persons in the capacities indicated on this 24th
day of April, 1998.
    

              SIGNATURE                                 TITLE

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

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

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

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

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

CHARLES L. FUELLGRAF, JR.                              Director
- ----------------------------
Charles L. Fuellgraf, Jr.

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

DIMON R. McFERSON                        Chairman and Chief Executive Officer
- ----------------------------        Nationwide Insurance Enterprise and Director
Dimon R. McFerson                   

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

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

C. RAY NOECKER                                         Director
- ----------------------------
C. Ray Noecker

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

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

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

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

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

HAROLD W. WEIHL                                        Director
- ----------------------------
Harold W. Weihl


   
<TABLE>
<S>                                                                   <C>
                                                                            By/s/JOSEPH P. RATH
                                                                      ----------------------------
                                                                                Joseph P. Rath
                                                                               Attorney-in-Fact
</TABLE>
    


                                   145 of 145

<PAGE>   1








                                  EXHIBIT NO. 5
                          VARIABLE ANNUITY APPLICATION
<PAGE>   2

<TABLE>
<CAPTION>
[THE BEST OF AMERICA(c) LOGO]
                                                    

                                                 THE BEST OF AMERICA(R) IV ANNUITY
                                                    APPLICATION/ENROLLMENT CARD

- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                              <C>                               <C>
PLAN TYPE  AN OPTION MUST BE SELECTED                                              

This contract is established as a:         [ ]  401(k) Plan Information required            [ ] 403 (b) Disclosure form required    
[ ] NON-QUALIFIED                          [ ]  SIMPLE 401(k) Plan Information required     [ ] 403 (b) ERISA Disclosure form &
[ ] IRA                                    [ ]  401(a) Disclosure form required                  Plan info form required
[ ] SEP IRA 5305 Form Required             [ ]  CRT (Charitable Remainder Trust)            [ ] ORP 403(b) Disclosure form required
[ ] ROTH IRA Statement of Understanding            Transmittal Form Required                                                 
           & Custodial Form Required                                                                                            
- -------------------------------- ---------------------------------- ---------------------------------------------------------------
CONTRACT OWNER                                                     [  ]  CONTINGENT OWNER          [  ] JOINT OWNER
- --------------------------------
 Last Name or Plan Name                                            Last Name           Spouse only unless prohibited by law

- ------------------------------------------------                   ----------------------------------------------------------------

 First Name or Plan Name (continued)                  MI           First Name                                                   MI

- ------------------------------------------------    -------        -----------------------------------------------------------  ---

 Address                                                            Address
        ----------------------------------------                           --------------------------------------------------------

        ----------------------------------------                           --------------------------------------------------------

Sex   [ ] M  [ ] F  Birthdate                   /     /               Sex   [ ]  M     [  ] F   Birthdate              /      /
                               -----------------------------------                                        -------------------------
                                       MM     DD    YYYY                                                    MM    DD    YYYY
Soc. Sec. No. or Tax ID                                            Soc. Sec. No. or Tax ID
                       --------------------------------------                              ----------------------------------------

  ---------------------------------------------------------------------------------------------------------------------------------
  ANNUITANT          Complete only if different from                [ ] CONTINGENT ANNUITANT  (Complete only if applicable)
   Last Name         primary contract owner.                        Last Name

- ------------------------------------------------                   ----------------------------------------------------------------

 First Name                                            MI           First Name                                                   MI

- ------------------------------------------------    -------        -----------------------------------------------------------  ---

 Address                                                                   
        ----------------------------------------                                                                           

        ----------------------------------------                                                                             

                           Maximum issue age through age 78

Sex   [ ] M  [ ] F                Birthdate   /     /               Sex [ ]   M  [ ]   F   Birthdate              /      /
                         -----------------------------------                                         ------------------------------
                                       MM     DD    YYYY                                                    MM    DD    YYYY
Soc. Sec. No.                                                      Soc. Sec. No.
              -----------------------------------------------                   --------- ----------------------------------------

Occupation                            Employer
          ---------------------------          ------------------
- -----------------------------------------------------------------------------------------------------------------------------------
BENEFICIARY               BENEFICIARY WILL RECEIVE DEATH BENEFIT UPON DEATH OF ANNUITANT (AND CONTINGENT ANNUITANT, IF NAMED).
                                                                                Relationship                           Birthdate
Primary  Contingent       Print Full Name (Last, First, MI)       Allocation    to Annuitant       Soc. Sec. No.       MM/DD/YYYY

[  ]                                                                        %                                               / /
                          -----------------------------------     ---------     ----------------  -----------------    ------------

[  ]        [  ]                                                            %                                               / /
                          -----------------------------------     ---------     ----------------  -----------------    ------------

[  ]        [  ]                                                            %                                               / /
                          -----------------------------------     ---------     ----------------  -----------------    ------------

[  ]        [  ]                                                            %                                               / /
                          -----------------------------------     ---------     ----------------  -----------------    ------------

- ---------------------------------------------------- -------------------------------------------------------------------------------
ANNUITY PURCHASE PAYMENTS     [ ] PAYMENT ENCLOSED    [ ] SALARY REDUCTION   [  ] ROLLOVER
                              [ ] OTHER                   Apply for Tax Year ______                                          

First Purchase Payment $__________________________ submitted. A copy of this
application properly signed by the producer will constitute receipt for such
amount. If this application is declined by the Company, there will be no
liability on the part of the Company, and any payments submitted with this
application will be refunded. 
- ------------------------------------------------------------------------------
REMARKS
</TABLE>                                           
                                                                 [LOGO]

APOA-3658    Product of Nationwide Life Insurance Co.  AG-BOA4-A0 (03/1998)


<PAGE>   3

- ------------------------------------------------------- ----------------------
PURCHASE PAYMENT ALLOCATION          Whole percentages only, must total 100%
- -------------------------------------------------------
                    A contract cannot be issued unless this
                              section is complete.

AMERICAN CENTURY
__________%   VP Balanced
__________%   VP Capital Appreciation
__________%   VP Income & Growth
__________%   VP International
__________%   VP Value

DREYFUS
__________%   Capital Appreciation Portfolio
__________%   Growth and Income Fund
__________%   Stock Index Fund
__________%   Socially Responsible Growth Fund

FIDELITY
__________%   Asset Manager Portfolio
__________%   Contrafund Portfolio
__________%   Equity-Income Portfolio
__________%   Growth Port Portfolio
__________%   Growth Opportunities Portfolio
__________%   High Income Portfolio
__________%   Overseas Portfolio

MORGAN STANLEY
__________%   Emerging Markets Debt Portfolio
__________%   Real Estate Securities Portolio



          A CONTRACT CANNOT BE ISSUED UNLESS THIS SECTION IS COMPLETE.

NATIONWIDE(R)
__________%   Capital Appreciation Fund
__________%   Government Bond Fund
__________%   Money Market Fund
__________%   Total Return Fund

NATIONWIDE SUBADVISED FUNDS
__________%   Small Cap Value (Dreyfus)
__________%   Small Company Fund
              (Multi-Managers)


NEUBERGER & BERMAN
__________%   AMT Growth Portfolio
__________%   AMT Guardian Portfolio
__________%   AMT Ltd. Maturity Bond Portfolio
__________%   AMT Partners Portfolio

OPPENHEIMER FUNDS
__________%   Bond Fund
__________%   Global Securities Fund
__________%   Growth Fund
__________%   Multiple Strategies Fund

STRONG
__________%   Strong Discovery Fund II
__________%   Strong  International Stock                     
              Fund II
__________%   Strong Opportunity Fund II

VAN ECK
__________%   Worldwide Bond Fund
__________%   Worldwide Hard Assets Fund
__________%   Worldwide Emerging Markets Fund

WARBURG PINCUS
__________%   International Equity Portfolio
__________%   Small Company Growth Portfolio
__________%   Post-Venture Capital Portfolio

NATIONWIDE LIFE INS. CO.
__________%   Fixed Account



- -----------------------------------------------------------------------------
CONTRACT OWNER SIGNATURES
- -------------------------------------------------------------------------------
I hereby represent my answers to the above questions to be accurate and complete
and acknowledge that I have received a copy of the current prospectus for this
variable annuity contract.

[ ] Yes [ ] No Do you have any reason to believe the Contract applied for is to
              replace existing annuities or insurance. 

[ ] Please send me a copy of the Statement of Additional Information to the 
    Prospectus.


STATE IN WHICH APPLICATION WAS SIGNED___________________ DATE_________________
                                             State

CONTRACT OWNER______________________________JOINT OWNER________________________
                       Signature                              Signature

- -------------------------------------------------------------------------------
PRODUCER INFORMATION
- -------------------------------------------------------------------------------

[ ] Yes [ ] No Do you have any reason to believe the Contract applied for is to
               replace existing annuities or insurance.

PRODUCER SIGNATURE________________________________________________
                                        Signature

       NAME _______________________  PRODUCER SSN _____________________________

                                                             
       FIRM NAME___________________  PHONE (   ) _______________________________

       ADDRESS _________________________________________________________________

               _________________________________________________________________

               _________________________________________________________________
              
       
<TABLE>
<S>                                             <C>                                     <C>
     REGULAR MAIL                                                                        EXPRESS MAIL
     -----------------------------------         -----------------------------------     --------------------------------------
     Nationwide Life Insurance Co.                 THE BEST OF AMERICA                   Nationwide Life Insurance Co.
     P.O. Box 182356                                  Service Center                      Individual Annuity Products, 1-05-P1
     Columbus, Ohio  43218-2356                      1-800-243-6295                       One Nationwide Plaza
                                                                                          Columbus, Ohio  43215-2220
     -----------------------------------         -----------------------------------      -------------------------------------
</TABLE>




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