NATIONWIDE VARIABLE ACCOUNT II
485BPOS, 2000-04-28
Previous: NATIONWIDE VARIABLE ACCOUNT II, 485BPOS, 2000-04-28
Next: TAX FREE INSTRUMENTS TRUST, PRE 14A, 2000-04-28



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

                                                Securities Act File No. 33-67636

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

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

                                    FORM N-4

                   REGISTRATION STATEMENT UNDER THE SECURITIES
                                   ACT OF 1933


                         Post-Effective Amendment No. 16     [x]
                                       and


                        REGISTRATION STATEMENT UNDER THE
                       INVESTMENT COMPANY ACT OF 1940        [ ]

                         NATIONWIDE VARIABLE ACCOUNT-II
                           (EXACT NAME OF REGISTRANT)

                        NATIONWIDE LIFE INSURANCE COMPANY
                               (NAME OF DEPOSITOR)

                   ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 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, 2000 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.

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


<PAGE>   2




<TABLE>
<CAPTION>
                         NATIONWIDE VARIABLE ACCOUNT-II
                     REFERENCE TO ITEMS REQUIRED BY FORM N-4

N-4 ITEM                                                                                                 CAPTION
<S>                                                                                                      <C>
PART A     INFORMATION REQUIRED IN A PROSPECTUS
Item 1.    Cover Page.................................................................................Cover Page
Item 2.    Definitions.................................................................Glossary of Special Terms
Item 3.    Synopsis or Highlights......................................................Synopsis of the Contracts
Item 4.    Condensed Financial Information.......................................Condensed Financial Information
Item 5.    General Description of Registrant, Depositor, and Portfolio
                Companies ..........................Nationwide Life Insurance Company; Investing in the Contract
Item 6.    Deductions and Expenses...............................................Standard Charges and Deductions
Item 7.    General Description of Variable
           Annuity Contracts.......................................Contract Ownership; Operation of the Contract
Item 8.    Annuity Period...............................................................Annuitizing the Contract
Item 9.    Death Benefit and Distributions........................................................Death Benefits
Item 10.   Purchases and Contract Value................................................Operation of the Contract
Item 11.   Redemptions....................................................................Surrender (Redemption)
Item 12.   Taxes  ....................................................................Federal Tax Considerations
Item 13.   Legal Proceedings...................................................................Legal Proceedings
Item 14.   Table of Contents of the Statement of Additional
                Information.........................Table of Contents of the Statement of Additional Information

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

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



<PAGE>   3


                        NATIONWIDE LIFE INSURANCE COMPANY

                       Deferred Variable Annuity Contracts

 Issued by Nationwide Life Insurance Company through its Nationwide Variable
                                  Account - II


                   The date of this prospectus is May 1, 2000.
- --------------------------------------------------------------------------------
Variable annuities are complex investment products with unique benefits and
advantages that may be particularly useful to many investors in meeting
long-term savings and retirement needs. There are, however, costs and charges
associated with some of these unique benefits - costs and charges that do not
exist or are not present with other investment products. With help from
financial consultants or advisers, investors are encouraged to compare and
contrast the costs and benefits of the variable annuity described in this
prospectus with those of other investment products, including other variable
annuity or variable life insurance products offered by Nationwide Life Insurance
Company and its affiliates. This process will aid in determining whether the
purchase of the contract described in this prospectus is consistent with an
individual's goals, risk tolerance, time horizon, marital status, tax situation,
and other personal characteristics and needs.

THIS PROSPECTUS CONTAINS BASIC INFORMATION YOU SHOULD KNOW ABOUT THE CONTRACTS
BEFORE INVESTING. PLEASE READ THIS PROSPECTUS CAREFULLY AND KEEP IT FOR FUTURE
REFERENCE.
- --------------------------------------------------------------------------------



The following underlying mutual funds are available under the contracts:

AMERICAN CENTURY VARIABLE PORTFOLIOS, INC., A MEMBER OF THE AMERICAN CENTURY(SM)
FAMILY OF INVESTMENTS
     -    American Century VP Balanced
     -    American Century VP Income & Growth
     -    American Century VP International
     -    American Century VP Value


DREYFUS
     -    Dreyfus Investment Portfolios - European Equity Portfolio
     -    The Dreyfus Socially Responsible Growth Fund, Inc.
     -    Dreyfus Stock Index Fund, Inc.
     -    Dreyfus Variable Investment Fund - Appreciation Portfolio (formerly,
          Dreyfus Variable Investment Fund - Capital Appreciation Portfolio)
     -    Dreyfus Variable Investment Fund - Growth & Income Portfolio*


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(R) Portfolio

FIDELITY VARIABLE INSURANCE PRODUCTS FUND III
     -    VIP III Growth Opportunities Portfolio


JANUS ASPEN SERIES
     -    Janus Aspen Series - Capital Appreciation Portfolio: Service Shares
     -    Janus Aspen Series - Global Technology Portfolio: Service Shares
     -    Janus Aspen Series - International Growth Portfolio: Service Shares


MORGAN STANLEY

     THE UNIVERSAL INSTITUTIONAL FUNDS, INC. (FORMERLY, MORGAN STANLEY DEAN
     WITTER UNIVERSAL FUNDS, INC.)
     -    Emerging Markets Debt Portfolio

     VAN KAMPEN LIFE INVESTMENT TRUST
     -    Morgan Stanley Real Estate Securities Portfolio


NATIONWIDE SEPARATE ACCOUNT TRUST
     -    Capital Appreciation Fund
     -    Government Bond Fund
     -    Money Market Fund
     -    Total Return Fund
     -    Nationwide Mid Cap Index Fund (subadviser: The Dreyfus Corporation)
     -    Nationwide Multi Sector Bond Fund (subadviser: Miller, Anderson and
          Sherrerd, LLP)


                                       1
<PAGE>   4


     -    Nationwide Small Cap Growth Fund (subadvisers: Franklin Advisers,
          Inc., Miller, Anderson & Sherrerd, LLP, Neuberger Berman, LLC)
     -    Nationwide Small Cap Value Fund (sub-adviser: The Dreyfus Corporation)
     -    Nationwide Small Company Fund (sub-advisers: The Dreyfus Corporation,
          Neuberger Berman, LLC., Lazard Asset Management and Strong Capital
          Management, Inc.)
     -    Nationwide Strategic Growth Fund (subadviser: Strong Capital
          Management, Inc.)


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


OPPENHEIMER VARIABLE ACCOUNT FUNDS
     -    Oppenheimer Aggressive Growth Fund /VA
     -    Oppenheimer Bond Fund/VA
     -    Oppenheimer Capital Appreciation Fund/VA (formerly, Oppenheimer Growth
          Fund)
     -    Oppenheimer Global Securities Fund/VA
     -    Oppenheimer Main Street Growth & Income Fund/VA
     -    Oppenheimer Multiple Strategies Fund/VA


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

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

WARBURG PINCUS TRUST
     -    Small Company Growth Portfolio

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


The following underlying mutual funds are not available in connection with
contracts for which good order applications are (or were) received on or after
September 27, 1999:

AMERICAN CENTURY VARIABLE PORTFOLIOS, INC., A MEMBER OF THE AMERICAN CENTURY(SM)
FAMILY OF INVESTMENTS
     -    American Century VP Capital Appreciation

STRONG VARIABLE INSURANCE FUNDS, INC.
     -    Strong Discovery Fund II, Inc.
     -    International Stock Fund II

WARBURG PINCUS TRUST
     -    Global Post-Venture Capital Portfolio (formerly, Post-Venture Capital
          Portfolio)
     -    International Equity Portfolio

Purchase payments not invested in the underlying mutual fund options of the
Nationwide Variable Account - II ("variable account") may be allocated to the
fixed account.

The Statement of Additional Information (dated May 1, 2000) which contains
additional information about the contracts and the variable account, has been
filed with the Securities and Exchange Commission ("SEC") and is incorporated
herein by reference. The table of contents for the Statement of Additional
Information is on page 46.


For general information or to obtain FREE copies of the:


     -    Statement of Additional Information;
     -    prospectus, annual report or semi-annual report for any underlying
          mutual fund; and
     -    required Nationwide forms,


call:   1-800-848-6331
        1-800-238-3035 (TDD)

or write:

       NATIONWIDE LIFE INSURANCE COMPANY
       ONE NATIONWIDE PLAZA, 1-05-P1
       COLUMBUS, OHIO 43215

The Statement of Additional Information and other material incorporated by
reference can be found on the SEC website at:

                                   WWW.SEC.GOV

Information about this and other Best of America products can be found at:

                              WWW.BESTOFAMERICA.COM

THIS ANNUITY IS NOT:

                                       2
<PAGE>   5

- -        A BANK DEPOSIT            -        FEDERALLY INSURED
- -        ENDORSED BY A BANK        -        AVAILABLE IN
         OR GOVERNMENT AGENCY               EVERY STATE

Investors assume certain risks when investing in the contracts, including the
possibility of losing money.

These contracts are offered to customers of various financial institutions and
brokerage firms. No financial institution or brokerage firm is responsible for
the guarantees under the contracts. Guarantees under the contracts are the sole
responsibility of Nationwide.

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.

                                       3
<PAGE>   6




GLOSSARY OF SPECIAL TERMS

ACCUMULATION UNIT- An accounting unit of measure used to calculate the contract
value allocated to the variable account before the annuitization date.

ANNUITIZATION DATE- The date on which annuity payments begin.

ANNUITY COMMENCEMENT DATE- The date on which annuity payments are scheduled to
begin. This date may be changed by the contract owner with Nationwide's consent.


ANNUITY UNIT- An accounting unit of measure used to calculate the variable
annuity payments.

CONTRACT VALUE- The total value of all accumulation units in a contract plus any
amount held in the fixed account.


CONTRACT YEAR- Each year the contract is in force beginning with the date the
contract is issued.

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

FIXED ACCOUNT- An investment option that is funded by the general account of
Nationwide.

GENERAL ACCOUNT- All assets of Nationwide other than those of the variable
account or in other separate accounts that have been or may be established by
Nationwide.

INDIVIDUAL RETIREMENT ACCOUNT- An account that qualifies for favorable tax
treatment under Section 408(a) of the Internal Revenue Code, but does not
include Roth IRAs.

INDIVIDUAL RETIREMENT ANNUITY- An annuity contract that qualifies for favorable
tax treatment under Section 408(b) of the Internal Revenue Code, but does not
include Roth IRAs.

INVESTMENT-ONLY CONTRACT- A contract purchased by a Qualified Pension,
Profit-Sharing or Stock Bonus Plan as defined by Section 401(a) if the Internal
Revenue Code.

NATIONWIDE- Nationwide Life Insurance Company.

NON-QUALIFIED CONTRACT- A contract which does not qualify for favorable tax
treatment as an Individual Retirement Annuity, Roth IRA, or Tax Sheltered
Annuity.

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

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


SUB-ACCOUNTS- Divisions of the variable account to and for which accumulation
units and annuity units are separately maintained - each sub-account corresponds
to a single underlying mutual fund.


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

VALUATION PERIOD- Each day the New York Stock Exchange is open for business.

VARIABLE ACCOUNT- Nationwide Variable Account-II, a separate account of
Nationwide that contains variable account allocations. The variable account is
divided into sub-accounts, each of which invests in shares of a separate
underlying mutual fund.

                                       4
<PAGE>   7




TABLE OF CONTENTS


GLOSSARY OF SPECIAL TERMS..........................

SUMMARY OF CONTRACT
     EXPENSES......................................

UNDERLYING MUTUAL FUND ANNUAL EXPENSES.............

EXAMPLE............................................

SYNOPSIS OF THE CONTRACTS..........................

FINANCIAL STATEMENTS...............................

CONDENSED FINANCIAL INFORMATION....................

NATIONWIDE LIFE INSURANCE COMPANY..................


NATIONWIDE INVESTMENT SERVICES
CORPORATION........................................



TYPES OF CONTRACTS.................................
     Non-Qualified Annuity Contracts
     Individual Retirement Annuities (IRAs)
     Roth IRAs
     Tax Sheltered Annuities


INVESTING IN THE CONTRACT..........................
     The Variable Account and Underlying Mutual Funds
     Guaranteed Term Options
     The Fixed Account

CHARGES AND DEDUCTIONS.............................
     Mortality and Expense Risk Charge
     Administration Charge
     Contingent Deferred Sales Charge
     Premium Taxes

CONTRACT OWNERSHIP.................................
     Joint Ownership
     Contingent Ownership
     Annuitant
     Beneficiary and Contingent Beneficiary


OPERATION OF THE CONTRACT..........................
     Minimum Initial and Subsequent Purchase
          Payments
     Guaranteed Term Options
     Pricing
     Allocation of Purchase Payments
     Determining the Contract Value
     Transfers Prior to Annuitization
     Transfers After Annuitization
     Transfer Requests


RIGHT TO REVOKE....................................


SURRENDERS (REDEMPTIONS)...........................
     Partial Surrenders (Partial Redemptions)
     Full Surrenders (Full Redemptions)
     Surrenders Under a Tax Sheltered Annuity

LOAN PRIVILEGE.....................................
     Minimum and Maximum Loan Amounts
     Loan Processing Fee
     How Loan Requests are Processed
     Interest
     Loan Repayment
     Distributions and Annuity Payments
     Transferring the Contract
     Grace Period and Loan Default


ASSIGNMENT.........................................

CONTRACT OWNER SERVICES............................
     Asset Rebalancing
     Dollar Cost Averaging
     Systematic Withdrawals

ANNUITY COMMENCEMENT DATE..........................

ANNUITIZING THE CONTRACT...........................
     Annuitization Date
     Annuitization
     Fixed Payment Annuity
     Variable Payment Annuity
     Assumed Investment Rate
     Value of an Annuity Unit
     Exchanges among Underlying Mutual Funds
     Frequency and Amount of Annuity Payments
     Annuity Payment Options


DEATH BENEFITS.....................................
     Death of Contract Owner - Non-Qualified
          Contracts
     Death of Annuitant - Non-Qualified
          Contracts
     Death of Contract Owner/Annuitant
     How the Death Benefit Value is Determined
     Death Benefit Payment


REQUIRED DISTRIBUTIONS.............................
     Required Distributions for Non-Qualified
          Contracts
     Required Distributions for Tax Sheltered
          Annuities

                                       5
<PAGE>   8

     Required Distributions for Individual Retirement Annuities
     Required Distributions for Roth IRAs

FEDERAL TAX CONSIDERATIONS.........................
     Federal Income Taxes
     Withholding
     Non-Resident Aliens
     Federal Estate, Gift, and Generation
          Skipping Transfer Taxes
     Charge for Tax
     Diversification
     Tax Changes

STATEMENTS AND REPORTS.............................

LEGAL PROCEEDINGS..................................

ADVERTISING AND SUB-ACCOUNT PERFORMANCE SUMMARY....

TABLE OF CONTENTS OF STATEMENT OF   ADDITIONAL INFORMATION

APPENDIX A: OBJECTIVES FOR UNDERLYING MUTUAL FUNDS.


APPENDIX B: CONDENSED FINANCIAL INFORMATION........


                                       6
<PAGE>   9




SUMMARY OF CONTRACT EXPENSES


The expenses listed below are charged to all contracts unless the contract owner
meets an available exception under the contract.


CONTRACT OWNER TRANSACTION EXPENSES

Maximum Contingent Deferred Sales
Charge ("CDSC") (as a percentage of
purchase payments surrendered)..................7%(1)

Range of CDSC over time:

NUMBER OF COMPLETED YEARS FROM            CDSC
   DATE OF PURCHASE PAYMENT            PERCENTAGE
               0                           7%
               1                           6%
               2                           5%
               3                           4%
               4                           3%
               5                           2%
               6                           1%
               7                           0%

(1)Each contract year, the contract owner may withdraw without a CDSC the
greater of:

a)   10% of all purchase payments made to the contract; or

b)   any amount withdrawn to meet minimum distribution requirements under the
     Internal Revenue Code.

This 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 "Contingent Deferred Sales Charge").


Withdrawals may be restricted for contracts issued as Tax Sheltered Annuities.



VARIABLE ACCOUNT CHARGES(2)
(as a percentage of daily net assets of the variable account)


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

(2)These charges apply only to sub-account allocations. They do not apply to
allocations made to the fixed account or to the Guaranteed Term Options. They
are charged on a daily basis at the annual rate noted above.


                                       7

<PAGE>   10


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

<TABLE>
<CAPTION>
                                                                 MANAGEMENT        OTHER         12B-1      TOTAL MUTUAL
                                                                    FEES         EXPENSES         FEES      FUND EXPENSES
<S>                                                                <C>            <C>            <C>            <C>

   American Century Variable Portfolios, Inc.-American             0.90%          0.00%          0.00%          0.90%
   Century VP Balanced
   American Century Variable Portfolios, Inc.-American             1.00%          0.00%          0.00%          1.00%
   Century VP Capital Appreciation
   American Century Variable Portfolios, Inc.-American             0.70%          0.00%          0.00%          0.70%
   Century VP Income & Growth
   American Century Variable Portfolios, Inc.-American             1.34%          0.00%          0.00%          1.34%
   Century VP International
   American Century Variable Portfolios, Inc.-American             1.00%          0.00%          0.00%          1.00%
   Century VP Value
   Dreyfus Stock Index Fund, Inc.                                  0.25%          0.01%          0.00%          0.26%
   Dreyfus Variable Investment Fund- Appreciation Portfolio        0.43%          0.35%          0.00%          0.78%
   (formerly, Dreyfus Variable Investment Fund- Capital
   Appreciation Portfolio)
   Dreyfus Variable Investment Fund- Growth & Income Portfolio     0.75%          0.04%          0.00%          0.79%
   Dreyfus European Equity Portfolio                               1.00%          0.50%          0.00%          1.50%
   The Dreyfus Socially Responsible Growth Fund, Inc.              0.75%          0.04%          0.00%          0.79%
   Fidelity VIP Equity-Income Portfolio                            0.48%          0.08%          0.00%          0.56%
   Fidelity VIP Growth Portfolio                                   0.58%          0.07%          0.00%          0.65%
   Fidelity VIP High Income Portfolio                              0.58%          0.11%          0.00%          0.69%
   Fidelity VIP Overseas Portfolio                                 0.73%          0.14%          0.00%          0.87%
   Fidelity VIP II Asset Manager Portfolio                         0.53%          0.09%          0.00%          0.62%
   Fidelity VIP II Contrafund(R)Portfolio                          0.58%          0.07%          0.00%          0.65%
   Fidelity VIP III Growth Opportunities Portfolio                 0.58%          0.10%          0.00%          0.68%
   Janus Aspen Series - Capital Appreciation Portfolio:            0.65%          0.04%          0.25%          0.94%
   Service Class
   Janus Aspen Series - Global Technology Portfolio: Service       0.65%          0.13%          0.25%          1.03%
   Class
   Janus Aspen Series - International Growth Portfolio:            0.65%          0.11%          0.25%          1.01%
   Service Class
   Morgan Stanley Dean Witter Universal Funds, Inc.- Emerging      0.45%          0.98%          0.00%          1.43%
   Markets Debt Portfolio
   NSAT- Capital Appreciation Fund                                 0.60%          0.14%          0.00%          0.74%
   NSAT- Government Bond Fund                                      0.50%          0.15%          0.00%          0.65%
   NSAT- Money Market Fund                                         0.39%          0.15%          0.00%          0.54%
   NSAT Nationwide Mid Cap Index Fund                              0.88%          0.15%          0.00%          1.03%
   NSAT Nationwide Multi Sector Bond Fund                          0.75%          0.15%          0.00%          0.90%
   NSAT Nationwide Small Cap Growth Fund                           1.10%          0.20%          0.00%          1.30%
   NSAT Nationwide Strategic Growth Fund                           0.90%          0.10%          0.00%          1.00%
   NSAT- Nationwide Small Cap Value Fund                           0.90%          0.15%          0.00%          1.05%
   NSAT- Nationwide Small Company Fund                             0.98%          0.17%          0.00%          1.15%
   NSAT- Total Return Fund                                         0.58%          0.14%          0.00%          0.72%
   Neuberger Berman AMT- Growth Portfolio                          0.84%          0.08%          0.00%          0.92%
   Neuberger Berman AMT- Guardian Portfolio                        0.85%          0.15%          0.00%          1.00%
   Neuberger Berman AMT- Limited Maturity Bond Portfolio           0.65%          0.11%          0.00%          0.76%
   Neuberger Berman AMT-Partners Portfolio                         0.80%          0.07%          0.00%          0.87%
   Oppenheimer Aggressive Growth Fund /VA                          0.66%          0.01%          0.00%          0.67%
</TABLE>


                                       8
<PAGE>   11

               UNDERLYING MUTUAL FUND ANNUAL EXPENSES (CONTINUED)
<TABLE>
<CAPTION>
                                                                 MANAGEMENT        OTHER         12B-1      TOTAL MUTUAL
                                                                    FEES         EXPENSES         FEES      FUND EXPENSES
<S>                                                                <C>            <C>            <C>            <C>

       Oppenheimer Variable Account Funds- Oppenheimer Bond        0.72%          0.01%          0.00%          0.73%
       Fund/VA
       Oppenheimer Variable Account Funds- Oppenheimer             0.68%          0.02%          0.00%          0.70%
       Capital Appreciation Fund/VA (formerly Oppenheimer
       Growth Fund)
       Oppenheimer Variable Account Funds- Oppenheimer Global      0.67%          0.02%          0.00%          0.69%
       Securities Fund/VA
       Oppenheimer Main Street Growth & Income Fund/VA             0.73%          0.05%          0.00%          0.78%
       Oppenheimer Variable Account Funds- Oppenheimer             0.72%          0.01%          0.00%          0.73%
       Multiple Strategies Fund/VA
       Strong Opportunity Fund II, Inc.                            1.00%          0.14%          0.00%          1.14%
       Strong Variable Insurance Funds, Inc.- Discovery Fund       1.00%          0.14%          0.00%          1.14%
       II, Inc.
       Strong Variable Insurance Funds, Inc.-International         1.00%          0.16%          0.00%          1.16%
       Stock Fund II
       Van Eck Worldwide Insurance Trust- Worldwide Bond Fund      1.00%          0.22%          0.00%          1.22%
       Van Eck Worldwide Insurance Trust- Worldwide Emerging       1.00%          0.34%          0.00%          1.34%
       Markets Fund
       Van Eck Worldwide Insurance Trust- Worldwide Hard           1.00%          0.26%          0.00%          1.26%
       Assets Fund
       Van Kampen Life Investment Trust- Morgan Stanley Real       0.97%          0.13%          0.00%          1.10%
       Estate Securities Portfolio
       Warburg Pincus Trust- International Equity Portfolio        1.00%          0.32%          0.00%          1.32%
       Warburg Pincus Trust- Global Post-Venture Capital           1.07%          0.33%          0.00%          1.40%
       Portfolio
       Warburg Pincus Trust- Small Company Growth Portfolio        0.90%          0.24%          0.00%          1.14%
</TABLE>

The expenses shown above are deducted by the underlying mutual fund before it
provides Nationwide with the daily net asset value. Nationwide then deducts
applicable variable account charges from the net asset value in calculating the
unit value of the corresponding sub-account. The management fees and other
expenses are more fully described in the prospectus for each underlying mutual
fund. Information relating to the underlying mutual funds was provided by the
underlying mutual funds and not independently verified by Nationwide. Some
underlying mutual funds are subject to fee waivers and expense reimbursements.
The following chart shows what the expenses would have been for such funds
without fee waivers and expense reimbursements.


<TABLE>
<CAPTION>
                                                                 Management        Other         12b-1      Total Mutual
                                                                    Fees         Expenses         Fees      Fund Expenses
<S>                                                                <C>            <C>            <C>            <C>
       Dreyfus: European Equity Portfolio                          1.00%          3.17%          0.00%          4.17%
       Fidelity VIP Equity-Income Portfolio                        0.48%          0.09%          0.00%          0.57%
       Fidelity VIP Growth Portfolio                               0.58%          0.08%          0.00%          0.66%
       Fidelity VIP Overseas Portfolio                             0.73%          0.18%          0.00%          0.91%
       Fidelity VIP II Asset Manager Portfolio                     0.53%          0.10%          0.00%          0.63%
       Fidelity VIP II Contrafund(R)Portfolio                      0.58%          0.09%          0.00%          0.67%
       Fidelity VIP III Growth Opportunities Portfolio             0.58%          0.11%          0.00%          0.69%
       The Universal Institutional Funds, Inc. - Emerging          0.80%          0.98%          0.00%          1.78%
       Markets Debt Portfolio
       NSAT Nationwide Mid Cap Index Fund                          0.88%          0.86%          0.00%          1.74%
       NSAT Nationwide Multi Sector Bond Fund                      0.75%          0.27%          0.00%          1.02%
       NSAT Nationwide Small Cap Growth Fund                       1.10%          1.30%          0.00%          2.40%
       NSAT Nationwide Strategic Growth Fund                       0.90%          0.33%          0.00%          1.23%
       NSAT-Nationwide Small Cap Value Fund                        0.90%          0.37%          0.00%          1.27%
       Van Eck Worldwide Insurance Trust-Worldwide Emerging        1.00%          0.54%          0.00%          1.54%
       Van Kampen Life Investment Trust - Morgan Stanley Real      1.00%          0.13%          0.00%          1.13%
       Estate Securities Portfolio
       Warburg Pincus Trust - Global  Post-Venture Capital         1.25%          0.33%          0.00%          1.58%
       Portfolio
</TABLE>

                                       9
<PAGE>   12


EXAMPLE

The following chart shows the expenses (in dollars) that would be incurred under
this contract assuming a $1,000 investment, 5% annual return, and no change in
expenses. These dollar figures are illustrative only and should not be
considered a representation of past or future expenses. Actual expenses may be
greater or less than those shown below.


The example reflects expenses of both the variable account and the underlying
mutual funds. The example reflects variable account charges of 1.40%. Deductions
for premium taxes are not reflected but may apply.



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

American Century Variable        87     119    154     272      24    74     127     272      *     74     127     272
Portfolios, Inc.- American
Century VP Balanced
American Century Variable        88     122    159     282      25    77     132     282      *     77     132     282
Portfolios, Inc.- American
Century VP Capital
Appreciation
American Century Variable        85     113    144     250      22    68     117     250      *     68     117     250
Portfolios, Inc.- American
Century VP Income &Growth
American Century Variable        92     133    177     317      29    88     150     317      *     88     150     317
Portfolios, Inc.- American
Century VP International
American Century Variable        88     122    159     282      25    77     132     282      *     77     132     282
Portfolios, Inc.- American
Century VP Value
Dreyfus Stock Index Fund, Inc.   80     99     120     202      17    54     93      202      *     54      93     202
Dreyfus Variable Investment      86     116    148     259      23    71     121     259      *     71     121     259
Fund- Appreciation Portfolio
(formerly, Dreyfus Variable
Investment Fund- Capital
Appreciation Portfolio)
Dreyfus Variable Investment      86     116    148     260      23    71     121     260      *     71     121     260
Fund- Growth & Income
Portfolio
The Dreyfus Socially             86     116    148     260      23    71     121     260      *     71     121     260
Responsible Growth Fund, Inc.
Dreyfus Investment Portfolios    91     130    172     308      28    85     145     308      *     85     145     308
- - European Equity Portfolio
Fidelity VIP Equity-Income       84     109    136     235      21    64     109     235      *     64     109     235
Portfolio
Fidelity VIP Growth Portfolio    85     111    141     245      22    66     114     245      *     66     114     245
Fidelity VIP High Income         85    113     143     249      22    68     116     249      *     68     116     249
Portfolio
Fidelity VIP  Overseas           87    118     153     268      24    73     126     268      *     73     126     268
Portfolio
Fidelity VIP II Asset Manager    84    110     139     242      21    65     112     242      *     65     112     242
Portfolio
Fidelity VIP II Contrafund(R)    85    111     141     245      22    66     114     245      *     66     114     245
Portfolio

</TABLE>

                                       10
<PAGE>   13


EXAMPLE (CONTINUED)

<TABLE>
<CAPTION>
                                   If you surrender your      If you do not surrender your  If you annuitize your contract
                                 contract at the end of the    contract at the end of the    at the end of the applicable
                                   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>
Fidelity VIP III Growth          85    112     143     248      22    67     116     245      *     67     116      248
Opportunities Portfolio
Janus Aspen Series - Capital     85    113     143     249      22    68     116     249      *     68     116      249
Appreciation Portfolio:
Service Class
Janus Aspen Series - Global      86    116     148     259      23    71     121     259      *     71     121      259
Technology Portfolio: Service
Class
Janus Aspen Series -             86    115     147     257      23    70     120     257      *     70     120      257
International Growth
Portfolio: Service Class
The Universal Institutional      93    136     182     326      30    91     155     326      *     91     155      326
Funds, Inc.- Emerging Markets
Debt Portfolio
NSAT- Capital Appreciation       85    114     146     255      22    69     119     255      *     69     119      255
Fund
NSAT- Government Bond Fund       85    111     141     245      22    66     114     245      *     66     114      245
NSAT- Money Market Fund          83    108     135     233      20    63     108     233      *     63     108      233
NSAT Nationwide Mid Cap Index    89    123     161     285      26    78     134     285      *     78     134      285
Fund
NSAT Nationwide Multi Sector     87    119     154     272      24    74     127     272      *     74     127      272
Bond Fund
NSAT Nationwide Small Cap        91    132     175     313      28    87     148     313      *     87     148      313
Growth Fund
NSAT- Nationwide Small Cap       89    124     162     287      26    79     135     287      *     79     135      287
Value Fund
NSAT- Nationwide Small           90    127     167     298      27    82     140     298      *     82     140      298
Company Fund
NSAT Nationwide Strategic        88    122     159     282      25    77     132     282      *     77     132      282
Growth Fund
NSAT- Total Return Fund          85    114     145     253      22    69     118     253      *     69     118      253
Neuberger Berman AMT-Growth      87    120     155     274      24    75     128     274      *     75     128      274
Portfolio
Neuberger Berman AMT-            88    122     159     282      25    77     132     282      *     77     132      282
Guardian Portfolio
Neuberger Berman AMT-Limited     86    115     147     257      23    70     120     257      *     70     120      257
Maturity Bond Portfolio
Neuberger Berman AMT-            87    118     153     268      24    73     126     268      *     73     126      268
Partners Portfolio
Oppenheimer VAF-Oppenheimer      85    112     142     247      22    67     115     247      *     67     115      247
Aggressive Growth Fund /VA
Oppenheimer VAF-Oppenheimer      85    114     145     254      22    69     118     254      *     69     118      254
Bond Fund/VA
</TABLE>


                                       11

<PAGE>   14



EXAMPLE (CONTINUED)
<TABLE>
<CAPTION>

                                   If you surrender your      If you do not surrender your  If you annuitize your contract
                                 contract at the end of the    contract at the end of the    at the end of the applicable
                                   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>
Oppenheimer VAF- Oppenheimer     85    113     143     249     22     68     116     249     *      68     116     249
Global Securities Fund/VA
Oppenheimer VAF- Oppenheimer     85    113     144     250     22     68     117     250     *      68     117     250
Capital Appreciation Fund/VA
(formerly Oppenheimer Growth
Fund)
Oppenheimer VAF-Oppenheimer      86    116     148     259     23     71     121     259     *      71     121     259
Main Street Growth & Income
Fund/VA
Oppenheimer VAF-Oppenheimer      85    114     145     254     22     69     118     254     *      69     118     254
Multiple Strategies Fund/VA
Strong Opportunity Fund II,      90    127     167     297     27     82     140     297     *      82     140     297
Inc.
Strong Variable Insurance        90    127     167     297      27    82     140     297      *     82     140     297
Funds, Inc.- Discovery Fund
II, Inc.
Strong Variable Insurance        90    128     168     299      27    83     141     299      *     83     141     299
Funds, Inc.- International
Stock Fund II
Van Eck Worldwide Insurance      91    129     171     305      28    84     144     305      *     84     144     305
Trust- Worldwide Bond Fund
Van Eck Worldwide Insurance      92    133     177     317      29    88     150     317      *     88     150     317
Trust- Worldwide Emerging
Markets Fund
Van Eck Worldwide Insurance      91    131     173     309      28    86     146     309      *     86     146     309
Trust- Worldwide Hard Assets
Fund
Van Kampen Life Investment       89    126     165     292      26    81     138     292      *     81     138     292
Trust- Morgan Stanley Real
Estate Securities Portfolio
Warburg Pincus                   92    133     176     315      29    88     149     315      *     88     149     315
Trust-International Equity
Portfolio
Warburg Pincus Trust-Global      92    135     180     323      29    90     153     323      *     90     153     323
Post-Venture Capital Portfolio
Warburg Pincus Trust- Small      90    127     167     297      27    82     140     297      *     82     140     297
Company Growth Portfolio
</TABLE>


*Contracts sold under this prospectus do not permit annuitization during the
first two contract years.

                                       12

<PAGE>   15

SYNOPSIS OF THE CONTRACTS

The contracts described in this prospectus are modified single purchase payment
contracts. The contracts may be issued as either individual or group contracts.
In those states where contracts are issued as group contracts, references
throughout this prospectus to "contract(s)" will also mean "certificate(s)" and
"contract owner(s)" will mean "participant(s)," unless the plan otherwise
permits or requires the contract owner to exercise contract rights under the
authority of the plan terms.

The contracts can be categorized as:
     -    Non-Qualified;
     -    401(a) Investment-only;
     -    IRAs, with contributions rolled over or transferred from certain
          tax-qualified plans;
     -    Roth IRAs; and
     -    Tax Sheltered Annuities, with contributions rolled over or transferred
          from other Tax Sheltered Annuity plans.


For more detailed information with regard to the differences in contract types,
please see "Types of Contracts" later in this prospectus.


MINIMUM INITIAL AND SUBSEQUENT PURCHASE PAYMENTS


                     MINIMUM INITIAL        MINIMUM
     CONTRACT           PURCHASE          SUBSEQUENT
       TYPE              PAYMENT            PAYMENTS
Non-Qualified            $15,000            $1,000
IRA                      $15,000            $1,000
Roth IRA                 $15,000            $1,000
Tax Sheltered            $15,000            $1,000
Annuity
Charitable                  $0                $0
Remainder Trust
401(a)                   $15,000            $1,000
Investment-only


GUARANTEED TERM OPTIONS

Guaranteed Term Options are separate investment options under the contract. The
minimum amount that may be allocated to a Guaranteed Term Option is $1,000.

CHARGES AND EXPENSES

Nationwide deducts a Mortality and Expense Risk Charge equal to an annual rate
of 1.25% of the daily net assets of the variable account. Nationwide assesses
these charges in return for bearing certain mortality and administrative risks.

Nationwide deducts an Administration Charge equal to an annual rate of 0.15% of
the daily net assets of the variable account. Nationwide assesses this charge in
return for incurring administrative expenses related to contract issuance and
maintenance.

Nationwide does not deduct a sales charge from purchase payments upon deposit
into the contract. However, Nationwide may deduct a CDSC if any amount is
withdrawn from the contract. This CDSC reimburses Nationwide for sales expenses.
The amount of the CDSC will not exceed 7% of purchase payments surrendered.

ANNUITY PAYMENTS

Annuity payments begin on the annuitization date. The payments will be based on
the annuity payment option chosen at the time of application (see "Annuity
Payment Options").

TAXATION


How the contracts are taxed depends on the type of contract issued and the
purpose for which the contract is purchased. Nationwide will charge against the
contract any premium taxes levied by any governmental authority (see "Federal
Tax Considerations" and "Premium Taxes").


TEN DAY FREE LOOK

Contract owners may return the contract for any reason within ten days of
receipt and Nationwide will refund the contract value or the amount required by
law (see "Right to Revoke").

FINANCIAL STATEMENTS

Financial statements for the variable account and Nationwide are located in the
Statement of Additional Information. A current Statement of Additional
Information may be obtained without charge by contacting Nationwide's home
office at the telephone number listed on page 2 of this prospectus.

                                       13
<PAGE>   16


CONDENSED FINANCIAL INFORMATION


The value of an accumulation unit is determined on the basis of changes in the
per share value of the underlying mutual funds and the assessment of variable
account charges, which may vary from contract to contract (for more information
on the calculation of accumulation unit values, see "Variable Payment Annuity").
Please refer to Appendix B for information regarding each class of accumulation
units.


NATIONWIDE LIFE INSURANCE COMPANY

Nationwide is a stock life insurance company organized under Ohio law in March,
1929, with its home office at One Nationwide Plaza, Columbus, Ohio 43215.
Nationwide 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 INVESTMENT SERVICES CORPORATION


The contracts are distributed by the general distributor, Nationwide Investment
Services Corporation ("NISC"), Two Nationwide Plaza, Columbus, Ohio 43215. (For
contracts issued in the State of Michigan, all references to NISC shall mean
Nationwide Svcs. Corporation.) NISC is a wholly owned subsidiary of Nationwide.

TYPES OF CONTRACTS

The contracts described in this prospectus are classified according to the tax
treatment they are subject to under the Internal Revenue Code. The following is
a general description of the various types of contracts. Eligibility
requirements, tax benefits (if any), limitations, and other features of the
contracts will differ depending on the type of contract.

NON-QUALIFIED ANNUITY CONTRACTS

A Non-Qualified Annuity Contract is a contract that does not qualify for certain
tax benefits under the Internal Revenue Code, and which is not an IRA, a Roth
IRA, a SEP IRA, or a Tax Sheltered Annuity.

Upon the death of the owner of a Non-Qualified Annuity Contract, mandatory
distribution requirements are imposed to ensure distribution of the entire
balance in the contract within a required period.

Non-Qualified Annuity contracts that are owned by natural persons allow for the
deferral of taxation on the income earned in the contract until it is
distributed or deemed to be distributed.

INDIVIDUAL RETIREMENT ANNUITIES (IRAS)

Individual Retirement Annuities are contracts that are issued by insurance
companies and satisfy the following requirements:

     -    the contract is not transferable by the owner;

     -    the premiums are not fixed;

     -    the annual premium cannot exceed $2,000 (although rollovers of greater
          amounts from qualified plans, tax-sheltered annuities and other IRAs
          can be received);

     -    certain minimum distribution requirements must be satisfied after the
          owner attains the age of 70 1/2;

     -    the entire interest of the owner in the contract is nonforfeitable;
          and

     -    after the death of the owner, additional distribution requirements may
          be imposed to ensure distribution of the entire balance in the
          contract within the statutory period of time.

Depending on the circumstance of the owner, all or a portion of the
contributions made to the account may be deducted for federal income tax
purposes.

Failure to make the mandatory distributions can result in an additional penalty
tax of 50% of the excess of the amount required to be distributed over the
amount that was actually distributed.

IRAs may receive rollover contributions from other Individual Retirement
Accounts and Individual Retirement Annuities, from Tax


                                       14
<PAGE>   17


Sheltered Annuities, and from qualified retirement plans, including 401(k)
plans.

For further details regarding IRAs, please refer to the disclosure statement
provided when the IRA was established.

ROTH IRAS

Roth IRA contracts are contracts that are issued by insurance companies and
satisfy the following requirements:

     -    the contract is not transferable by the owner;

     -    the premiums are not fixed;

     -    the annual premium cannot exceed $2,000 (although rollovers of greater
          amounts from other Roth IRAs and IRAs can be received);

     -    the entire interest of the owner in the contract is nonforfeitable;
          and

     -    after the death of the owner, certain distribution requirements may be
          imposed to ensure distribution of the entire balance in the contract
          within the statutory period of time.

A Roth IRA can receive a rollover from an IRA; however, the amount rolled over
from the IRA to the Roth IRA is required to be included in the owner's federal
gross income at the time of the rollover, and will be subject to federal income
tax.

There are income limitations on eligibility to participate in a Roth IRA and
additional income limitations for eligibility to roll over amounts from an IRA
to a Roth IRA. For further details regarding Roth IRAs, please refer to the
disclosure statement provided when the Roth IRA was established.

TAX SHELTERED ANNUITIES

Certain tax-exempt organizations (described in section 501(c)(3) of the Internal
Revenue Code) and public school systems may establish a plan under which annuity
contracts can be purchased for their employees. These annuity contracts are
often referred to as Tax Sheltered Annuities.

Purchase payments made to Tax Sheltered Annuities are excludible from the income
of the employee, up to statutory maximum amounts. These amounts should be set
forth in the plan adopted by the employer.

The owner's interest in the contract is nonforfeitable (except for failure to
pay premiums) and cannot be transferred. Certain minimum distribution
requirements must be satisfied after the owner attains the age of 70 1/2, and
after the death of the owner. Additional distribution requirements may be
imposed to ensure distribution of the entire balance in the contract within the
statutory period of time.


INVESTING IN THE CONTRACT

THE VARIABLE ACCOUNT AND UNDERLYING MUTUAL FUNDS


Nationwide Variable Account-II is a variable account that invests in the
underlying mutual funds listed in Appendix A. Nationwide established the
variable account on October 7, 1981, pursuant to Ohio law. Although the variable
account is registered with the SEC as a unit investment trust pursuant to the
Investment Company Act of 1940 ("1940 Act"), the SEC does not supervise the
management of Nationwide or the variable account.


Income, gains, and losses credited to, or charged against, the variable account
reflect the variable account's own investment experience and not the investment
experience of Nationwide's other assets. The variable account's assets are held
separately from Nationwide's assets and are not chargeable with liabilities
incurred in any other business of Nationwide. Nationwide is obligated to pay all
amounts promised to contract owners under the contracts.


The variable account is divided into sub-accounts, each corresponding to a
single underlying mutual fund. Nationwide uses the assets of each sub-account to
buy shares of the underlying mutual funds based on contract owner instructions.
There are two sub-accounts for each underlying mutual fund. One sub-account
contains shares attributable to accumulation units under Non-Qualified
Contracts. The other contains shares attributable to accumulation units under
IRAs, Investment-


                                       15
<PAGE>   18

only contracts, Roth IRAs, and Tax Sheltered Annuities.

Each underlying mutual fund's prospectus contains more detailed information
about that fund. Prospectuses for the underlying mutual funds should be read in
conjunction with this prospectus.

Underlying mutual funds in the variable account are NOT publicly traded mutual
funds. They are only 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 investment advisers of the underlying mutual funds may manage publicly
traded mutual funds with similar names and investment objectives. However, the
underlying mutual funds are NOT directly related to any publicly traded mutual
fund. Contract owners should not compare the performance of a publicly traded
fund with the performance of the underlying mutual funds participating in the
variable account. The performance of the underlying mutual funds could differ
substantially from that of any publicly traded funds.

Voting Rights

Contract owners who have allocated assets to the underlying mutual funds are
entitled to certain voting rights. Nationwide will vote contract owner shares at
special shareholder meetings based on contract owner instructions. However, if
the law changes and Nationwide is allowed to vote in its own right, it may elect
to do so.

Contract owners with voting interests in an underlying mutual fund will be
notified of issues requiring the shareholders' vote as soon as possible before
the shareholder meeting. Notification will contain proxy materials and a form
with which to give Nationwide voting instructions. Nationwide will vote shares
for which no instructions are received in the same proportion as those that are
received.

The number of shares which a contract owner may vote is determined by dividing
the cash value of the amount they have allocated to an underlying mutual fund by
the net asset value of that underlying mutual fund. Nationwide will designate a
date for this determination not more than 90 days before the shareholder
meeting.

Material Conflicts

The underlying mutual funds may be offered through separate accounts of other
insurance companies, as well as through other separate accounts of Nationwide.
Nationwide does not anticipate any disadvantages to this. However, it is
possible that a conflict may arise between the interests of the variable account
and one or more of the other separate accounts in which these underlying mutual
funds participate.

Material conflicts may occur due to 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.
If a material conflict occurs, Nationwide will take whatever steps are necessary
to protect contract owners and variable annuity payees, including withdrawal of
the variable account from participation in the underlying mutual fund(s)
involved in the conflict.

Substitution of Securities

Nationwide may substitute, eliminate, or combine shares of another underlying
mutual fund for shares already purchased or to be purchased in the future if
either of the following occurs:

     1)   shares of a current underlying mutual fund are no longer available for
          investment; or

     2)   further investment in an underlying mutual fund is inappropriate.

No substitution, elimination, or combination of shares may take place without
the prior approval of the SEC.

GUARANTEED TERM OPTIONS


Guaranteed Term Options are separate investment options under the contract. A
Guaranteed Term Option prospectus should be read along with this prospectus. The
minimum amount that may be allocated to a Guaranteed Term Option is $1,000.
Allocations to the


                                       16
<PAGE>   19

Guaranteed Term Options are not subject to variable account charges.

Guaranteed Term Options provide a guaranteed rate of interest over four
different maturity durations: three (3), five (5), seven (7) or ten (10) years.
Note: The guaranteed term may last for up to 3 months beyond the 3, 5, 7, or 10
year period since every guaranteed term will end on the final day of a calendar
quarter after the maturity date.

For the duration selected, Nationwide will declare a guaranteed interest rate.
That rate will be credited to amounts allocated to the Guaranteed Term Option
UNLESS a distribution is taken before the maturity date. If a distribution
occurs before the maturity date, the amount distributed will be subject to a
market value adjustment. A market value adjustment can increase or decrease the
amount distributed depending on current interest rate fluctuations. No market
value adjustment will be applied if Guaranteed Term Option allocations are held
to maturity.

Because a market value adjustment can affect the value of a distribution, its
effects should be carefully considered before surrendering or transferring from
Guaranteed Term Options. When actual interest rates are higher than the
guaranteed rate, a market value adjustment would reduce the value of the amount
distributed. When actual interest rates are lower than the guaranteed rate, the
value of the amount distributed would increase.

Guaranteed Term Options are available only during the accumulation phase of a
contract. They are not available after the annuitization date. In addition,
Guaranteed Term Options are not available for use with asset rebalancing, dollar
cost averaging, or systematic withdrawals.

Guaranteed Term Options are not available in the states of Oregon or Washington.

THE FIXED ACCOUNT

The fixed account is an investment option that is funded by assets of
Nationwide's general account. The general account contains all of Nationwide's
assets other than those in other Nationwide separate accounts. It is used to
support Nationwide's annuity and insurance obligations and may contain
compensation for mortality and expense risks. The general account is not subject
to the same laws as the variable account and the SEC has not reviewed material
in this prospectus relating to the fixed account. However, information relating
to the fixed account is subject to federal securities laws relating to the
accuracy and completeness of prospectus disclosure.

Purchase payments will be allocated to the fixed account by election of the
contract owner.

The investment income earned by the fixed account will be allocated to the
contracts at varying guaranteed interest rates(s) depending on the following
categories of fixed account allocations:

- -    New Money Rate - The rate credited on the fixed account allocation when the
     contract is purchased or when subsequent purchase payments are made.
     Subsequent purchase payments may receive different New Money Rates than the
     rate when the contract was issued, since the New Money Rate is subject to
     change based on market conditions.

- -    Variable Account to Fixed Rate - Allocations transferred from any of the
     underlying mutual funds in the variable account to the fixed account may
     receive a different rate. The rate may be lower than the New Money Rate.
     There may be limits on the amount and frequency of movements from the
     variable account to the fixed account.

- -    Renewal Rate - The rate available for maturing fixed account allocations
     that are entering a new guarantee period. The contract owner will be
     notified of this rate in a letter issued with the quarterly statements when
     any of the money in the contract owner's fixed account matures. At that
     time, the contract owner will have an opportunity to leave the money in the
     fixed account and receive the Renewal Rate or the contract owner can move
     the money to any of the underlying mutual fund options.

- -    Dollar Cost Averaging - From time to time, Nationwide may offer a more
     favorable rate

                                       17
<PAGE>   20

for an initial purchase payment into a new contract when used in conjunction
with a Dollar Cost Averaging program.


All of these rates are subject to change on a daily basis; however, once applied
to the fixed account, the interest rates are guaranteed until the end of the
calendar quarter during which the 12 month anniversary of the fixed account
allocation occurs.


Credited interest rates are annualized rates - the effective yield of interest
over a one-year period. Interest is credited to each contract on a daily basis.
As a result, the credited interest rate is compounded daily to achieve the
stated effective yield.

The investment income earned by the fixed account will be allocated to the
contracts at varying rate(s) set by Nationwide. The guaranteed rate for any
purchase payment will be effective for not less than twelve months. Nationwide
guarantees that the rate will not be less than 3.0% per year.

Any interest in excess of 3.0% will be credited to fixed account allocations at
Nationwide's sole discretion. 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.


Nationwide 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 surrenders and any applicable charges
including CDSC.


CHARGES AND DEDUCTIONS

MORTALITY AND EXPENSE RISK CHARGE

Nationwide deducts a Mortality and Expense Risk Charge from the variable
account. This amount is computed on a daily basis, and is equal to an annual
rate of 1.25% of the daily net assets of the variable account.


The Mortality Risk Charge is equal to an annual rate of 0.80% of the daily net
assets of the variable account. The Mortality Risk Charge compensates Nationwide
for guaranteeing the annuity purchase rates of the contracts. This guarantee
ensures that the annuity purchase rates will not change regardless of the death
rates of annuity payees or the general population.


The Expense Risk Charge is equal to an annual rate of 0.45% of the daily net
assets of the variable account. The Expense Risk Charge compensates Nationwide
for guaranteeing that charges will not increase regardless of actual expenses.

If the Mortality and Expense Risk Charge is insufficient to cover actual
expenses, the loss is borne by Nationwide.

ADMINISTRATION CHARGE

Nationwide deducts an Administration Charge from the variable account. This
amount is computed on a daily basis and is equal to an annual rate of 0.15% of
the daily net assets of the variable account.

The Administration Charge compensates Nationwide for expenses related to
contract issuance and maintenance.

If this charge is insufficient to cover actual expenses, the loss is borne by
Nationwide.

CONTINGENT DEFERRED SALES CHARGE

No sales charge deduction is made from the purchase payments when amounts are
deposited into the contracts. However, if any part of the contract is
surrendered, Nationwide will deduct a CDSC. The CDSC will not exceed 7% of
purchase payments surrendered.

The CDSC is calculated by multiplying the applicable CDSC percentage (noted
below) by amount of purchase payments 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. Earnings are not subject to the CDSC, but may
not be distributed prior to the distribution of all purchase payments. (For tax
purposes, a surrender is usually treated as a withdrawal of earnings first.)


                                       18
<PAGE>   21


The CDSC applies as follows:

 NUMBER OF YEARS FROM DATE               CDSC
    OF PURCHASE PAYMENT               PERCENTAGE
             0                            7%
             1                            6%
             2                            5%
             3                            4%
             4                            3%
             5                            2%
             6                            1%
             7                            0%

The CDSC is used to cover sales expenses, including commissions (maximum of 6.5%
of purchase payments), production of sales material, and other promotional
expenses. If expenses are greater than the CDSC, the shortfall will be made up
from Nationwide's general account, which may indirectly include portions of the
variable account charges, since Nationwide may generate a profit from these
charges.


All or a portion of any withdrawal may be subject to federal income taxes.
Contract owners taking withdrawals before age 59 1/2 may be subject to a 10%
penalty tax.


Waiver of Contingent Deferred Sales Charge

Each contract year, the contract owner may withdraw without a CDSC the greater
of:

     (a)  10% of all purchase payments; or

     (b)  any amount withdrawn to meet minimum distribution requirements under
          the Internal Revenue Code.

This CDSC-free 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 the 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 under a contract for at least 7
          years.

No CDSC applies to transfers among sub-accounts or between or among the
Guaranteed Term Options, the fixed account or the variable account. Nationwide
may waive the CDSC if a contract described in this prospectus is exchanged for
another Nationwide contract (or a contract of any of its affiliated insurance
companies). A CDSC may apply to the contract received in the exchange.

A contract held by a Charitable Remainder Trust may withdraw CDSC-free the
greater of (a) or (b) where:

     (a)  is the amount which would otherwise be available for withdrawal
          without 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) and the contract value at the close of the day prior to
          the date of the withdrawal.

For Tax Sheltered Annuity contracts issued prior to February 20, 1996, or issued
in state jurisdictions prior to the approval by insurance regulatory authorities
of applicable contract forms, Nationwide will waive the CDSC when:

     (a)  the plan participant experiences a case of hardship (as provided in
          Internal Revenue Code Section 403(b) and as defined for purposes of
          Internal Revenue Code Section 401(k));

     (b)  the plan participant becomes disabled (within the meaning of Internal
          Revenue 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 CDSC will not be eliminated if to do so would be unfairly discriminatory or
prohibited by state law.

                                       19
<PAGE>   22

PREMIUM TAXES


Nationwide will charge against the contract value any premium taxes levied by a
state or other government entity. Premium tax rates currently range from 0% to
5.0%. This range is subject to change. The method used to assess premium tax
will be determined by Nationwide at its sole discretion in compliance with state
law.


If applicable, Nationwide will deduct premium taxes from the contract either at:

     (1)  the time the contract is surrendered;

     (2)  annuitization; or

     (3)  such other date as Nationwide becomes subject to premium taxes.

Premium taxes may be deducted from death benefit proceeds.

CONTRACT OWNERSHIP

The contract owner has 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 annuity commencement date. Purchasers who name someone other
than themselves as the contract owner will have no rights under the contract.

Contract owners of Non-Qualified Contracts may name a new contract owner at any
time before the annuitization date. Any change of contract owner automatically
revokes any prior contract owner designation. Changes in contract ownership may
result in federal income taxation and may be subject to state and federal gift
taxes.

A change in contract ownership must be submitted in writing and recorded at
Nationwide's home office. Once recorded, the change will be effective as of the
date signed. However, the change will not affect any payments made or actions
taken by Nationwide before it was recorded.

The contract owner may also request a change in the annuitant, contingent
annuitant, contingent owner, beneficiary, or contingent beneficiary before the
annuitization date. These changes must be: o on a Nationwide form; o signed by
the contract owner; and o received at Nationwide's home office before the
annuitization date.

Nationwide must review and approve any change requests. 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, unless
the contract owner is Charitable Remainder Trust.

JOINT OWNERSHIP

Joint owners each own an undivided interest in the contract. If a contract owner
who is NOT the annuitant dies before the annuitization date, the joint owner
becomes the contract owner.

Contract owners can name a joint owner at any time before annuitization subject
to the following conditions:

     -    Joint owners can only be named for Non-Qualified Contracts;

     -    Joint owners must be spouses at the time joint ownership is requested,
          unless state law requires Nationwide to allow non-spousal joint
          owners;

     -    The exercise of any ownership right in the contract will generally
          require a written request signed by both joint owners;

     -    An election in writing signed by both contract owners must be made to
          authorize Nationwide to allow the exercise of ownership rights
          independently of either joint owner; and

     -    Nationwide 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 entitled to certain benefits under the contract, if a
contract owner who is NOT the annuitant dies before the annuitization date, and
there is no surviving joint owner. However, if the contingent owner dies

                                       20
<PAGE>   23

before the contract owner, and there is no surviving joint owner, all of the
contract benefits that would have gone to the contingent owner will go to the
contract owner's estate.

If the contract owner and annuitant are the same, and the contract
owner/annuitant dies before the annuitization date, the contingent owner will
not have any rights in the contract unless the contingent owner is also the
beneficiary.

The contract owner may name or change a contingent owner at any time before the
annuitization date. To change the contingent owner, a written request must be
submitted to Nationwide. Once Nationwide has recorded the change, it will be
effective as of the date it was signed, whether or not the contract owner was
living at the time it was recorded. The change will not affect any action taken
by Nationwide before the change was recorded.

ANNUITANT

The annuitant is the person who will receive annuity payments and upon whose
continuation of life any annuity payment involving life contingencies depends.
This person must be age 85 or younger at the time of contract issuance, unless
Nationwide approves a request for an annuitant of greater age. The annuitant may
be changed before the annuitization date with Nationwide's consent.

BENEFICIARY AND CONTINGENT BENEFICIARY

The beneficiary is the person who is entitled to the death benefit if the
annuitant dies before the annuitization date and there is no joint owner. The
contract owner can name more than one beneficiary. The beneficiaries will share
the death benefit equally, unless otherwise specified.

If no beneficiary survives the annuitant, the contingent beneficiary receives
the death benefit. Contingent beneficiaries will share the death benefit
equally, unless otherwise specified.

If no beneficiaries or contingent beneficiaries survives the annuitant, the
contract owner or the last surviving contract owner's estate will receive the
death benefit.

If the contract owner is a Charitable Remainder Trust and the annuitant dies
before the annuitization date, the death benefit will accrue to the Charitable
Remainder Trust. Any designation in conflict with the Charitable Remainder
Trust's right to the death benefit will be void.

The contract owner may change the beneficiary or contingent beneficiary during
the annuitant's lifetime by submitting a written request to Nationwide. Once
recorded, the change will be effective as of the date it was signed, whether or
not the annuitant was living at the time it was recorded. The change will not
affect any action taken by Nationwide before the change was recorded.

OPERATION OF THE CONTRACT
MINIMUM INITIAL AND SUBSEQUENT PURCHASE PAYMENTS

                     MINIMUM INITIAL        MINIMUM
     CONTRACT            PURCHASE          SUBSEQUENT
       TYPE              PAYMENT            PAYMENTS
Non-Qualified            $15,000            $1,000
IRA                      $15,000            $1,000
Roth IRA                 $15,000            $1,000
Tax Sheltered            $15,000            $1,000
Annuity
Charitable                  $0                $0
Remainder Trust
401(a)                   $15,000            $1,000
Investment-only


Subsequent purchase payments are not permitted in the State of New York.


GUARANTEED TERM OPTIONS

Guaranteed Term Options are separate investment options under the contract. The
minimum amount that may be allocated to a Guaranteed Term Option is $1,000.

PRICING

Initial purchase payments allocated to sub-accounts will be priced at the
accumulation unit value determined no later than 2 business days after receipt
of an order to purchase if the application and all necessary information are
complete. If the application is not complete, Nationwide may retain a purchase
payment for up to 5 business days while attempting to complete it. If the
application is not completed within 5 business days, the prospective purchaser
will be informed of the reason for the

                                       21
<PAGE>   24

delay. The purchase payment will be returned unless the prospective purchaser
specifically allows Nationwide to hold the purchase payment until the
application is completed.


Subsequent purchase payments will be priced based on the next available
accumulation unit value after the payment is received. The cumulative total of
all purchase payments under contracts issued by Nationwide on the life of any
one annuitant cannot exceed $1,000,000 without Nationwide's prior consent.


Purchase payments will not be priced when the New York Stock Exchange is closed
or on the following nationally recognized holidays:

- -        New Year's Day               -        Independence Day
- -        Martin Luther King, Jr. Day  -        Labor Day
- -        Presidents' Day              -        Thanksgiving
- -        Good Friday                  -        Christmas
- -        Memorial Day

Nationwide also will not price purchase payments if:

     (1)  trading on the New York Stock Exchange is restricted;

     (2)  an emergency exists making disposal or valuation of securities held in
          the variable account impracticable; or

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

Rules and regulations of the SEC will govern as to when the conditions described
in (2) and (3) exist.


If Nationwide is closed on days when the New York Stock Exchange is open,
contract value may be affected since the contract owner will not have access to
their account.


ALLOCATION OF PURCHASE PAYMENTS

Nationwide allocates purchase payments to sub-accounts, the fixed account,
and/or Guaranteed Term Options as instructed by the contract owner. Shares of
the underlying mutual funds allocated to the sub-accounts are purchased at net
asset value, then converted into accumulation units. Contract owners can change
allocations or make exchanges among the sub-accounts, the fixed account or
Guaranteed Term Options. However, no change may be made that would result in an
amount less than 1% of the purchase payments being allocated to any sub-account
for any contract owner. Certain transactions may be subject to conditions
imposed by the underlying mutual funds, as well as those set forth in the
contract.

DETERMINING THE CONTRACT VALUE

The contract value is the sum of:

     (1)  the value of amounts allocated to the sub-accounts of the variable
          account;

     (2)  amounts allocated to the fixed account; and

     (3)  amounts allocated to a Guaranteed Term Option.

If part or all of the contract value is surrendered, or charges are assessed
against the contract value, Nationwide will deduct a proportionate amount from
each sub-account, the fixed account and any Guaranteed Term Option based on
current cash values.

Determining Variable Account Value - Valuing an Accumulation Unit

Purchase payments or transfers allocated to sub-accounts are accounted for in
accumulation units. Accumulation unit values (for each sub-account) are
determined by calculating the net investment factor for the underlying mutual
funds for the current valuation period and multiplying that result with the
accumulation unit values determined on the previous valuation period.

Nationwide uses the net investment factor as a way to calculate the investment
performance of a sub-account from valuation period to valuation period. For each
sub-account, the net investment factor shows the investment performance of the
underlying mutual fund in which a particular sub-account invests, including the
charges assessed against that sub-account for a valuation period.

The net investment factor for any particular sub-account is determined by
dividing (a) by (b), and then subtracting (c) from the result, where:

     (a)  is:



                                       22
<PAGE>   25

          (1)  the net asset value of the underlying mutual fund as of the end
               of the current valuation period; and

          (2)  the per share amount of any dividend or income distributions made
               by the underlying mutual fund (if the ex-dividend date occurs
               during the current valuation period).

     (b)  is the net asset value of the underlying mutual fund determined as of
          the end of the preceding valuation period.

     (c)  is a factor representing the daily variable account charges, which may
          include charges for contract options chosen by the contract owner. The
          factor is equal to an annual rate of 1.40% of the daily net assets of
          the variable account.

Based on the change in the net investment factor, the value of an accumulation
unit may increase or decrease. Changes in the net investment factor may not be
directly proportional to changes in the net asset value of the underlying mutual
fund shares because of the deduction of variable account charges.

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.

Determining Fixed Account Value

Nationwide determines the value of the fixed account by:

     (1)  adding all amounts allocated to the fixed account, minus amounts
          previously transferred or withdrawn; and

     (2)  adding any interest earned on the amounts allocated.

Determining the Guaranteed Term Option Value

Nationwide determines the value of a Guaranteed Term Option by:

     (1)  adding all amounts allocated to any Guaranteed Term Option, minus
          amounts previously transferred or withdrawn (which may be subject to a
          market value adjustment);

     (2)  adding any interest earned on the amounts allocated to any Guaranteed
          Term Option.


TRANSFERS PRIOR TO ANNUITIZATION


Transfers from the Fixed Account to the Variable Account

Fixed account allocations may be transferred to the variable account only upon
reaching the end of an interest rate guarantee period. Normally, Nationwide will
permit 100% of such fixed account allocations to be transferred to the variable
account; however, Nationwide may, under certain economic conditions and at its
discretion, limit the maximum transferable amount. The maximum transferable
amount will not be less than 10% of the fixed account allocation reaching the
end of an interest rate guarantee period. Transfers of the fixed account
allocations must be made within 45 days after reaching the end of an interest
rate guarantee period.

Transfers from the Variable Account to the Fixed Account

Variable account allocations may be transferred to the fixed account at any
time. Normally, Nationwide will not restrict transfers from the variable account
to the fixed account; however, Nationwide may establish a maximum transfer limit
from the variable account to the fixed account.

Under no circumstances will the transfer limit be less 10% of the current value
of the variable account and Guaranteed Term Option allocation, for any 12 month
period which the transfer limit is imposed, but not including transfers made
prior to the imposition of the transfer limit. However, Nationwide may refuse
transfers or purchase payments to the fixed account when the fixed account value
is greater than or equal to 30% of the contract value at the time the purchase
payment is made or the transfer is requested.

Transfers from a Guaranteed Term Option prior to maturity are subject to a
market value adjustment.

Contract owners who use Dollar Cost Averaging may transfer from the fixed
account to the variable account (but not to Guaranteed Term



                                       23
<PAGE>   26

Options) under the terms of that program (see "Dollar Cost Averaging").


Transfers Among the Sub-Accounts

Allocations may be transferred among the sub-accounts once per valuation period.


TRANSFERS AFTER ANNUITIZATION

After annuitization, transfers may only be made on the anniversary of the
annuitization date.

TRANSFER REQUESTS

Nationwide will accept transfer requests in writing or over the telephone.
Nationwide will use reasonable procedures to confirm that telephone instructions
are genuine and will not be liable for following telephone instructions that it
reasonably determined to be genuine. Nationwide may withdraw the telephone
exchange privilege upon 30 days written notice to contract owners.

For transfers involving the variable account, Nationwide determines contract
value as of the date the completed transfer request is received.

Amounts transferred to the variable account will receive the accumulation unit
value next determined after the transfer request is received.

Interest Rate Guarantee Period

The interest rate guarantee period is the period of time that the fixed account
interest rate is guaranteed to remain the same. Within 45 days of the end of an
interest rate guarantee period, transfers may be made from the fixed account to
the variable account or to the Guaranteed Term Options. Nationwide will
determine the amount that may be transferred and will declare this amount at the
end of the guarantee period. This amount will not be less than 10% of the amount
in the fixed account that is maturing.

For new purchase payments allocated to the fixed account, or transfers to the
fixed account from the variable account or a Guaranteed Term Option, this period
begins on the date of deposit or transfer and ends on the one year anniversary
of the deposit or transfer. The guaranteed interest rate period may last for up
to 3 months beyond the 1 year anniversary because guaranteed terms end on the
last day of a calendar quarter.

The interest rate guarantee period does not in any way refer to interest rate
crediting practices connected with Guaranteed Term Options.

During an interest rate guarantee period, transfers cannot be made from the
fixed account, and amounts transferred to the fixed account must remain on
deposit.

Market Timing Firms

Some contract owners may use market timing firms or other third parties to make
transfers on their behalf. Generally, in order to take advantage of perceived
market trends, market-timing firms will submit transfer or exchange requests on
behalf of multiple contract owners at the same time. Sometimes this can result
in unusually large transfers of funds. These large transfers might interfere
with the ability of Nationwide or the underlying mutual fund to process
transactions. This can potentially disadvantage contract owners not using
market-timing firms. To avoid this, Nationwide may modify transfer and exchange
rights of contract owners who use market timing firms (or other third parties)
to transfer or exchange funds on their behalf.

The exchange and transfer rights of individual contract owners will not be
modified in any way when instructions are submitted directly by the contract
owner, or by the contract owner's representative (as authorized by the execution
of a valid Nationwide Limited Power of Attorney Form).

To protect contract owners, Nationwide may refuse exchange and transfer
requests:

     -    submitted by any agent acting under a power of attorney on behalf of
          more than one contract owner; or

     -    submitted on behalf of individual contract owners who have executed
          pre-authorized 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.

Nationwide will not restrict exchange rights unless Nationwide believes it to be
necessary for the protection of all contract owners.



                                       24
<PAGE>   27

RIGHT TO REVOKE

Contract owners have a ten day "free look" to examine the contract. The contract
may be returned to Nationwide's home office for any reason within ten days of
receipt and Nationwide will refund the contract value or another amount required
by law. The refunded contract value will reflect the deduction of any contract
charges, unless otherwise required by law. All IRA and Roth IRA refunds will be
a return of purchase payments. State and/or federal law may provide additional
free look privileges.

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 Nationwide.

SURRENDERS (REDEMPTIONS)

Contract owners may surrender some or all of their contract value before the
earlier of the annuitization date or the annuitant's death. Surrender requests
must be in writing and Nationwide may require additional information. When
taking a full surrender, the contract must accompany the written request.
Nationwide may require a signature guarantee.

Nationwide will pay any amounts surrendered from the sub-accounts within 7 days.
However, Nationwide may suspend or postpone payment when it is unable to price a
purchase payment or transfer.

PARTIAL SURRENDERS (PARTIAL REDEMPTIONS)

Nationwide will surrender accumulation units from the sub-accounts and an amount
from the fixed account and Guaranteed Term Options. The amount withdrawn from
each investment option will be in proportion to the value in each option at the
time of the surrender request.

A CDSC may apply. The contract owner may direct Nationwide to deduct the CDSC
from either:

(a)    the amount requested; or

(b)    the contract value remaining after the contract owner has received the
       amount requested.

If the contract owner does not make a specific election, any applicable CDSC
will be taken from the contract value remaining after the contract owner has
received the amount requested.

FULL SURRENDERS (FULL REDEMPTIONS)

The contract value upon full surrender may be more or less than the total of all
purchase payments made to the contract. The contract value will reflect variable
account charges, underlying mutual fund charges and the investment performance
of the underlying mutual funds. A CDSC may apply.

SURRENDERS UNDER A TAX SHELTERED ANNUITY

Contract owners of a Tax Sheltered Annuity may surrender part or all of their
contract value before the earlier of the annuitization date or the annuitant's
death, except as provided below:

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

     1.   when the contract owner reaches age 59 1/2, separates from service,
          dies, or becomes disabled (within the meaning of Internal Revenue Code
          Section 72(m)(7)); or

     2.  in the case of hardship (as defined for purposes of Internal Revenue
         Code Section 401(k)), provided that any such hardship surrender may NOT
         include any income earned on salary reduction contributions.

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

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

     2.   earnings credited to such contracts after the last plan year beginning
          before



                                       25
<PAGE>   28

          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 a ten day free look
     cancellation of the contract (when available) may result in taxes,
     penalties, and/or retroactive disqualification of a Qualified Contract or
     Tax Sheltered Annuity.

In order to prevent disqualification of a Tax Sheltered Annuity after a ten day
free look cancellation, Nationwide will transfer the proceeds to another Tax
Sheltered Annuity upon proper direction by the contract owner.

These provisions explain Nationwide's understanding of current withdrawal
restrictions. These restrictions may change.

Distributions pursuant to Qualified Domestic Relations Orders will not violate
the restrictions stated above.

LOAN PRIVILEGE

The loan privilege is ONLY available to owners of Tax Sheltered Annuities. These
contract owners can take loans from the contract value beginning 30 days after
the contract is issued up to the annuitization date. Loans are subject to the
terms of the contract, the plan, and the Internal Revenue Code. Nationwide may
modify the terms of a loan to comply with changes in applicable law.

MINIMUM AND MAXIMUM LOAN AMOUNTS

Contract owners may borrow a minimum of $1,000, unless Nationwide is required by
law to allow a lesser minimum amount. Each loan must individually satisfy the
contract minimum amount.

Nationwide will calculate the maximum nontaxable loan amount based upon
information provided by the participant or the employer. Loans may be taxable if
a participant has additional loans from other plans. The total of all
outstanding loans must not exceed the following limits:

                 CONTRACT     MAXIMUM OUTSTANDING LOAN
                 VALUES       BALANCE ALLOWED
NON-ERISA PLANS  up to        up to 80% of contract
                 $20,000      value (not more than
                              $10,000)
                 $20,000      up to 50% of contract
                 and over     value (not more than
                              $50,000*)

ERISA PLANS      All          up to 50% of contract
                              value (not more than
                              $50,000*)

*The $50,000 limits will be reduced by the highest outstanding balance owed
during the previous 12 months.

For salary reduction Tax Sheltered Annuities, loans may be secured only by the
contract value.

LOAN PROCESSING FEE

Nationwide may charge a Loan Processing Fee at the time each new loan is
processed. If assessed it compensates Nationwide for expenses related to
administering and processing loans. Loans are not available in all states. In
addition, some states may not allow Nationwide to assess a Loan Processing Fee.

HOW LOAN REQUESTS ARE PROCESSED

All loans are made from the collateral fixed account. Nationwide transfers
accumulation units in proportion to the assets in each sub-account to the
collateral fixed account until the requested amount is reached. If there are not
enough accumulation units available in the contract to reach the requested loan
amount, Nationwide next transfers contract value from the fixed account. Any
remaining required collateral will be transferred from the Guaranteed Term
Options. Transfers from the Guaranteed Term Options may be subject to a market
value adjustment. No CDSC will be deducted on transfers related to loan
processing.

INTEREST


The outstanding loan balance in the collateral fixed account is credited with
interest until the loan is repaid in full. The interest rate will be 2.25% less
than the loan interest rate fixed by Nationwide. The interest rate is guaranteed
never to fall below 3.0%.




                                       26
<PAGE>   29

Specific loan terms are disclosed at the time of loan application or issuance.

LOAN REPAYMENT

Loans must be repaid in five years. However, if the loan is used to purchase the
contract owner's principal residence, the contract owner has 15 years to repay
the loan.

Contract owners must identify loan repayments as loan repayments or they will be
treated as purchase payments and will not reduce the outstanding loan. Payments
must be substantially level and made at least quarterly.

Loan repayments will consist of principal and interest in amounts set forth in
the loan agreement. Repayments are allocated to the sub-accounts in accordance
with the contract, unless Nationwide and the contract owner have agreed to amend
the contract at a later date on a case by case basis.

Loan repayments to the Guaranteed Term Options must be at least $1,000. If the
proportional share of the repayment to the Guaranteed Term Option is less than
$1,000, that portion of the repayment will be allocated to the NSAT-Money Market
Fund unless the contract owner directs otherwise.


DISTRIBUTIONS AND ANNUITY PAYMENTS


Distributions made from the contract while a loan is outstanding will be reduced
by the amount of the outstanding loan plus accrued interest if:

     -    the contract is surrendered;
     -    the contract owner/annuitant dies;
     -    the contract owner who is not the annuitant dies prior to
          annuitization; or
     -    annuity payments begin.

TRANSFERRING THE CONTRACT

Nationwide reserves the right to restrict any transfer of the contract while the
loan is outstanding.


GRACE PERIOD AND LOAN DEFAULT


If a loan payment is not made when due, interest will continue to accrue. A
grace period may be available (please refer to the terms of the loan agreement).
If a loan payment is not made by the end of the applicable grace period, the
entire loan will be treated as a deemed distribution and will be taxable to the
borrower. This deemed distribution may also be subject to an early withdrawal
tax penalty by the Internal Revenue Service.

After default, interest will continue to accrue on the loan. Defaulted amounts,
plus interest, are deducted from the contract value when the participant is
eligible for a distribution of at least that amount. Additional loans are not
available while a previous loan is in default.

ASSIGNMENT

Contract rights are personal to the contract owner and may not be assigned
without Nationwide's written consent. Investment-only Contracts, IRAs, Roth
IRAs, and Tax Sheltered Annuities may not be assigned, pledged or otherwise
transferred except where allowed by law.

A Non-Qualified Contract owner may assign some or all rights under the contract.
An assignment must occur before annuitization while the annuitant is alive. Once
proper notice of assignment is recorded by Nationwide's home office, the
assignment will become effective as of the date the written request was signed.

Nationwide is not responsible for the validity or tax consequences of any
assignment. Nationwide is not liable for any payment or settlement made before
the assignment is recorded. Assignments will not be recorded until Nationwide
receives sufficient direction from the contract owner and the assignee regarding
the proper allocation of contract rights.

Amounts pledged or assigned will be treated as distributions 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. Amounts assigned may be subject to a tax penalty equal to 10% of the
amount included in gross income.

                                       27
<PAGE>   30

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.

CONTRACT OWNER SERVICES

ASSET REBALANCING

Asset rebalancing is the automatic reallocation of contract values to the
sub-accounts on a predetermined percentage basis. Asset rebalancing is not
available for assets held in the fixed account or the Guaranteed Term Options.
Requests for asset rebalancing must be on a Nationwide form.

Asset rebalancing occurs every three months or on another frequency if permitted
by Nationwide. 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, asset rebalancing will occur on the next business day.

Asset rebalancing may be subject to employer limitations or restrictions for
contracts issued to a Tax Sheltered Annuity plan. Contract owners should consult
a financial adviser to discuss the use of asset rebalancing.

Nationwide reserves the right to stop establishing new asset rebalancing
programs. Nationwide also reserves the right to assess a processing fee for this
service.

DOLLAR COST AVERAGING

Dollar cost averaging is a long-term transfer program that allows you to make
regular, level investments over time. It involves the automatic transfer of a
specified amount from certain sub-accounts and/or the fixed account into other
sub-accounts. Nationwide does not guarantee that this program will result in
profit or protect contract owners from loss.


Contract owners direct Nationwide to automatically transfer specified amounts
from the fixed account, Fidelity VIP High Income Portfolio, NSAT- government
Bond Fund, NSAT- Money Market Fund, Neuberger Berman AMT Limited Maturity Bond
Portfolio to any other underlying mutual fund. Dollar cost averaging transfers
may not be directed to Guaranteed Term Options.


Dollar Cost Averaging from the Fixed Account

Transfers from the fixed account must be equal to or less than 1/30th of the
fixed account value at the time the program is requested. A dollar cost
averaging program which transfers amounts from the fixed account to the variable
account is not the same as an enhanced rate dollar cost averaging program.
Contract owners that wish to utilize dollar cost averaging from the fixed
account should first inquire as to whether any enhanced rate dollar cost
averaging programs are available.

Enhanced Rate Dollar Cost Averaging Program

Nationwide may, from time to time, offer enhanced rate dollar cost averaging
programs. Dollar cost averaging transfers for this program may only be made from
the fixed account. Such enhanced rate dollar cost averaging programs allow the
contract owner to earn a higher rate of interest on assets in the fixed account
than would normally be credited when not participating in the program. Each
enhanced interest rate is guaranteed for as long as the corresponding program is
in effect. Nationwide will process transfers until either amounts in the
enhanced rate fixed account are exhausted, or the contract owner instructs
Nationwide in writing to stop the transfers. For this program only, when a
written request to discontinue transfers is received, Nationwide will
automatically transfer the remaining amount in the enhanced rate fixed account
to the NSAT Money Market Fund.

Transfers occur monthly or on another frequency if permitted by Nationwide.
Nationwide will process transfers until either the value in the originating
investment option is exhausted, or the contract owner instructs Nationwide in
writing to stop the transfers.


Nationwide reserves the right to stop establishing new dollar cost averaging
programs. Nationwide also reserves the right to assess a processing fee for this
service.




                                       28
<PAGE>   31

SYSTEMATIC WITHDRAWALS

Systematic withdrawals allow contract owners to receive a specified amount (of
at least $100) on a monthly, quarterly, semi-annual, or annual basis. Requests
for systematic withdrawals and requests to discontinue systematic withdrawals
must be in writing.

The withdrawals will be taken from the sub-accounts and the fixed account
proportionately unless Nationwide is instructed otherwise. Systematic
withdrawals are not available from the Guaranteed Term Options.

Nationwide will withhold federal income taxes from systematic withdrawals unless
otherwise instructed by the contract owner. The Internal Revenue Service may
impose a 10% penalty tax 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.

If the contract owner takes systematic withdrawals, the maximum amount that can
be withdrawn annually without a CDSC is the greatest of:

     1)   10% of all purchase payments made to the contract as of the withdrawal
          date;
     2)   an amount withdrawn to meet minimum distribution requirements under
          the Internal Revenue Code; or
     3)   a percentage of the contract value based on the contract owner's age,
          as shown in the table below:

        CONTRACT OWNER'S            PERCENTAGE OF
              AGE                   CONTRACT VALUE
         Under age 59 1/2                 5%
     Age 59 1/2through age 61             7%
     Age 62 through age 64                8%
     Age 65 through age 74               10%
        Age 75 and over                  13%

Contract value and contract owner's age are determined as of the date the
request for the withdrawal program is recorded by Nationwide's home office. For
joint owners, the older joint owner's age will be used.

If total amounts withdrawn in any contract year exceed the CDSC-free amount
described above, those amounts will only be eligible for the 10% of purchase
payment CDSC-free withdrawal privilege described in the "Contingent Deferred
Sales Charge" section. The total amount of CDSC for that contract year will be
determined in accordance with that provision.

The CDSC-free withdrawal privilege for systematic withdrawals is non-cumulative.
Free amounts not taken during any contract year cannot be taken as free amounts
in a subsequent contract year.

Nationwide reserves the right to stop establishing new systematic withdrawal
programs. Nationwide also reserves the right to assess a processing fee for this
service. Systematic withdrawals are not available before the end of the ten-day
free look period (see "Right to Revoke").

ANNUITY COMMENCEMENT DATE

The annuity commencement date is the date on which annuity payments are
scheduled to begin. The contract owner may change the annuity commencement date
before annuitization. This change must be in writing and approved by Nationwide.

ANNUITIZING THE CONTRACT

ANNUITIZATION DATE

The annuitization date is the date that annuity payments begin. It will be the
first day of a calendar month unless otherwise agreed, and must be at least 2
years after the contract is issued. If the contract is issued to fund a Tax
Sheltered Annuity plan, annuitization may occur during the first 2 years subject
to Nationwide's approval.

ANNUITIZATION

Annuitization is the period during which annuity payments are received. It is
irrevocable once payments have begun. Upon arrival of the annuitization date,
the annuitant must choose:

     (1)  an annuity payment option; and

     (2)  either a fixed payment annuity, variable payment annuity, or an
          available combination.

                                       29
<PAGE>   32

Nationwide guarantees that each payment under a fixed payment annuity will be
the same throughout annuitization. Under a variable payment annuity, the amount
of each payment will vary with the performance of the underlying mutual funds
chosen by the contract owner.

FIXED PAYMENT ANNUITY

A fixed payment annuity is an annuity where the amount of the annuity payment
remains level.

The first payment under a fixed payment annuity is determined on the
annuitization date on an "age last birthday basis" by:

     (1)  deducting applicable premium taxes from the total contract value; then

     (2)  applying the contract value amount specified by the contract owner to
          the fixed payment annuity table for the annuity payment option
          elected.

Subsequent payments will remain level unless the annuity payment option elected
provides otherwise. Nationwide does not credit discretionary interest during
annuitization.

VARIABLE PAYMENT ANNUITY

A variable payment annuity is an annuity where the amount of the annuity
payments will vary depending on the performance of the underlying mutual funds
selected.

The first payment under a variable payment annuity is determined on the
annuitization date on an "age last birthday basis" by:

     1)   deducting applicable premium taxes from the total contract value; then

     2)   applying the contract value amount specified by the contract owner to
          the variable payment annuity table for the annuity payment option
          elected.

The dollar amount of the first payment is converted into a set number of annuity
units that will represent each monthly payment. This is done by dividing the
dollar amount of the first payment by the value of an annuity unit as of the
annuitization date. This number of annuity units remains fixed during
annuitization.

The second and subsequent payments are 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 amount of the second and subsequent payments will
vary with the performance of the selected underlying mutual funds. Nationwide
guarantees that variations in mortality experience from assumptions used to
calculate the first payment will not affect the dollar amount of the second and
subsequent payments.

ASSUMED INVESTMENT RATE

An assumed investment rate is the percentage rate of return assumed to determine
the amount of the first payment under a variable payment annuity. Nationwide
uses the assumed investment rate of 3.5% to calculate the first annuity payment.
The assumed investment rate of 3.5% is the percentage rate of return required to
maintain level variable annuity payments. Subsequent variable annuity payments
may be more or less than the first based on whether actual investment
performance is higher or lower than the assumed investment rate of 3.5%.

VALUE OF AN ANNUITY UNIT

Annuity unit values for sub-accounts are determined by multiplying the net
investment factor for the valuation period for which the annuity unit is being
calculated by the immediately preceding valuation period's annuity unit value,
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.

EXCHANGES AMONG UNDERLYING MUTUAL FUNDS

Exchanges among underlying mutual funds during annuitization must be in writing.
Exchanges will occur on each anniversary of the annuitization date.

FREQUENCY AND AMOUNT OF ANNUITY PAYMENTS

Payments are made based on the annuity payment option selected, unless:

     -    the amount to be distributed is less than $5,000, in which case
          Nationwide may make one lump sum payment of the contract value; or



                                       30
<PAGE>   33

     -    an annuity payment would be less than $50, in which case Nationwide
          can change the frequency of payments to intervals that will result in
          payments of at least $50. Payments will be made at least annually.

ANNUITY PAYMENT OPTIONS

Contract owners must elect an annuity payment option before the annuitization
date. The annuity payment options are:

     (1)  LIFE ANNUITY - An annuity payable periodically, but at least annually,
          for the lifetime of the annuitant. Payments will end upon the
          annuitant's death. 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 a
          designated second individual. If one of these parties dies, payments
          will continue for the lifetime of the survivor. As is the case under
          option 1, there is no guaranteed number of payments. Payments end upon
          the death of the last surviving party, regardless of the number of
          payments received.

     (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 the end of the guaranteed period and will be paid to
          a designee chosen by the annuitant at the time the annuity payment
          option was elected.

          The designee may elect to receive the present value of the remaining
          guaranteed payments in a lump sum. The present value will be computed
          as of the date Nationwide receives the notice of the annuitant's
          death.

Not all of the annuity payment options may be available in all states. Contract
owners may request other options before the annuitization date. These options
are subject to Nationwide's approval.

No distribution for Non-Qualified Contracts will be made until an annuity
payment option has been elected. IRAs and Tax Sheltered Annuities are subject to
the "minimum distribution" requirements set forth in the plan, contract, and the
Internal Revenue Code.

DEATH BENEFITS

DEATH OF CONTRACT OWNER - NON-QUALIFIED CONTRACTS

If the contract owner who is not the annuitant dies before the annuitization
date, the joint owner becomes the contract owner. If no joint owner is named,
the contingent owner becomes the contract owner. If no contingent owner is
named, the last surviving contract owner's estate becomes the contract owner.

Distributions under Non-Qualified Contracts will be made pursuant to the
"Required Distributions for Non-Qualified Contracts" provision.

DEATH OF ANNUITANT - NON-QUALIFIED CONTRACTS

If the annuitant who is not the contract owner dies before the annuitization
date, a death benefit is payable to the beneficiary unless a contingent
annuitant is named. If a contingent annuitant is named, the contingent annuitant
becomes the annuitant and no death benefit is payable.

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 a contract owner who is also the annuitant dies before the annuitization
date, a death benefit is payable according to the "Death of the Annuitant -
Non-Qualified Contracts" provision.

If the contract owner/annuitant dies after the annuitization date, any benefit
that may be payable will be paid according to the selected annuity payment
option.

HOW THE DEATH BENEFIT VALUE IS DETERMINED

The death benefit value is determined as of the date the home office receives:


                                       31
<PAGE>   34

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

     (2)  an election specifying the distribution method; and

     (3)  any state required forms(s).

If the annuitant dies after the annuitization date, payment will be determined
according to the selected annuity payment option.

The beneficiary may elect to receive the death benefit:

     (1)  in a lump sum;
     (2)  as an annuity; or
     (3)  in any other manner permitted by law and approved by Nationwide.

The beneficiary must notify Nationwide of this election within 60 days of the
annuitant's death.

DEATH BENEFIT PAYMENT

For contracts issued on or after May 1, 1998 or the date on which state
insurance authorities approved applicable contract modifications:

If the annuitant dies prior to his or her 86th birthday, the dollar amount of
the death benefit will be the greatest of:

     (1)  the contract value;

     (2)  the sum of all purchase payments, less an adjustment for amounts
          surrendered; or

     (3)  the contract value as of the most recent five year contract
          anniversary, less an adjustment for amounts surrendered since that
          five year contract anniversary.

     The adjustment for amounts surrendered will reduce items (2) and (3) above
     in the same proportion that the contract value was reduced on the date(s)
     of the partial surrender(s).

If the annuitant dies on or after his or her 86th birthday and prior to the
annuitization date, the dollar amount of the death benefit will be equal to the
contract value.

For contracts issued prior to May 1, 1998 or a date prior to which state
insurance authorities approved applicable contract modifications:

If the annuitant dies prior to his or her 86th birthday, the dollar amount of
the death benefit will be the greatest of:

     (1)  the contract value;

     (2)  the sum of all purchase payments, less amounts surrendered; or

     (3)  the contract value as of the most recent five year contract
          anniversary, less amounts surrendered since that five year contract
          anniversary.

If the annuitant dies on or after his or her 86th birthday and prior to the
annuitization date, the dollar amount of the death benefit will be equal to the
contract value.

REQUIRED DISTRIBUTIONS

REQUIRED DISTRIBUTIONS FOR NON-QUALIFIED CONTRACTS

Internal Revenue Code Section 72(s) requires Nationwide to make certain
distributions when a contract owner dies. The following distributions will be
made according to those requirements:

     (1)  If any contract owner dies on or after the annuitization date and
          before the entire interest in the contract has been distributed, then
          the remaining interest must be distributed at least as rapidly as the
          distribution method in effect on the contract owner's death.

     (2)  If any contract owner dies before the annuitization date, then the
          entire interest in the contract (consisting of either the death
          benefit or the contract value reduced by charges set forth elsewhere
          in the contract) will be distributed within 5 years of the contract
          owner's death, 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 longer than the life expectancy of the designated
               beneficiary. Payments must begin within one year of the contract
               owner's death unless otherwise permitted by federal income tax
               regulations; or

          (b)  if the designated beneficiary is the surviving spouse of the
               deceased contract owner, the spouse can choose to



                                       32
<PAGE>   35

               become the contract owner instead of receiving a death benefit.
               Any distributions required under these distribution rules will be
               made upon that spouse's death.

In the event that the contract owner 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 a contract
          owner;

     (b)  any change of annuitant will be treated as the death of a contract
          owner; and

     (c)  in either case, the appropriate distribution will be made upon the
          death or change, as the case may be.

These distribution provisions do not apply to any contract exempt from Section
72(s) of the Internal Revenue Code by reason of Section 72(s)(5) or any other
law or rule.

The designated beneficiary must elect a method of distribution and notify
Nationwide of this election within 60 days of the contract owner's death.

REQUIRED DISTRIBUTIONS FOR TAX SHELTERED ANNUITIES

Distributions from Tax Sheltered Annuities will be made according to the Minimum
Distribution and Incidental Benefit ("MDIB") provisions of Section 401(a)(9) of
the Internal Revenue Code. Distributions will be made to the annuitant according
to the selected annuity payment option over a period not longer than:

     (a)  the life of the annuitant or the joint lives of the annuitant and the
          annuitant's designated beneficiary; or

     (b)  a period not longer than the life expectancy of the annuitant or the
          joint life expectancies of the annuitant and the annuitant's
          designated beneficiary.

Required distributions do not have to be withdrawn from this contract if they
are being withdrawn from another Tax Sheltered Annuity of the annuitant.

If the annuitant's entire interest in a Tax Sheltered Annuity will be
distributed in equal or substantially equal payments over a period described in
(a) or (b), the payments will begin on the required beginning date. The required
beginning date is the later of:

     (a)  April 1 of the calendar year following the calendar year in which the
          annuitant reaches age 70 1/2; or

     (b)  the annuitant's retirement date.

Provision (b) does not apply to any employee who is a 5% owner (as defined in
Section 416 of the Internal Revenue Code) with respect to the plan year ending
in the calendar year when the employee attains the age of 70 1/2.

Distributions commencing on the required distribution date must satisfy MDIB
provisions set forth in the Internal Revenue Code. Those provisions require that
distribution cannot be less than the amount determined by dividing the
annuitant's interest in the Tax Sheltered Annuity by the end of the previous
calendar year by: (a) the annuitant's life expectancy; or if applicable (b) the
joint and survivor life expectancy of the annuitant and the annuitant's
beneficiary.

The life expectancies and joint life expectancies are determined by reference to
Treasury Regulation 1.72-9.

If the annuitant dies before distributions begin, the interest in the Tax
Sheltered Annuity must be distributed by December 31 of the calendar year in
which the fifth anniversary of the annuitant's death occurs unless:

     (a)  the annuitant names his or her surviving spouse as the beneficiary and
          the spouse chooses to receive distribution of the contract in
          substantially equal payments over his or her life (or a period not
          longer than his or her life expectancy) and beginning no 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 distribution of the
          contract in substantially equal payments over his or her life (or a
          period



                                       33
<PAGE>   36

          not longer than his or her life expectancy) beginning no later than
          December 31 of the year following the year in which the annuitant
          dies.

If the annuitant dies after distributions have begun, distributions must
continue at least as rapidly as under the schedule used before the annuitant's
death.

If distribution requirements are not met, a penalty tax of 50% is levied on the
difference between the amount that should have been distributed for that year
and the amount that actually was distributed for that year.

REQUIRED DISTRIBUTIONS FOR INDIVIDUAL RETIREMENT ANNUITIES

Distributions from an Individual Retirement Annuity must begin no later than
April 1 of the calendar year following the calendar year in which the contract
owner reaches age 70 1/2. Distribution may be paid 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 longer than 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 before distributions begin, the interest in the
Individual Retirement Annuity must be distributed by December 31 of the calendar
year in which the fifth anniversary of the contract owner's death occurs,
unless:

     (a)  the contract owner names his or her surviving spouse as the
          beneficiary and such spouse chooses to:

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

          (2)  receive distribution of the contract in substantially equal
               payments over his or her life (or a period not longer than his or
               her life expectancy) and beginning no later than December 31 of
               the year in which the contract owner would have reached 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 longer than his or her life expectancy) beginning no later
          than December 31 of the year following the year of the contract
          owner's death.

Required distributions do not have to be withdrawn from this contract if they
are being withdrawn from another Individual Retirement Annuity or Individual
Retirement Account of the contract owner.


If the contract owner dies after distributions have begun, distributions must
continue at least as rapidly as under the schedule being used before the
contract owner's death. However, 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)(1) of this provision.


If distribution requirements are not met, a penalty tax of 50% is levied on the
difference between the amount that should have been distributed for that year
and the amount that actually was distributed for that year.

A portion of each distribution will be included in the recipient's gross income
and taxed at ordinary income tax rates. The portion of a distribution which is
taxable is based on the ratio between the amount by which non-deductible
purchase payments exceed prior nontaxable distributions and total account
balances at the time of the distribution. The owner of an Individual Retirement
Annuity must annually report the amount of non-deductible purchase payments, the
amount of any distribution, the amount by which non-deductible purchase payments
for all years exceed nontaxable distributions for all years, and the total
balance of all Individual Retirement Annuities.

Individual Retirement Annuity distributions will not receive the favorable tax
treatment of a lump sum distribution from a Qualified Plan. If the contract
owner dies before the entire interest in



                                       34
<PAGE>   37

the contract has been distributed, the balance will also be included in his or
her gross estate.

REQUIRED DISTRIBUTIONS FOR ROTH IRAS

The rules for Roth IRAs do not require distributions to begin during the
contract owner's lifetime.

When the contract owner dies, the 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:

     (a)  the contract owner names his or her surviving spouse as the
          beneficiary and the spouse chooses to:

          (1)  treat the contract as a Roth IRA established for his or her
               benefit; or

          (2)  receive distribution of the contract in substantially equal
               payments over his or her life (or a period not longer than his or
               her life expectancy) and beginning no later than December 31 of
               the year following the year in which the contract owner would
               have reached age 70 1/2; or

     (b)  the contract owner names a beneficiary other than his or her surviving
          spouse and the beneficiary chooses to receive distribution of the
          contract in substantially equal payments over his or her life (or a
          period not longer than his or her life expectancy) beginning no later
          than December 31 of the year following the 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 Tax Considerations").

FEDERAL TAX CONSIDERATIONS

FEDERAL INCOME TAXES


The tax consequences of purchasing a contract described in this prospectus will
depend on:

     -    the type of contract purchased;

     -    the purposes for which the contract is purchased; and

     -    the personal circumstances of individual investors having interests in
          the contracts.

See "Synopsis of the Contracts" for a brief description of the various types of
contracts and the different purposes for which the contracts may be purchased.

Existing tax rules are subject to change, and may affect individuals differently
depending on their situation. Nationwide does not guarantee the tax status of
any contracts or any transactions involving the contracts.

If the contract is purchased as an investment of certain retirement plans (such
as qualified retirement plans, Individual Retirement Accounts, and custodial
accounts as described in Sections 401, 408(a), and 403(b)(7) of the Internal
Revenue Code), tax advantages enjoyed by the contract owner and/or annuitant may
relate to participation in the plan rather than ownership of the annuity
contract. Such plans are permitted to purchase investments other than annuities
and retain tax-deferred status.

The following is a brief summary of some of the federal income tax
considerations related to the contracts. In addition to the federal income tax,
distributions from annuity contracts may be subject to state and local income
taxes. The tax rules across all states and localities are not uniform and
therefore will not be discussed in this prospectus. Tax rules that may apply to
contracts issued in U.S. territories such as Puerto Rico and Guam are also not
discussed. Nothing in this prospectus should be considered to be tax advice.
Contract owners and prospective contract owners are encouraged to consult a
financial consultant, tax advisor or legal counsel to discuss the taxation and
use of the contracts.

The Internal Revenue Code sets forth different income tax rules for the
following types of annuity contracts:

     -    Individual Retirement Annuities;

     -    SEP IRAs;

     -    Roth IRAs;

     -    Tax Sheltered Annuities; and

     -    "Non-Qualified Annuities."




                                       35
<PAGE>   38


IRAs and SEP IRAs

Distributions from Individual Retirement Annuities are generally taxed when
received. If any of the amount contributed to the IRA was nondeductible for
federal income tax purposes, then a portion of each distribution is excludable
from income.

If distributions of income from an IRA are made prior to the date that the owner
attains the age of 59 1/2 years, the income is subject to both the regular
income tax and an additional penalty tax of 10%. The penalty tax can be avoided
if the distribution is:

     -    made to a beneficiary on or after the death of the owner;

     -    attributable to the owner becoming disabled (as defined in the
          Internal Revenue Code);

     -    part of a series of substantially equal periodic payments made not
          less frequently than annually made for the life (or life expectancy)
          of the owner, or the joint lives (or joint life expectancies) of the
          owner and his or her designated beneficiary;

     -    used for qualified higher education expenses; or

     -    used for expenses attributable to the purchase of a home for a
          qualified first-time buyer.

Roth IRAs

Distributions of earnings from Roth IRAs are taxable or nontaxable depending
upon whether they are "qualified distributions" or "non-qualified
distributions." A "qualified distribution" is one that satisfies the five-year
rule and meets one of the following requirements:

     -    it is made on or after the date on which the contract owner attains
          age 59 1/2;

     -    it is made to a beneficiary (or the contract owner's estate) on or
          after the death of the contract owner;

     -    it is attributable to the contract owner's disability; or

     -    it is used for expenses attributable to the purchase of a home for a
          qualified first-time buyer.

The five year rule generally is satisfied if the distribution is not made within
the five taxable year period beginning with the first taxable year in which a
contribution is made to any Roth IRA established for the owner.

A qualified distribution is not included in gross income for federal income tax
purposes.

A non-qualified distribution is not includible in gross income to the extent
that the distribution, when added to all previous distributions, does not exceed
that total amount of contributions made to the Roth IRA. Any non-qualified
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.

Special rules apply for Roth IRAs that have proceeds received from an IRA prior
to January 1, 1999 if the owner elected the special 4-year income averaging
provisions that were in effect for 1998.

If non-qualified distributions of income from a Roth IRA are made prior to the
date that the owner attains the age of 59 1/2 years, the income is subject to
both the regular income tax and an additional penalty tax of 10%. The penalty
tax can be avoided if the distribution is:

     -    made to a beneficiary on or after the death of the owner;

     -    attributable to the owner becoming disabled as defined in the Internal
          Revenue Code;

     -    part of a series of substantially equal periodic payments made not
          less frequently than annually made for the life (or life expectancy)
          of the owner, or the joint lives (or joint life expectancies) of the
          owner and his or her designated beneficiary;

     -    for qualified higher education expenses; or

     -    used for expenses attributable to the purchase of a home for a
          qualified first-time buyer.


                                       36
<PAGE>   39


If the contract owner dies before the contract is completely distributed, the
balance may be included in the contract owner's gross estate for tax purposes.

Tax Sheltered Annuities

Distributions from Tax Sheltered Annuities are generally taxed when received. A
portion of each distribution is excludable from income based on a formula
established pursuant to the Internal Revenue Code. The formula excludes from
income the amount invested in the contract divided by the number of anticipated
payments until the full investment in the contract is recovered. Thereafter all
distributions are fully taxable.

If a distribution of income is made from a Tax Sheltered Annuity prior to the
date that the owner attains the age of 59 1/2 years, the income is subject to
both the regular income tax and an additional penalty tax of 10%. The penalty
tax can be avoided if the distribution is:

     -    made to a beneficiary on or after the death of the owner;

     -    attributable to the owner becoming disabled as defined in the Internal
          Revenue Code;

     -    part of a series of substantially equal periodic payments made not
          less frequently than annually made for the life (or life expectancy)
          of the owner, or the joint lives (or joint life expectancies) of the
          owner and his or her designated beneficiary;

     -    for qualified higher education expenses;

     -    used for expenses attributable to the purchase of a home for a
          qualified first-time buyer; or

     -    made to the owner after separation from service with his or her
          employer after age 55.

Non-Qualified Contracts - Natural Persons as Contract Owners

Generally, the income earned inside a Non-Qualified Annuity Contract that is
owned by a natural person is not taxable until it is distributed from the
contract.

Distributions before 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, any portion of the contract that is assigned or
pledged; or any portion of the contract that is 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.

With respect to annuity distributions on or after the annuitization date, a
portion of each annuity payment is excludable from taxable income. The amount
excludable is based on the ratio between the contract owner's investment in the
contract and the expected return on the contract. Once the entire investment in
the contract is recovered, all distributions are fully includable in income. The
maximum amount excludable from income is the investment in the contract. If the
annuitant dies before the entire investment in the contract has been excluded
from income, and as a result of the annuitant's death no more payments are due
under the contract, then the unrecovered investment in the contract may be
deducted on his or her final tax return.

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 the same calendar year will be treated as one annuity contract.

A special rule applies to distributions from contracts that have investments
that were made prior to August 14, 1982. For those contracts, distributions that
are made prior to the annuitization date 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 Internal Revenue Code imposes a penalty tax if a distribution is made before
the contract owner reaches age 59 1/2. The amount of the penalty is 10% of the
portion of any distribution that is includible in gross income. The penalty tax
does not apply if the distribution is:

     -    the result of a contract owner's death;


                                       37
<PAGE>   40


     -    the result of a contract owner's disability, as defined in the
          Internal Revenue Code;

     -    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

     -    is allocable to an investment in the contract before August 14, 1982.

Non-Qualified Contracts - Non-Natural Persons as Contract Owners

The previous discussion related to the taxation of Non-Qualified Contracts owned
by individuals. Different rules (the so-called "non-natural persons" rules)
apply if the contract owner is not a natural person.

Generally, contracts owned by corporations, partnerships, trusts, and similar
entities are not treated as annuity contracts under the Internal Revenue Code.
Therefore, 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. Taxation is not deferred, even if the income is not distributed out
of the contract. The income is taxable as ordinary income, not capital gain.

The non-natural persons rules do not apply to all entity-owned contracts. A
contract that is owned by a non-natural person as an agent of an individual is
treated as owned by the individual. This would cause the contract to be treated
as an annuity under the Internal Revenue Code, allowing tax deferral. However,
this exception does not apply when the non-natural person is an employer that
holds the contract under a non-qualified deferred compensation arrangement for
one or more employees.

The non-natural persons rules also do not apply to contracts that are:

     -    acquired by the estate of a decedent by reason of the death of the
          decedent;

     -    issued in connection with certain qualified retirement plans and
          individual retirement plans;

     -    purchased by an employer upon the termination of certain qualified
          retirement plans.

WITHHOLDING

Pre-death distributions from the contracts are subject to federal income tax.
Nationwide will withhold the tax from the distributions unless the contract
owner requests otherwise. If the distribution is from a Tax Sheltered Annuity,
it will be subject to mandatory 20% withholding that cannot be waived, unless:

     -    the distribution is made directly to another Tax Sheltered Annuity or
          an IRA; or

     -    the distribution satisfies the minimum distribution requirements
          imposed by the Internal Revenue Code.

In addition, contract owners may not waive withholding if the distribution is
subject to mandatory back-up withholding (if no taxpayer identification number
is given or if the Internal Revenue Service notifies Nationwide that mandatory
back-up withholding is required). Mandatory back-up withholding rates are 31% of
income that is distributed.

NON-RESIDENT ALIENS

Generally, a pre-death distribution from a contract to a non-resident alien is
subject to federal income tax at a rate of 30% of the amount of income that is
distributed. Nationwide is required to withhold this amount and send it to the
Internal Revenue Service. Some distributions to non-resident aliens may be
subject to a lower (or no) tax if a treaty applies. In order to obtain the
benefits of such a treaty, the non-resident alien must:

     (1)  provide Nationwide with proof of residency and citizenship (in
          accordance with Internal Revenue Service requirements); and

     (2)  provide Nationwide with an individual taxpayer identification number.

If the non-resident alien does not meet the above conditions, Nationwide will
withhold 30% of income from the distribution.




                                       38
<PAGE>   41


Another way to avoid the 30% withholding is for the non-resident alien to
provide Nationwide with sufficient evidence that:

     (1)  the distribution is connected to the non-resident alien's conduct of
          business in the United States; and

     (2)  the distribution is includible in the non-resident alien's gross
          income for United States federal income tax purposes.

Note that these distributions may be subject to back-up withholding, currently
31%, if a correct taxpayer identification number is not provided.

FEDERAL ESTATE, GIFT, AND GENERATION SKIPPING TRANSFER TAXES

The following transfers may be considered a gift for federal gift tax purposes:

     -    a transfer of the contract from one contract owner to another; or

     -    a distribution to someone other than a contract owner.

Upon the contract owner's death, the value of the contract may subject to estate
taxes, even if all or a portion of the value is also subject to federal income
taxes.

Section 2612 of the Internal Revenue Code may require Nationwide to determine
whether a death benefit or other distribution is a "direct skip" and the amount
of the resulting generation skipping transfer tax, if any. A direct skip is 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 Internal Revenue
          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 a transfer is a direct skip, Nationwide will deduct the amount of the
transfer tax from the death benefit, distribution or other payment, and remit it
directly to the Internal Revenue Service.

CHARGE FOR TAX

Nationwide is not required to maintain a capital gain reserve liability on
Non-Qualified Contracts. If tax laws change requiring a reserve, Nationwide may
implement and adjust a tax charge.

DIVERSIFICATION

Internal Revenue Code Section 817(h) contains rules on diversification
requirements for variable annuity contracts. A variable annuity contract that
does not meet these diversification requirements will not be treated as an
annuity, unless o the failure to diversify was accidental; o the failure is
corrected; and o a fine is paid to the Internal Revenue Service.

The amount of the fine will be the amount of 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 violation is not corrected, the contract owner will be considered the
owner of the underlying securities and will be taxed on the earnings of his or
her contract. Nationwide believes that the investments underlying this contract
meet these diversification requirements.

TAX CHANGES

The foregoing tax information is based on Nationwide's understanding of federal
tax laws. It is NOT intended as tax advice. All information is subject to change
without notice. For more details, contact your personal tax and/or financial
advisor.




                                       39
<PAGE>   42


STATEMENTS AND REPORTS

Nationwide will mail contract owners statements and reports. Therefore, contract
owners should promptly notify Nationwide of any address change.

These mailings will contain:

     -    statements showing the contract's quarterly activity;

     -    confirmation statements showing transactions that affect the
          contract's value. Confirmation statements will not be sent for
          recurring transactions (i.e., dollar cost averaging or salary
          reduction programs). Instead, confirmation of recurring transactions
          will appear in the contract's quarterly statements;

     -    semi-annual reports as of June 30 containing financial statements for
          the variable account; and

     -    annual reports as of December 31 containing financial statements for
          the variable account.

Contract owners should review statements and confirmations carefully. All errors
or corrections must be reported to Nationwide immediately to assure proper
crediting to the contract. Unless Nationwide is notified within 30 days of
receipt of the statement, Nationwide will assume statements and confirmation
statements are correct.


LEGAL PROCEEDINGS


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

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

In November 1997, two plaintiffs, one who was the owner of a variable life
insurance contract and the other who was the owner of a variable annuity
contract, commenced a lawsuit in a federal court in Texas against Nationwide and
the American Century group of defendants (Robert Young and David D. Distad v.
Nationwide Life Insurance Company et al.). In this lawsuit, plaintiffs sought to
represent a class of variable life insurance contract owners and variable
annuity contract owners whom they claim were allegedly misled when purchasing
these variable contracts into believing that the performance of their underlying
mutual fund option managed by American Century, whose shares may only be
purchased by insurance companies, would track the performance of a mutual fund,
also managed by American Century, whose shares are publicly traded. The amended
complaint seeks unspecified compensatory and punitive damages. On April 27,
1998, the District Court denied, in part, and granted, in part, motions to
dismiss the complaint filed by Nationwide and American Century. The remaining
claims against Nationwide allege securities fraud, common law fraud, civil
conspiracy, and breach of contract. The District Court, on December 2, 1998,
issued an order denying plaintiffs' motion for class certification and the
appeals court declined to review the order denying class certification upon
interlocutory appeal. On June 11, 1999, the District Court denied the
plaintiffs' motion to amend their complaint and reconsider class certification.
In January 2000 Nationwide and American Century settled this lawsuit now limited
to the claims of the two named plaintiffs. On February 9, 2000 the court
dismissed this lawsuit with prejudice.

On October 29, 1998, Nationwide was named in a lawsuit filed in Ohio state court
related to the sale of deferred annuity products for use as investments in
tax-deferred contributory retirement plans (Mercedes Castillo v. Nationwide
Financial Services, Inc., Nationwide Life Insurance Company and Nationwide Life
and Annuity Insurance Company). On May 3, 1999, the complaint was amended to,
among other things, add Marcus Shore as a second plaintiff. The amended
complaint is brought as a class action on behalf of all persons who purchased
individual deferred annuity contracts or participated in group annuity contracts
sold by Nationwide and the other named Nationwide




                                       40
<PAGE>   43


affiliates which were used to fund certain tax-deferred retirement plans. The
amended complaint seeks unspecified compensatory and punitive damages. No class
has been certified. On June 11, 1999, Nationwide and the other named defendants
filed a motion to dismiss the amended complaint. On March 8, 2000, the court
denied the motion to dismiss the amended complaint filed by Nationwide and other
named defendants. Nationwide intends to defend this lawsuit vigorously.

There can be no assurance that any litigation relating to pricing or sales
practices will not have a material adverse effect on Nationwide in the future.
The general distributor, NISC, is not engaged in any litigation of any material
nature.


ADVERTISING AND SUB-ACCOUNT PERFORMANCE SUMMARY 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.

Nationwide may advertise the performance of a sub-account in relation to the
performance of other variable annuity sub-accounts, 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;
     -    bank money market deposit accounts and passbook savings;
     -    CDs; and
     -    the Consumer Price Index.

Market Indexes

The sub-accounts will be compared to certain market indexes, such as:

     -    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.

Tracking & Rating Services; Publications

Nationwide's rankings and ratings are sometimes published by other services,
such as:

     -    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; and
          -    News and World Report; LIMRA;
     -    Value;
     -    Best's Agent Guide;
     -    Western Annuity Guide;
     -    Comparative Annuity Reports;
     -    Wall Street Journal;
     -    Barron's;
     -    Investor's Daily;
     -    Standard & Poor's Outlook; and


                                       41
<PAGE>   44

     -    Variable Annuity Research & Data Service (The VARDS Report).

These rating services and publications rank the underlying mutual funds'
performance against other funds. These rankings may or may not include the
effects of sales charges or other fees.

Financial Rating Services

Nationwide is also ranked and rated by independent financial rating services,
among which are Moody's, Standard & Poor's and A.M. Best Company. Nationwide may
advertise these ratings. These ratings reflect Nationwide's financial strength
or claims-paying ability. The ratings are not intended to reflect the investment
experience or financial strength of the variable account.

Some Nationwide advertisements and endorsements may include lists of
organizations, individuals or other parties that recommend Nationwide or the
contract. Furthermore, Nationwide may occasionally advertise comparisons of
currently taxable and tax deferred investment programs, based on selected tax
brackets, or discussions of alternative investment vehicles and general economic
conditions.

Historical Performance of the Sub-Accounts

Nationwide will advertise historical performance of the sub-accounts. Nationwide
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 shows 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 it has not been available for one of
the prescribed periods). This calculation reflects the standard 7-year CDSC
schedule and the deduction of all charges that could be 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," shows the percentage rate of return of a hypothetical
initial investment of $25,000 for the most recent one, five and ten year periods
(or for a period covering the time the underlying mutual fund has been in
existence). For those underlying mutual funds which have not been available for
one of the prescribed periods, the nonstandardized total return illustrations
will show the investment performance the underlying mutual funds would have
achieved (reduced by the same charges except the CDSC) had they been available
in the variable account for one of the periods. If the underlying mutual fund
has been available in the variable account for less than one year, (or if the
underlying mutual fund has been effective for less than one year), standardized
and non-standardized return is not annualized. 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 $25,000
is assumed because that amount is closer to the size of a typical contract than
$1,000, which was used in calculating the standardized average annual total
return.

The standardized average annual total return and nonstandardized total return
quotations are calculated using data for the period ended December 31, 1999.
However, Nationwide generally provides performance information more frequently.
Information relating to performance of the sub-accounts is based on historical
earnings and does not represent or guarantee future results.



                                       42
<PAGE>   45


                         SUB-ACCOUNT PERFORMANCE SUMMARY
STANDARDIZED AVERAGE ANNUAL TOTAL RETURN
<TABLE>
<CAPTION>
                                                                            10 Years or Date     Date Fund
                                                                            Fund Available in  Available in
                                              1 Year To      5 Years To     Variable Account   the Variable
            Sub-Account Options                12/31/99       12/31/99         To 12/31/99        Account
<S>                                               <C>            <C>                <C>          <C>   <C>
American Century Variable Portfolios,             2.22%          12.99%             9.56%        05-01-92
Inc.- American Century VP Balanced
American Century Variable Portfolios,            55.92%          12.39%             9.84%        12-01-87
Inc.- American Century VP Capital
Appreciation
American Century Variable Portfolios,            10.07%             N/A            11.83%        05-01-98
Inc.- American Century VP Income & Growth
American Century Variable Portfolios,            55.45%          22.32%            19.11%        08-01-94
Inc.- American Century VP International
American Century Variable Portfolios,            -8.38%             N/A             7.32%        12-23-96
Inc.- American Century VP Value
Dreyfus Stock Index Fund, Inc.                   12.62%          26.07%            20.62%        09-20-93
Dreyfus Variable Investment                       3.60%             N/A            14.38%        07-14-97
Fund-Appreciation Portfolio (formerly,
Dreyfus Variable Investment Fund-Capital
Appreciation Portfolio)
Dreyfus Variable Investment                       8.95%             N/A            12.26%        12-23-96
Fund - Growth & Income Portfolio
The Dreyfus Socially Responsible Growth          21.96%          26.65%            22.31%        10-01-93
Fund, Inc.
Fidelity VIP Equity-Income Portfolio             -1.46%          16.66%            12.89%        05-01-87
Fidelity VIP Growth Portfolio                    29.21%          27.72%            18.26%        12-01-87
Fidelity VIP High Income Portfolio                0.34%           8.93%            10.86%        05-01-87
Fidelity VIP Overseas Portfolio                  34.33%          15.43%             9.87%        05-01-87
Fidelity VIP II Asset Manager Portfolio           3.24%          13.69%            11.57%        09-01-89
Fidelity VIP II Contrafund(R)Portfolio           16.22%             N/A            22.79%        07-03-95
Fidelity VIP III Growth Opportunities            -3.49%             N/A            12.45%        07-14-97
Portfolio
The Universal Institutional Funds, Inc.-         21.27%             N/A            -6.64%        07-14-97
Emerging Markets Debt Portfolio
NSAT- Capital Appreciation Fund                  -3.48%          22.38%            16.03%        05-01-92
NSAT- Government Bond Fund                       -9.75%           5.53%             6.16%        11-15-82
NSAT- Money Market Fund                          -2.92%           3.29%             3.54%        02-25-82
NSAT Small Cap Value Fund                        19.75%             N/A             1.21%        10-31-97
NSAT- Nationwide Small Company Fund              35.71%             N/A            21.15%        10-23-95
NSAT-Total Return Fund                           -0.85%          18.82%            13.18%        11-15-82
Neuberger Berman AMT Growth Portfolio            41.99%          24.37%            13.99%        12-01-87
Neuberger Berman AMT Guardian Portfolio          7.02%              N/A            -0.17%        05-01-98
Neuberger Berman AMT Limited Maturity Bond      -6.24%            3.58%             4.38%        12-01-87
Portfolio
Neuberger Berman AMT Partners Portfolio         -0.43%           19.07%            17.59%        08-01-94
</TABLE>

                                       43

<PAGE>   46


STANDARDIZED AVERAGE ANNUAL TOTAL RETURN (CONTINUED)
<TABLE>
<CAPTION>
                                                                            10 Years or Date     Date Fund
                                                                            Fund Available in  Available in
                                              1 Year To      5 Years To     Variable Account   the Variable
            Sub-Account Options                12/31/99       12/31/99         To 12/31/99        Account
<S>                                              <C>              <C>               <C>          <C>   <C>

Oppenheimer VAF - Oppenheimer Bond Fund/VA      -8.99%            5.16%             6.25%        09-01-89
Oppenheimer VAF- Oppenheimer Global             49.97%           19.71%            17.90%        10-01-93
Securities Fund/VA
Oppenheimer VAF- Oppenheimer Capital            33.37%              N/A            25.06%        07-14-97
Appreciation Fund/VA (formerly Oppenheimer
Growth Fund)
Oppenheimer VAF- Oppenheimer Multiple            3.93%           12.46%             9.28%        09-01-89
Strategies Fund/VA
Strong Opportunity Fund II, Inc.                26.72%           21.38%            19.33%        05-08-92
Strong Variable Insurance Funds, Inc.-          -2.68%            9.42%             8.99%        05-08-92
Discovery Fund II, Inc.
Strong Variable Insurance Funds, Inc.-          78.29%              N/A            12.16%        10-23-95
International Stock II
Van Eck Worldwide Insurance Trust-             -14.78%            3.11%             3.96%        09-01-89
Worldwide Bond Fund
Van Eck Worldwide Insurance Trust-              91.19%              N/A             2.91%        12-23-96
Worldwide Emerging Markets Fund
Van Eck Worldwide Insurance Trust-              13.01%           -0.49%             1.61%        09-01-89
Worldwide Hard Assets Fund
Van Kampen Life Investment Trust- Morgan       -10.69%              N/A             8.71%        07-03-95
Stanley Real Estate Securities Portfolio
Warburg Pincus Trust- International Equity      44.99%              N/A            12.86%        07-03-95
Portfolio
Warburg Pincus Trust - Global                   54.91%              N/A            23.40%        12-23-96
Post-Venture Capital Portfolio
Warburg Pincus Trust-Small Company Growth       60.42%              N/A            22.76%        07-03-95
Portfolio
</TABLE>


NON-STANDARDIZED TOTAL RETURN
<TABLE>
<CAPTION>

                                                                             10 Years or Date    Date Fund
                                                                            Fund Available in   Available in
                                               1 Year To      5 Years To     Variable Account   the Variable
            Sub-Account Options                12/31/99        12/31/99        To 12/31/99        Account
<S>                                               <C>             <C>              <C>            <C>   <C>
American Century Variable Portfolios, Inc.-       8.52%           13.32%           9.91%          05-01-91
American Century VP Balanced
American Century Variable Portfolios, Inc.-      62.22%           12.73%           9.84%          11-20-87
American Century VP Capital Appreciation
American Century Variable Portfolios, Inc.-      16.37%              N/A          22.96%          10-30-97
American Century VP Income & Growth
American Century Variable Portfolios, Inc.-      61.75%           22.56%          18.39%          05-01-94
American Century VP International
American Century Variable Portfolios, Inc.-      -2.24%              N/A           9.55%          05-01-96
American Century VP Value
Dreyfus Stock Index Fund, Inc.                   18.92%           26.28%          16.05%          09-29-89
Dreyfus Variable Investment Fund-                 9.90%           23.78%          18.39%          04-05-93
Appreciation Portfolio (formerly, Dreyfus
Variable Investment Fund-Capital
Appreciation Portfolio)
Dreyfus Variable Investment                      15.25%           22.59%          19.24%          05-02-94
Fund - Growth & Income Portfolio
The Dreyfus Socially Responsible Growth          28.26%           26.86%          22.36%          10-06-93
Fund, Inc.
Fidelity VIP Equity-Income Portfolio              4.84%           16.95%          12.89%          10-09-86
</TABLE>


                                       44
<PAGE>   47

NON-STANDARDIZED TOTAL RETURN (CONTINUED)

<TABLE>
<CAPTION>
                                                                            10 Years or Date
                                                                            Fund Available in
                                               1 Year To     5 Years To     Variable Account    Date Fund
            Sub-Account Options                12/31/99       12/31/99         To 12/31/99       Effective
<S>                                              <C>             <C>              <C>             <C>   <C>
Fidelity VIP Growth Portfolio                    35.51%          27.92%           18.26%          10-09-86
Fidelity VIP High Income Portfolio                6.64%           9.31%           10.86%          09-19-85
Fidelity VIP Overseas Portfolio                  40.63%          15.73%            9.87%          01-28-87
Fidelity VIP II Asset Manager Portfolio           9.54%          14.01%           11.57%          09-06-89
Fidelity VIP II Contrafund(R)Portfolio            22.52%             N/A           25.97%         01-03-95
Fidelity VIP III Growth Opportunities             2.81%             N/A           19.83%          01-03-95
Portfolio
The Universal Institutional Funds, Inc.-         27.57%             N/A           -4.02%          06-16-97
Emerging Markets Debt Portfolio
NSAT- Capital Appreciation Fund                   2.82%          22.62%           15.64%          04-15-92
NSAT- Government Bond Fund                       -3.71%           5.96%            6.16%          11-08-82
NSAT- Money Market Fund                           3.38%           3.76%            3.54%          11-10-81
NSAT Small Cap Value Fund                        26.05%             N/A            8.05%          10-31-97
NSAT- Nationwide Small Company Fund              42.01%             N/A           21.50%          10-23-95
NSAT-Total Return Fund                            5.45%          19.09%           13.18%          11-08-82
Neuberger Berman AMT Growth Portfolio            48.29%          24.60%           13.99%          09-10-84
Neuberger Berman AMT Guardian Portfolio          13.32%             N/A           22.32%          11-03-97
Neuberger Berman AMT Limited Maturity Bond        0.06%           4.05%            4.38%          09-10-84
Portfolio
Neuberger Berman AMT Partners Portfolio           5.87%          19.33%           15.84%          03-22-94
Oppenheimer VAF - Oppenheimer Bond Fund/VA       -2.90%           5.60%            6.25%          04-30-85
Oppenheimer VAF - Oppenheimer Global             56.27%          19.97%           15.16%          11-12-90
Securities Fund/VA
Oppenheimer VAF - Oppenheimer Capital            39.67%          28.84%           16.81%          04-03-85
Appreciation Fund/VA (formerly Oppenheimer
Growth Fund)
Oppenheimer VAF - Oppenheimer Multiple           10.23%          12.79%            9.28%          02-09-87
Strategies Fund/VA
Strong Opportunity Fund II, Inc.                 33.02%          21.63%           19.33%          05-08-92
Strong Variable Insurance Funds, Inc.-            3.62%           9.79%            8.99%          05-08-92
Discovery Fund II, Inc.
Strong Variable Insurance Funds, Inc.-           84.59%             N/A           12.60%          10-20-95
International Stock II
Van Eck Worldwide Insurance Trust-               -9.11%           3.59%            3.96%          09-01-89
Worldwide Bond Fund
Van Eck Worldwide Insurance Trust-               97.49%             N/A            8.40%          12-21-95
Worldwide Emerging Markets Fund
Van Eck Worldwide Insurance Trust-               19.31%           0.06%            1.61%          09-01-89
Worldwide Hard Assets Fund
Van Kampen Life Investment Trust- Morgan         -4.73%             N/A            9.15%          07-03-95
Stanley Real Estate Securities Portfolio
Warburg Pincus Trust- International Equity       51.29%             N/A           13.23%          06-30-95
Portfolio
Warburg Pincus Trust - Global                    61.21%             N/A           20.64%          09-30-96
Post-Venture Capital Portfolio
Warburg Pincus Trust-Small Company Growth        66.72%             N/A           23.00%          06-30-95
Portfolio
</TABLE>




                                       45
<PAGE>   48





            TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION
<TABLE>
                                                                                                               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>

                                       46
<PAGE>   49





APPENDIX A:  OBJECTIVES FOR 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 (NOT AVAILABLE IN CONNECTION WITH
   CONTRACTS FOR WHICH GOOD ORDER APPLICATIONS ARE (OR WERE) RECEIVED ON OR
   AFTER SEPTEMBER 27, 1999)


   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

                                       47
<PAGE>   50

   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.

   -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 INVESTMENT PORTFOLIOS

Dreyfus Investment Portfolios (the "Fund") is an open-end, management investment
company known as a mutual fund. Shares are offered only to variable annuity and
variable life insurance separate accounts established by insurance companies to
fund variable annuity contracts and variable life insurance policies and to
qualified pension and retirement plans. Individuals may not purchase shares
directly from the Fund. The Dreyfus Corporation serves as the Fund's investment
adviser.

     -EUROPEAN EQUITY PORTFOLIO

     Investment Objective: The Portfolio seeks long-term capital growth. To
     pursue this goal, the Portfolio generally invests at least 80% of its total
     assets in stocks included within the universe of the 300 largest European
     companies. The Portfolio may invest up to 10% of its total assets in the
     stocks of non-European companies. The Portfolio's stock investments may
     include common stocks, preferred stocks and convertible securities.


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.



                                       48
<PAGE>   51


   -APPRECIATION PORTFOLIO (FORMERLY, 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.

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



                                       49
<PAGE>   52
   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:


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


   -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.

   -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(R) 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


                                       50
<PAGE>   53

contracts. FMR is the manager of VIP III and its portfolios.

   -VIP III GROWTH OPPORTUNITIES PORTFOLIO:  SERVICE CLASS

   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.


JANUS ASPEN SERIES

The Janus Aspen Series is an open-end management investment company whose shares
are offered in connection with investment in and payments under variable annuity
contracts and variable life insurance policies, as well as certain qualified
retirement plans. Janus Capital Corporation serves as investment adviser to each
Portfolio.

     -CAPITAL APPRECIATION PORTFOLIO: SERVICE SHARES

     Investment Objective: Seeks long-term growth of capital by investing
     primarily in common stocks selected for their growth potential. The
     Portfolio may invest in companies of any size, from larger,
     well-established companies to smaller, emerging growth companies.

     -GLOBAL TECHNOLOGY PORTFOLIO: SERVICE SHARES

     Investment Objective: Seeks long-term growth of capital by investing
     primarily in equity securities of U.S. and foreign companies selected for
     their growth potential. Under normal circumstances, the portfolio invests
     at least 65% of its total assets in securities of companies that the
     portfolio manager believes will benefit significantly from advances or
     improvements in technology.

     -INTERNATIONAL GROWTH PORTFOLIO: SERVICE SHARES

     Investment Objective: Seeks long-term growth of capital by investing at
     least 65% of its total assets in securities of issuers from at least five
     different countries, excluding the United States. Although the Portfolio
     intends to invest substantially all of its assets in issuers located
     outside the United States, it may invest in U.S. issuers and it may at
     times invest all of its assets in fewer than five countries, or even a
     single country.

THE UNIVERSAL INSTITUTIONAL FUNDS, INC.

The Universal Institutional 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 mutual funds listed below, each with its own investment objectives.
Shares of NSAT will be sold primarily to 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 Villanova Mutual
Fund Capital




                                       51
<PAGE>   54


Trust ("VMF"), an indirect subsidiary of Nationwide Financial Services, Inc.


   -CAPITAL APPRECIATION FUND

   Investment Objective: The Capital Appreciation Fund seeks long-term capital
   appreciation.

   -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.

   -MONEY MARKET FUND

   Investment Objective: The Fund seeks as high a level of current income as is
   consistent with the preservation of capital and maintenance of liquidity.


   -NATIONWIDE MID CAP INDEX FUND

   Subadviser:  The Dreyfus Corporation

   Investment Objective: Capital appreciation. The Fund seeks to match the
   performance of the Standard & Poor's MidCap 400 Index. To pursue this goal,
   the Fund generally is fully invested in all 400 stocks included in this index
   in proportion to their weighting in the index, and in futures whose
   performance is tied to the index. The Fund is neither sponsored by nor
   affiliated with Standard & Poor's Corporation.

   -NATIONWIDE MULTI SECTOR BOND  FUND

   Subadviser:  Miller, Anderson & Sherrerd, LLP

   Investment Objective: Primarily seeks a high level of current income. Capital
   appreciation is a secondary objective. The Fund seeks to achieve its
   objectives by investing in a globally diverse portfolio of fixed-income
   investments and by giving the subadviser broad discretion to deploy the
   Fund's assets among certain segments of the fixed-income market that the
   subadviser believes will best contribute to achievement of the Fund's
   investment objectives. The Fund reserves the right to invest predominantly in
   securities rated in medium or lower categories, or as determined by the
   subadviser to be of comparable quality, commonly referred to as "junk bonds."
   Although the subadviser has the ability to invest up to 100% of the Fund's
   assets in lower-rated securities, the subadviser does not anticipate
   investing in excess of 75% of the Fund's assets in such securities.

   -NATIONWIDE SMALL CAP GROWTH FUND

   Subadvisers: Franklin Advisers, Inc., Miller Anderson & Sherrerd, LLP,
   Neuberger Berman, LLC.

   Investment Objective: Seeks capital growth by investing in a broadly
   diversified portfolio of equity securities issued by U.S. and foreign
   companies with market capitalizations in the range of companies represented
   by the Russell 2000, known has small cap companies. Under normal market
   conditions, the Fund will invest at least 65% of its total assets in the
   equity securities of small cap companies. The balance of the Fund's assets
   may be invested in equity securities of larger cap companies.


   -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. The Fund intends to pursue its
   investment objective by investing, under normal market conditions, at least
   75% of the Fund's total assets in equity securities of companies whose equity
   market capitalizations at the time of investment are similar to the market
   capitalizations of companies in the Russell 2000 Small Stock Index. 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.

                                       52
<PAGE>   55



   -NATIONWIDE SMALL COMPANY FUND

   Subadvisers: The Dreyfus Corporation, Neuberger Berman, LLC, Lazard Asset
   Management, Strong Capital Management, Inc. and Credit Suisse Asset
   Management, LLC


   Investment Objective: Under normal market conditions, the Fund will invest at
   least 65% of its total assets in equity securities of companies whose equity
   market capitalizations at the time of investment are similar to the market
   capitalizations of companies in the Russell 2000 Small Stock Index.



   -NATIONWIDE STRATEGIC GROWTH FUND

   Subadviser:  Strong Capital Management Inc.

   Investment Objective: Capital growth by investing primarily in equity
   securities that the Fund's subadviser believes have above-average growth
   prospects. The Fund will generally invest in companies whose earnings are
   believed to be in a relatively strong growth trend, and to a lesser extent,
   in companies in which significant further growth is not anticipated but whose
   market value is thought to be undervalued. Under normal market conditions,
   the Fund will invest at least 65% of its total assets in equity securities,
   including common stocks, preferred stocks, and securities convertible into
   common or preferred stocks, such as warrants and convertible bonds. The Fund
   may invest up to 35% of its total assets in debt obligations, including
   intermediate to long-term corporate or U.S. Government debt securities.


   -TOTAL RETURN FUND

   Investment Objective: The investment objective of the Fund is to obtain a
   reasonable, long-term total return on invested capital.

NEUBERGER  BERMAN ADVISERS MANAGEMENT TRUST

Neuberger and Berman Advisers Management Trust ("Neuberger Berman AMT") is an
open-end, diversified management investment company consisting of several
series. Shares of the series of Neuberger Berman 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 Neuberger Berman AMT invest all of their
investable assets in a corresponding series of Advisers Managers Trust managed
by Neuberger Berman Management Incorporated ("Neuberger Berman 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 Neuberger Berman 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



                                       53
<PAGE>   56

   achieve these objectives by investing in common stocks of long-established,
   high-quality companies. Neuberger Berman Management uses a value-oriented
   investment approach in selecting 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 AGGRESSIVE GROWTH FUND/VA

   Investment Objective: Capital appreciation by investing in "growth type"
   companies. Such companies are believed to have relatively favorable long-term
   prospects for increasing demand for their goods or services, or to be
   developing new products, services or markets and normally retain a relatively
   larger portion of their earnings for research, development and investment in
   capital assets. The Fund may also invest in cyclical industries in "special
   situations" that OppenheimerFunds, Inc. believes present opportunities for
   capital growth.


   -OPPENHEIMER BOND FUND/VA

   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/VA

   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 CAPITAL APPRECIATION FUND/VA (FORMERLY 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.



                                       54
<PAGE>   57


   -OPPENHEIMER MAIN STREET GROWTH & INCOME FUND/VA

   Investment Objective: High total return, which stocks, preferred stocks,
   convertible securities and warrants. Debt investments will include bonds,
   participation includes growth in the value of its shares as well as current
   income from quality and debt securities. In seeking its investment
   objectives, the Fund may invest in equity and debt securities. Equity
   investments will include common interests, asset-backed securities,
   private-label mortgage-backed securities and CMOs, zero coupon securities and
   U.S. debt obligations, and cash and cash equivalents. From time to time, the
   Fund may focus on small to medium capitalization issuers, the securities of
   which may be subject to greater price volatility than those of larger
   capitalized issuers.


   -OPPENHEIMER MULTIPLE STRATEGIES FUND/VA

   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. is the investment
advisor for the Fund.

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


STRONG VARIABLE INSURANCE FUNDS, INC. (NOT AVAILABLE IN CONNECTION WITH
CONTRACTS FOR WHICH GOOD ORDER APPLICATIONS ARE (OR WERE) RECEIVED ON OR AFTER
SEPTEMBER 27, 1999)


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


                                       55
<PAGE>   58

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 LIFE INVESTMENT TRUST

Van Kampen 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 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 Credit Suisse Asset Management,
LLC ("Credit Suisse")



   -INTERNATIONAL EQUITY PORTFOLIO (NOT AVAILABLE IN CONNECTION WITH CONTRACTS
   FOR WHICH GOOD ORDER APPLICATIONS ARE (OR WERE) RECEIVED ON OR AFTER
   SEPTEMBER 27, 1999)



   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 Credit Suisse 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.




                                       56
<PAGE>   59


   -GLOBAL POST-VENTURE CAPITAL PORTFOLIO (NOT AVAILABLE IN CONNECTION WITH
   CONTRACTS FOR WHICH GOOD ORDER APPLICATIONS ARE (OR WERE) RECEIVED ON OR
   AFTER SEPTEMBER 27, 1999)

   Investment Objective: Seeks long-term growth of capital by investing
   primarily in equity securities of U.S. and foreign companies considered to be
   in their post-venture capital stage of development. The Portfolio will invest
   in at least three countries, including the United States.


   -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.

                                       57
<PAGE>   60




APPENDIX B: CONDENSED FINANCIAL INFORMATION

Accumulation unit values for accumulation units outstanding throughout the
period.

<TABLE>
<CAPTION>

 UNDERLYING MUTUAL FUND          ACCUMULATION     ACCUMULATION     PERCENT         NUMBER OF             YEAR
                                 UNIT VALUE AT    UNIT VALUE AT    CHANGE IN       ACCUMULATION
                                 BEGINNING OF     END OF PERIOD    ACCUMULATION    UNITS AT END OF
                                 PERIOD                            UNIT VALUE      PERIOD
<S>                               <C>              <C>                 <C>            <C>                 <C>
 Variable Portfolios, Inc. -      17.180551        18.643877           8.52%          2,229,877           1999
 American Century                 15.050621        17.180551          14.15%          3,311,879           1998
 VP Balanced-Q                    13.180739        15.050621          14.19%          2,000,046           1997
                                  11.914266        13.180739          10.63%          1,516,835           1996
                                   9.975959        11.914266          19.43%            602,257           1995
                                  10.055760         9.975959          -0.79%            190,646           1994
                                  10.000000        10.055760           0.56%                  0           1993

 American Century                 17.180551        18.643877           8.52%          3,104,126           1999
 Variable Portfolios,             15.050621        17.180551          14.15%          2,684,128           1998
 Inc.- American Century           13.180739        15.050621          14.19%          2,838,431           1997
 VP Balanced-NQ                   11.914266        13.180739          10.63%          2,144,874           1996
                                   9.975959        11.914266          19.43%            989,420           1995
                                  10.055760         9.975959          -0.79%            353,974           1994
                                  10.000000        10.055760           0.56%                  0           1993

 American Century                 11.105046        18.015046           62.22          2,124,515           1999
 Variable Portfolios,             11.511011        11.105046          -3.53%          5,691,252           1998
 Inc.- American Century           12.067726        11.511011          -4.61%          2,614,244           1997
 VP Capital                       12.792935        12.067726          -5.67%          2,639,035           1996
 Appreciation-Q                    9.896469        12.792935          29.27%          1,787,046           1995
                                  10.155359         9.896469          -2.55%            581,271           1994
                                  10.000000        10.155359           1.55%                  0           1993

 American Century                 11.105046        18.015046           62.22          3,403,398           1999
 Variable Portfolios,             11.511011        11.105046          -3.53%          3,199,790           1998
 Inc.- American Century           12.067726        11.511011          -4.61%          3,809,872           1997
 VP Capital Appreciation - NQ     12.792935        12.067726          -5.67%          4,282,747           1996
                                   9.896469        12.792935          29.27%          2,955,898           1995
                                  10.155359         9.896469          -2.55%            984,162           1994
                                  10.000000        10.155359           1.55%                  0           1993

 American Century Variable        10.818483        12.589315          16.37%          1,671,694           1999
 Portfolios, Inc. - American      10.000000        10.818483           8.18%            851,923           1998(2)
 Century VP Income & Growth
 Fund - Q

 American Century Variable        10.818483        12.589315          16.37%          1,490,691           1999
 Portfolios, Inc. - American      10.000000        10.818483           8.18%          1,195,005           1998(2)
 Century VP Income & Growth
 Fund - NQ

 American Century                 16.049229        25.959887          61.75%          3,535,992           1999
 Variable Portfolios,             13.705793        16.049229          17.10%          4,804,748           1998
 Inc.- American Century           11.716901        13.705793          16.97%          2,815,042           1997
 VP International-Q               10.387676        11.716901          12.80%          1,434,727           1996
                                   9.388381        10.387676          10.64%            647,594           1995
                                  10.000000         9.388381          -6.12%             93,487           1994
</TABLE>



                                       58
<PAGE>   61

<TABLE>
<CAPTION>

CONDENSED FINANCIAL INFORMATION (CONTINUED)
UNDERLYING MUTUAL FUND          ACCUMULATION      ACCUMULATION     PERCENT CHANGE   NUMBER OF             YEAR
                                UNIT VALUE AT     UNIT VALUE AT    IN ACCUMULATION  ACCUMULATION
                                BEGINNING OF      END OF PERIOD    UNIT VALUE       UNITS AT END OF
                                PERIOD                                              PERIOD
<S>                                <C>              <C>                 <C>            <C>                <C>
 American Century                  16.049229        25.959887           61.75%         5,086,548          1999
 Variable Portfolios,              13.705793        16.049229           17.10%         3,904,415          1998
 Inc.- American Century            11.716901        13.705793           16.97%         4,053,845          1997
 VP International-NQ               10.387676        11.716901           12.80%         2,170,866          1996
                                    9.388381        10.387676           10.64%         1,011,780          1995
                                   10.000000         9.388381           -6.12%           227,593          1994

 American Century                  13.030493        12.738880           -2.24%         1,129,610          1999
 Variable Portfolio,               12.608786        13.030493            3.34%         1,289,505          1998
 Inc.- American Century            10.142340        12.608786           24.32%         1,430,623          1997
 VP Value-Q                        10.000000        10.142340            1.42%             4,681          1996(1)

 American Century                  13.030493        12.738880           -2.24%         1,432,698          1999
 Variable Portfolio, Inc, -        12.608786        13.030493            3.34%         1,042,979          1998
 American Century VP               10.142340        12.608786           24.32%         1,650,353          1997
 Value-NQ                          10.000000        10.142340            1.42%            10,752          1996(1)

 Dreyfus Stock Index               27.128900        32.260809           18.92%        14,668,287          1999
 Fund, Inc.-Q                      21.459607        27.128900           26.42%        16,760,500          1998
                                   16.369120        21.459607           31.10%        11,980,808          1997
                                   13.549203        16.369120           20.81%         5,666,553          1996
                                   10.046079        13.549203           34.87%         1,651,153          1995
                                   10.099271        10.046079           -0.53%           142,221          1994
                                   10.000000        10.099271            0.99%                 0          1993

 Dreyfus Stock Index               27.128900        32.260809           18.92%        20,456,947          1999
 Fund, Inc.-NQ                     21.459607        27.128900           26.42%        11,496,653          1998
                                   16.369120        21.459607           31.10%        16,840,871          1997
                                   13.549203        16.369120           20.81%         8,243,399          1996
                                   10.046079        13.549203           34.87%         2,487,342          1995
                                   10.099271        10.046079           -0.53%           276,005          1994
                                   10.000000        10.099271            0.99%                 0          1993

Dreyfus Variable Investment        13.079978        14.374409            9.90%        2,795,489          1999
Fund - Appreciation
Portfolio-Q1
                                   10.187254        13.079978           28.40%        3,218,773          1998
                                   10.000000        10.187254            1.87%          282,102          1997(1)

Dreyfus Variable Investment        13.079978        14.374409            9.90%        4,202,770          1999
Fund - Appreciation
Portfolio-NQ1
                                   10.187254        13.079978           28.40%        3,158,512          1998
                                   10.000000        10.187254            1.87%          346,889          1997(1)

Dreyfus Variable                   12.616052        14.539855           15.25%        1,464,304          1999
Investment Fund-                   11.443262        12.616052           10.25%        1,530,286          1998
Growth & Income                     9.986704        11.443262           14.58%        1,288,755          1997
Portfolio-Q                        10.000000         9.986704           -0.13%            1,683          1996(1)

Dreyfus Variable                   12.616052        14.539855           15.25%        2,079,004          1999
Investment Fund-                   11.443262        12.616052           10.25%        1,010,647          1998
Growth & Income                     9.986704        11.443262           14.58%        1,736,408          1997
Portfolio-NQ                       10.000000         9.986704           -0.13%            1,403          1996(1)

The Dreyfus Socially               25.996040        33.342555           28.26%        2,307,767          1999
Responsible Growth                 20.377644        25.996040           27.57%        3,208,339          1998
Fund, Inc.-Q                       16.091197        20.377644           26.64%        1,955,501          1997
                                   13.462638        16.091197           19.52%          863,844          1996
                                   10.146464        13.462638           32.68%          195,462          1995
                                   10.138790        10.146464            0.08%           56,245          1994
                                   10.000000        10.138790            1.39%                0          1993
</TABLE>
1 Formerly, Dreyfus Variable Investment Fund - Capital Appreciation Portfolio.



                                       59
<PAGE>   62

CONDENSED FINANCIAL INFORMATION (CONTINUED)

<TABLE>
<CAPTION>
UNDERLYING MUTUAL FUND          ACCUMULATION      ACCUMULATION     PERCENT CHANGE   NUMBER OF             YEAR
                                UNIT VALUE AT     UNIT VALUE AT    IN ACCUMULATION  ACCUMULATION
                                BEGINNING OF      END OF PERIOD    UNIT VALUE       UNITS AT END OF
                                PERIOD                                              PERIOD
<S>                                <C>              <C>                 <C>            <C>                <C>
The Dreyfus Socially               25.996040        33.342555           28.26%         3,065,919          1999
Responsible Growth                 20.377644        25.996040           27.57%         1,734,954          1998
Fund, Inc.-NQ                      16.091197        20.377644           26.64%         2,524,371          1997
                                   13.462638        16.091197           19.52%         1,278,742          1996
                                   10.146464        13.462638           32.68%           331,788          1995
                                   10.138790        10.146464            0.08%           106,285          1994
                                   10.000000        10.138790            1.39%                 0          1993

Fidelity VIP Equity-               22.453988        23.541057            4.84%        18,744,521          1999
Income Portfolio-Q                 20.400657        22.453988           10.07%        23,119,147          1998
                                   16.150507        20.400657           26.32%        21,713,028          1997
                                   14.333670        16.150507           12.68%        16,618,114          1996
                                   10.760332        14.333670           33.21%         8,772,439          1995
                                   10.192462        10.760332            5.57%         2,320,419          1994
                                   10.000000        10.192462            1.92%                 0          1993

Fidelity VIP Equity-               22.453988        23.541057            4.84%        26,435,673          1999
Income Portfolio-NQ                20.400657        22.453988           10.07%        17,190,931          1998
                                   16.150507        20.400657           26.32%        29,805,895          1997
                                   14.333670        16.150507           12.68%        22,169,855          1996
                                   10.760332        14.333670           33.21%        12,709,387          1995
                                   10.192462        10.760332            5.57%         3,315,450          1994
                                   10.000000        10.192462            1.92%                 0          1993

Fidelity VIP Growth                25.487577        34.539423           35.51%        16,102,523          1999
Portfolio-Q                        18.531166        25.487577           37.54%        17,532,628          1998
                                   15.220265        18.531166           21.75%        13,935,642          1997
                                   13.458405        15.220265           13.09%        12,013,122          1996
                                   10.082986        13.458405           33.48%         6,525,239          1995
                                   10.227729        10.082986           -1.42%         2,012,595          1994
                                   10.000000        10.227729            2.28%                 0          1993

Fidelity VIP Growth                25.487577        34.539423           35.51%        22,795,122          1999
Portfolio-NQ                       18.531166        25.487577           37.54%        11,328,287          1998
                                   15.220265        18.531166           21.75%        19,539,694          1997
                                   13.458405        15.220265           13.09%        17,297,852          1996
                                   10.082986        13.458405           33.48%        10,395,158          1995
                                   10.227729        10.082986           -1.42%         3,322,957          1994
                                   10.000000        10.227729            2.28%                 0          1993

Fidelity VIP  High                 14.405141        15.361833            6.64%         8,271,114          1999
Income Portfolio-Q                 15.270686        14.405141           -5.67%         6,464,105          1998
                                   13.162137        15.270686           16.02%        10,404,298          1997
                                   11.707151        13.162137           12.43%         8,108,419          1996
                                    9.844496        11.707151           18.92%         4,074,649          1995
                                   10.140663         9.844496           -2.92%         1,188,719          1994
                                   10.000000        10.140663            1.41%                 0          1993

Fidelity VIP High                  14.405141        15.361833            6.64%        13,454,975          1999
Income Portfolio-NQ                15.270686        14.405141           -5.67%         6,457,997          1998
                                   13.162137        15.270686           16.02%        15,763,691          1997
                                   11.707151        13.162137           12.43%        11,738,433          1996
                                    9.844496        11.707151           18.92%         5,647,831          1995
                                   10.140663         9.844496           -2.92%         1,667,761          1994
                                   10.000000        10.140663            1.41%                 0          1993
</TABLE>


                                       60
<PAGE>   63

CONDENSED FINANCIAL INFORMATION (CONTINUED)
<TABLE>
<CAPTION>

UNDERLYING MUTUAL FUND          ACCUMULATION      ACCUMULATION     PERCENT CHANGE   NUMBER OF             YEAR
                                UNIT VALUE AT     UNIT VALUE AT    IN ACCUMULATION  ACCUMULATION
                                BEGINNING OF      END OF PERIOD    UNIT VALUE       UNITS AT END OF
                                PERIOD                                              PERIOD
<S>                                <C>              <C>                 <C>            <C>                <C>
Fidelity VIP Overseas              15.553060        21.872670           40.63%         3,667,413          1999
Portfolio-Q                        13.990014        15.553060           11.17%        11,283,013          1998
                                   12.718928        13.990014            9.99%         4,225,490          1997
                                   11.394419        12.718928           11.62%         3,807,002          1996
                                   10.536141        11.394419            8.15%         3,053,190          1995
                                   10.504149        10.536141            0.30%         1,746,850          1994
                                   10.000000        10.504149            5.04%                 0          1993

Fidelity VIP Overseas              15.553060        21.872670           40.63%         5,639,452          1999
Portfolio-NQ                       13.990014        15.553060           11.17%         9,318,467          1998
                                   12.718928        13.990014            9.99%         6,516,303          1997
                                   11.394419        12.718928           11.62%         5,707,057          1996
                                   10.536141        11.394419            8.15%         4,289,622          1995
                                   10.504149        10.536141            0.30%         2,782,899          1994
                                   10.000000        10.504149            5.04%                 0          1993

Fidelity VIP II Asset              16.832250        18.437523            9.54%         7,152,076          1999
Manager Portfolio-Q                14.837912        16.832250           13.44%        18,785,187          1998
                                   12.472730        14.837912           18.96%         8,255,827          1997
                                   11.038610        12.472730           12.99%         6,899,163          1996
                                    9.571852        11.038610           15.32%         5,437,140          1995
                                   10.337032         9.571852           -7.40%         3,610,795          1994
                                   10.000000        10.337032            3.37%                 0          1993

Fidelity VIP II Asset Manager      16.832250        18.437523            9.54%         9,494,041          1999
Portfolio-NQ                       14.837912        16.832250           13.44%        10,977,395          1998
                                   12.472730        14.837912           18.96%        10,687,021          1997
                                   11.038610        12.472730           12.99%         9,363,900          1996
                                    9.571852        11.038610           15.32%         7,152,807          1995
                                   10.337032         9.571852           -7.40%         5,121,023          1994
                                   10.000000        10.337032            3.37%                 0          1993

Fidelity VIP II Contrafund(R)      20.762500        25.437333           22.52%        13,246,393          1999
Portfolio-Q                        16.200355        20.762500           28.16%        15,609,123          1998
                                   13.235075        16.200355           22.40%        12,933,714          1997
                                   11.065996        13.235075           19.60%         8,168,270          1996
                                   10.000000        11.065996           10.66%         1,651,204          1995

Fidelity VIP II Contrafund(R)      20.762500        25.437333           22.52%        18,358,303          1999
Portfolio-NQ                       16.200355        20.762500           28.16%        11,340,649          1998
                                   13.235075        16.200355           22.40%        17,222,256          1997
                                   11.065996        13.235075           19.60%        11,178,148          1996
                                   10.000000        11.065996           10.66%         2,730,876          1995

Fidelity VIP III Growth            13.426082        13.803637            2.81%         3,074,953          1999
Opportunities Portfolio-Q          10.926972        13.426082           22.87%         2,942,745          1998
                                   10.000000        10.926972            9.27%         1,110,975          1997(1)

Fidelity VIP III Growth            13.426082        13.803637            2.81%         4,552,923          1999
Opportunities Portfolio-NQ         10.926972        13.426082           22.87%         2,183,868          1998
                                   10.000000        10.926972            9.27%         1,433,477          1997(1)

The Universal Institutional         6.924574         8.833418           27.57%           153,956          1999
Funds, Inc.- Emerging               9.805852         6.924574          -29.38%           417,556          1998
Debt Portfolio-Q                   10.000000         9.805852           -1.94%           116,227          1997(1)

The Universal Institutional         6.924574         8.833418           27.57%           387,856          1999
Funds, Inc.- Emerging Markets       9.805858         6.924574          -29.38%           283,779          1998
Debt Portfolio-NQ                  10.000000         9.805852           -1.94%           317,019          1997(1)
</TABLE>




                                       61
<PAGE>   64

CONDENSED FINANCIAL INFORMATION (CONTINUED)

<TABLE>
<CAPTION>
UNDERLYING MUTUAL FUND          ACCUMULATION      ACCUMULATION     PERCENT CHANGE   NUMBER OF             YEAR
                                UNIT VALUE AT     UNIT VALUE AT    IN ACCUMULATION  ACCUMULATION
                                BEGINNING OF      END OF PERIOD    UNIT VALUE       UNITS AT END OF
                                PERIOD                                              PERIOD
<S>                                 <C>               <C>                 <C>          <C>                <C>
NSAT-                               27.075632         27.838556           2.82%        3,732,455          1999
Capital Appreciation                21.128614         27.075632          28.15%        6,725,123          1998
Fund-Q                              15.932775         21.128614          32.61%        3,473,388          1997
                                    12.811228         15.932775          24.37%        1,424,586          1996
                                    10.044095         12.811228          27.55%          217,088          1995
                                    10.278752         10.044095          -2.28%          147,498          1994
                                    10.000000         10.278752           2.79%                0          1993

NSAT-                               27.075632         27.838556           2.82%        4,968,186          1999
Capital Appreciation                21.128614         27.075632          28.15%        5,812,770          1998
Fund-NQ                             15.932775         21.128614          32.61%        4,537,489          1997
                                    12.811228         15.932775          24.37%        1,750,256          1996
                                    10.044095         12.811228          27.55%          324,265          1995
                                    10.278752         10.044095          -2.28%          182,857          1994
                                    10.000000         10.278752           2.79%                0          1993

NSAT- Government                    13.264325         12.771605          -3.71%        4,980,532          1999
Bond Fund-Q                         12.352251         13.264325           7.38%        4,202,514          1998
                                    11.423331         12.352251           8.13%        3,380,799          1997
                                    11.196001         11.423331           2.03%        2,626,441          1996
                                     9.562079         11.196001          17.09%        1,375,356          1995
                                    10.021251          9.562079          -4.58%          592,092          1994
                                    10.000000         10.021251           0.21%                0          1993

NSAT- Government                    13.264325         12.771605          -3.71%        6,771,077          1999
Bond Fund-NQ                        12.352251         13.264325           7.38%        3,353,428          1998
                                    11.423331         12.352251           8.13%        3,808,969          1997
                                    11.196001         11.423331           2.03%        3,145,104          1996
                                     9.562079         11.196001          17.09%        1,845,640          1995
                                    10.021251          9.562079          -4.58%          794,271          1994
                                    10.000000         10.021251           0.21%                0          1993

NSAT- Money Market                  11.927856         12.331041           3.38%       19,142,838          1999
Fund-Q*                             11.491365         11.927856           3.80%       10,938,889          1998
                                    11.072205         11.491365           3.79%       11,607,724          1997
                                    10.683538         11.072205           3.64%       12,748,020          1996
                                    10.254838         10.683538           4.18%        7,418,948          1995
                                    10.011385         10.254838           2.43%        3,886,019          1994
                                    10.000000         10.011385           0.11%                0          1993

NSAT- Money Market                  11.927856         12.331041           3.38%       28,039,121          1999
Fund-NQ*                            11.491365         11.927856           3.80%       12,513,821          1998
                                    11.072205         11.491365           3.79%       17,151,671          1997
                                    10.683538         11.072205           3.64%       18,836,301          1996
                                    10.254838         10.683538           4.18%       11,573,455          1995
                                    10.011385         10.254838           2.43%        7,565,949          1994
                                    10.000000         10.011385           0.11%                0          1993

NSAT - Nationwide Small Cap          8.523007         10.743114          26.05%          967,163          1999
Value Fund - Q                      10.000000          8.523007         -14.77%          405,997          1998(2)

NSAT - Nationwide Small Cap          8.523007         10.743114          26.05%        1,274,231          1999
Value Fund - NQ                     10.000000          8.523007         -14.77%          600,393          1998(2)
</TABLE>



                                       62
<PAGE>   65

CONDENSED FINANCIAL INFORMATION (CONTINUED)
<TABLE>
<CAPTION>

UNDERLYING MUTUAL FUND          ACCUMULATION      ACCUMULATION     PERCENT CHANGE   NUMBER OF             YEAR
                                UNIT VALUE AT     UNIT VALUE AT    IN ACCUMULATION  ACCUMULATION
                                BEGINNING OF      END OF PERIOD    UNIT VALUE       UNITS AT END OF
                                PERIOD                                              PERIOD
<S>                                <C>              <C>                 <C>             <C>               <C>
NSAT- Nationwide Small             15.920417        22.607920           42.01%          3,356,307         1999
Company Fund-Q                     15.985143        15.920417           -0.40%          4,961,782         1998
                                   13.815158        15.985143           15.71%          4,030,537         1997
                                   11.408018        13.815158           21.10%          2,079,253         1996
                                   10.000000        11.408018           14.08%             61,355         1995

NSAT- Nationwide Small             15.920417        22.607920           42.01%          4,099,453         1999
                                   15.985146        15.920417           -0.40%          3,151,728         1998
Company Fund-NQ                    13.815158        15.985143           15.71%          5,436,630         1997
                                   11.408018        13.815158           21.10%          3,209,131         1996
                                   10.000000        11.408018           14.08%            274,709         1995

NSAT- Total                        22.849095        24.093443            5.45%          9,240,684         1999
Return Fund-Q                      19.626064        22.849095           16.42%          4,459,090         1998
                                   15.378605        19.626064           27.62%          9,306,942         1997
                                   12.801951        15.378605           20.13%          4,698,191         1996
                                   10.057257        12.801951           27.29%          1,799,440         1995
                                   10.091256        10.057257           -0.34%            441,098         1994
                                   10.000000        10.091256            0.91%                  0         1993

NSAT- Total                        22.849095        24.093443            5.45%         11,092,594         1999
Return Fund-NQ                     19.626064        22.849095           16.42%          3,296,114         1998
                                   15.378605        19.626064           27.62%         11,239,856         1997
                                   12.801951        15.378605           20.13%          6,080,735         1996
                                   10.057257        12.801951           27.29%          2,431,303         1995
                                   10.091256        10.057257           -0.34%            657,733         1994
                                   10.000000        10.091256            0.91%                  0         1993

Neuberger Berman AMT-              19.155589        28.406340           48.29%          2,191,851         1999
Growth Portfolio-Q                 16.816500        19.155589           13.91%          4,739,527         1998
                                   13.220449        16.816500           27.20%          2,761,902         1997
                                   12.286164        13.220449            7.60%          1,819,563         1996
                                    9.458916        12.286164           29.89%          1,628,798         1995
                                   10.096549         9.458916           -6.32%            264,982         1994
                                   10.000000        10.096549            0.97%                  0         1993

Neuberger Berman AMT-              19.155589        28.406340           48.29%          3,249,330         1999
Growth Portfolio-NQ                16.816500        19.155589           13.91%          3,535,046         1998
                                   13.220449        16.816500           27.20%          4,175,280         1997
                                   12.286164        13.220449            7.60%          3,383,799         1996
                                    9.458916        12.286164           29.89%          2,653,678         1995
                                   10.096549         9.458916           -6.32%            616,908         1994
                                   10.000000        10.096549            0.97%                  0         1993

Neuberger Berman - AMT              9.276124        10.512151           13.32%          1,174,502         1999
Guardian Portfolio-Q               10.000000         9.276124           -7.24%            928,355         1998(2)

Neuberger Berman - AMT              9.276124        10.512151           13.32%          1,148,237         1999
Guardian Portfolio-NQ              10.000000         9.276124           -7.24%            782,161         1998(2)

Neuberger Berman AMT-              12.016412        12.023258            0.06%          1,753,284         1999
Limited Maturity Bond              11.674415        12.016412            2.93%          3,027,892         1998
Portfolio-Q                        11.092313        11.674415            5.25%          2,638,749         1997
                                   10.786223        11.092313            2.84%          2,722,579         1996
                                    9.860649        10.786223            9.39%          2,080,555         1995
                                   10.015749         9.860649           -1.55%          1,228,030         1994
                                   10.000000        10.015749            0.16%                  0         1993
</TABLE>



                                       63
<PAGE>   66


CONDENSED FINANCIAL INFORMATION (CONTINUED)
<TABLE>
<CAPTION>
UNDERLYING MUTUAL FUND          ACCUMULATION      ACCUMULATION     PERCENT CHANGE   NUMBER OF             YEAR
                                UNIT VALUE AT     UNIT VALUE AT    IN ACCUMULATION  ACCUMULATION
                                BEGINNING OF      END OF PERIOD    UNIT VALUE       UNITS AT END OF
                                PERIOD                                              PERIOD
<S>                                <C>              <C>                  <C>            <C>               <C>
Neuberger Berman AMT-              12.016412        12.023258            0.06%          3,083,884         1999
Limited Maturity Bond              11.674415        12.016412            2.93%          2,828,271         1998
Portfolio-NQ                       11.092313        11.674415            5.25%          3,901,992         1997
                                   10.786223        11.092313            2.84%          4,876,119         1996
                                    9.860649        10.786223            9.39%          3,264,440         1995
                                   10.015749         9.860649           -1.55%          1,355,362         1994
                                   10.000000        10.015749            0.16%                  0         1993

Neuberger Berman AMT-              22.890094        24.233053            5.87%          4,926,644         1999
Partners Portfolio-Q               22.277405        22.890094            2.75%          7,610,496         1998
                                   17.213970        22.277405           29.41%          7,939,693         1997
                                   13.474969        17.213970           27.75%          3,997,138         1996
                                   10.013591        13.474969           34.57%          1,257,295         1995
                                   10.000000        10.013591            0.14%             33,992         1994

Neuberger Berman AMT-              22.890094        24.233053            5.87%          7,215,015         1999
Partners Portfolio-NQ              22.277405        22.890094            2.75%          5,337,515         1998
                                   17.213970        22.277405           29.41%         11,091,380         1997
                                   13.474969        17.213970           27.75%          5,741,323         1996
                                   10.013591        13.474969           34.57%          1,579,425         1995
                                   10.000000        10.013591            0.14%             89,689         1994

Oppenheimer Variable Account       13.161293         12.779991          -2.90%          4,920,397         1999
Funds- Oppenheimer Bond            12.497968         13.161293           5.31%          4,366,241         1998
Fund/VA-Q                          11.601791         12.497968           7.72%          5,296,817         1997
                                   11.228877         11.601791           3.32%          3,583,135         1996
                                    9.733460         11.228877          15.36%          1,725,638         1995
                                   10.066342          9.733460          -3.31%            438,846         1994
                                   10.000000         10.066342           0.66%                  0         1993

Oppenheimer Variable Account       13.161293         12.779991          -2.90%          7,205,678         1999
Funds- Oppenheimer Bond            12.497968         13.161293           5.31%          3,654,118         1998
Fund/VA -NQ                        11.601791         12.497968           7.72%          6,726,718         1997
                                   11.228877         11.601791           3.32%          4,341,063         1996
                                    9.733460         11.228877          15.36%          2,135,137         1995
                                   10.066342          9.733460          -3.31%            538,413         1994
                                   10.000000         10.066342           0.66%                  0         1993

Oppenheimer                        16.529444         25.830374          56.27%          6,498,893         1999
Variable Account                   14.691771         16.529444          12.51%          9,503,851         1998
Funds- Oppenheimer                 12.171005         14.691771          20.71%          6,984,145         1997
Global Securities                  10.479380         12.171005          16.14%          4.661,410         1996
Fund/VA -Q                         10.394970         10.479380           0.81%          2,901,407         1995
                                   11.182167         10.394970          -7.04%          1,500,105         1994
                                   10.000000         11.182167          11.82%                  0         1993

Oppenheimer                        16.529444         25.830374          56.27%          8,973,439         1999
Variable Account                   14.691771         16.529444          12.51%          5,697,473         1998
Funds- Oppenheimer                 12.171005         14.691771          20.71%          9,087,704         1997
Global Securities                  10.479380         12.171005          16.14%          6,079,421         1996
Fund/VA -NQ                        10.394970         10.479380           0.81%          3,528,736         1995
                                   11.182167         10.394970          -7.04%          2,319,507         1994
                                   10.000000         11.182167          11.82%                  0         1993

Oppenheimer Variable Account       12.743636        17.799664           39.67%         2,617,309          1999
Funds- Oppenheimer Capital         10.422959        12.743636           22.27%         1,553,053          1998
Appreciation Fund/VA               10.000000        10.422959            4.23%           291,665          1997*
(formerly Oppenheimer Growth
Fund)- Q
</TABLE>


                                       64
<PAGE>   67


CONDENSED FINANCIAL INFORMATION (CONTINUED)

<TABLE>
<CAPTION>
UNDERLYING MUTUAL FUND          ACCUMULATION      ACCUMULATION     PERCENT CHANGE   NUMBER OF             YEAR
                                UNIT VALUE AT     UNIT VALUE AT    IN ACCUMULATION  ACCUMULATION
                                BEGINNING OF      END OF PERIOD    UNIT VALUE       UNITS AT END OF
                                PERIOD                                              PERIOD
<S>                                <C>              <C>                 <C>            <C>                <C>
Oppenheimer Variable Account       12.743636        17.799664           39.67%         3,228,130          1999
Funds- Oppenheimer Capital         10.422959        12.743636           22.27%         1,122,440          1998
Appreciation Fund/VA               10.000000        10.422959            4.23%           463,976          1997*
(formerly Oppenheimer Growth
Fund)- NQ

Oppenheimer Variable Account       16.281980        17.948145           10.23%         3,468,280          1999
Funds- Oppenheimer Multiple        15.482895        16.281980            5.16%         4,734,705          1998
Strategies Fund/VA-Q               13.395639        15.482895           15.58%         4,408,475          1997
                                   11.763879        13.395639           13.87%         2,607,467          1996
                                    9.830640        11.763879           19.67%         1,296,727          1995
                                   10.167774         9.830640           -3.32%           567,718          1994
                                   10.000000        10.167774            1.68%                 0          1993

Oppenheimer Variable Account       16.281980        17.948145           10.23%         4,370,474          1999
Funds- Oppenheimer Multiple        15.482895        16.281980            5.16%         3,383,989          1998
Strategies Fund -NQ                13.395639        15.482895           15.58%         5,254,667          1997
                                   11.763879        13.395639           13.87%         3,408,601          1996
                                    9.830640        11.763879           19.67%         1,911,329          1995
                                   10.167774         9.830640           -3.32%           737,041          1994
                                   10.000000        10.167774            1.68%                 0          1993

Strong Opportunity Fund II,        21.434632        28.512432           33.02%         4,869,488          1999
Inc.- Q                            19.146013        21.434632           11.95%        10,757,453          1998
                                   15.477893        19.146013           23.70%         5,827,943          1997
                                   13.287288        15.477893           16.49%         5,059,293          1996
                                   10.710138        13.287288           24.06%         3,116,534          1995
                                   10.484543        10.710138            2.15%         1,448,992          1994
                                   10.000000        10.484543            4.85%                 0          1993

Strong Opportunity Fund II,        21.434632        28.512432           33.02%         6,478,747          1999
Inc.-NQ                            19.146046        21.434632           11.95%         6,829,157          1998
                                   15.477893        19.146013           23.70%         8,020,904          1997
                                   13.287288        15.477893           16.49%         6,638,439          1996
                                   10.710138        13.287288           24.06%         4,296,074          1995
                                   10.484543        10.710138            2.15%         2,121,641          1994
                                   10.000000        10.484543            4.85%                 0          1993

Strong Variable                    15.507147        16.068225            3.62%         1,328,451          1999
Insurance Funds, Inc.-             14.662845        15.507147            5.76%         3,330,495          1998
Discovery Fund II, Inc.-Q          13.350547        14.662845            9.83%         2,014,470          1997
                                   13.432714        13.350547           -0.61%         2,193,936          1996
                                   10.071698        13.432714           33.37%         1,701,819          1995
                                   10.796000        10.071698           -6.71%           521,530          1994
                                   10.000000        10.796000            7.96%                 0          1993

Strong Variable                    15.507147        16.068225            3.62%         1,902,709          1999
Insurance Funds, Inc.-             14.662845        15.507147            5.76%         2,561,304          1998
Discovery Fund II, Inc.-NQ         13.350547        14.662845            9.83%         3,067,461          1997
                                   13.432714        13.350547           -0.61%         3,358,454          1996
                                   10.071698        13.432714           33.37%         2,670,161          1995
                                   10.796000        10.071698           -6.71%           904,088          1994
                                   10.000000        10.796000            7.96%                 0          1993

Strong Variable Insurance           8.908351        16.443689           84.59%         1,261,581          1999
Funds, Inc.- International          9.488178         8.908351           -6.11%         1,115,317          1998
Stock Fund II-Q                    11.127252         9.488178          -14.73%        11,758,187          1997
                                   10.224570        11.127252            8.83%         1,170,883          1996
                                   10.000000        10.224570            2.25%            25,615          1995
</TABLE>



                                       65
<PAGE>   68


CONDENSED FINANCIAL INFORMATION (CONTINUED)

<TABLE>
<CAPTION>
UNDERLYING MUTUAL FUND          ACCUMULATION      ACCUMULATION     PERCENT CHANGE   NUMBER OF             YEAR
                                UNIT VALUE AT     UNIT VALUE AT    IN ACCUMULATION  ACCUMULATION
                                BEGINNING OF      END OF PERIOD    UNIT VALUE       UNITS AT END OF
                                PERIOD                                              PERIOD
<S>                                 <C>             <C>                 <C>            <C>                <C>
Strong Variable Insurance           8.908351        16.443689           84.59%         1,797,088          1999
Funds, Inc.- International          9.488178         8.908351           -6.11%           824,150          1998
Stock Fund II-NQ                   11.127252         9.488178          -14.73%        15,775,187          1997
                                   10.224570        11.127252            8.83%         1,645,592          1996
                                   10.000000        10.224570            2.25%            53,080          1995

Van Eck Worldwide                  13.016609        11.830291           -9.11%           914,353          1999
Insurance Trust -                  11.708039        13.016609           11.18%         1,824,058          1998
Worldwide Bond                     11.597396        11.708039            0.95%         1,224,872          1997
Fund-Q                             11.473340        11.597396            1.08%         1,142,334          1996
                                    9.919400        11.473340           15.67%           688,208          1995
                                   10.194477         9.919400           -2.70%           237,637          1994
                                   10.000000        10.194477            1.94%                 0          1993

Van Eck Worldwide                  13.016609        11.830291           -9.11%         1,558,403          1999
Insurance Trust-                   11.708039        13.016609           11.18%         1,736,777          1998
Worldwide Bond                     11.597396        11.708039            0.95%         1,881,869          1997
Fund-NQ                            11.473340        11.597396            1.08%         1.639,285          1996
                                    9.919400        11.473340           15.67%           986,151          1995
                                   10.194477         9.919400           -2.70%           473,752          1994
                                   10.000000        10.194477            1.94%                 0          1993

Van Eck Worldwide                   5.704452        11.265493           97.49%         2,477,889          1999
Insurance Trust- Worldwide          8.783348         5.704452          -35.05%         1,862,823          1998
Emerging Markets Fund-Q            10.077608         8.783348          -12.84%         1,951,581          1997
                                   10.000000        10.077608            0.78%           343,730          1996*

Van Eck Worldwide                   5.704452        11.265493           97.49%         3,263,317          1999
Insurance Trust- Worldwide          8.783348         5.704452          -35.05%         1,394,148          1998
Emerging Markets Fund-NQ           10.077608         8.783348          -12.84%         2,439,264          1997
                                   10.000000        10.077608            0.78%           353,687          1996*

Van Eck Worldwide                   8.796887        10.495465           19.31%           716,194          1999
Insurance Trust-                   12.924490         8.796887          -31.94%         1,976,563          1998
Worldwide Hard Assets              13.331794        12.924490           -3.06%         1,258,548          1997
Fund-Q                             11.453100        13.331794           16.40%         1,203,366          1996
                                   10.464922        11.453100            9.44%           720,611          1995
                                   11.147499        10.464922           -6.12%           416,949          1994
                                   10.000000        11.147499           11.47%                 0          1993

Van Eck Worldwide                   8.796887        10.495465           19.31%         1,323,974          1999
Insurance Trust-                   12.924490         8.796887          -31.94%         1,953,375          1998
Worldwide Hard Assets              13.331794        12.924490           -3.06%         2,082,493          1997
Fund-NQ                            11.453100        13.331794           16.40%         1,997,123          1996
                                   10.464922        11.453100            9.44%         1,314,047          1995
                                   11.147499        10.464922           -6.12%           771,280          1994
                                   10.000000        11.147499           11.47%                 0          1993

Van Kampen Life Investment         15.560452        14.825198           -4.73%         1,432,926          1999
Trust-Morgan Stanley Real          17.856659        15.560452          -12.86%         2,429,141          1998
Estate Securities Portfolio-Q      14.908696        17.856659           19.77%         3,169,047          1997
                                   10.759998        14.908696           38.56%         1,646,291          1996
                                   10.000000        10.759998            7.60%            69,755          1995

Van Kampen Life Investment         15.560452        14.825198           -4.73%         2,198,091          1999
Trust-Morgan Stanley Real          17.856559        15.560452          -12.86%         2,423,893          1998
Estate Securities Portfolio- NQ    14.908696        17.856659           19.77%         4,254,738          1997
                                   10.759998        14.908696           38.56%         2,361,457          1996
                                   10.000000        10.759998            7.60%           131,252          1995
</TABLE>



                                       66
<PAGE>   69

CONDENSED FINANCIAL INFORMATION (CONTINUED)

<TABLE>
<CAPTION>
UNDERLYING MUTUAL FUND          ACCUMULATION      ACCUMULATION     PERCENT CHANGE   NUMBER OF        YEAR
                                UNIT VALUE AT     UNIT VALUE AT    IN ACCUMULATION  ACCUMULATION
                                BEGINNING OF      END OF PERIOD    UNIT VALUE       UNITS AT END OF
                                PERIOD                                              PERIOD
<S>                                <C>              <C>                 <C>            <C>                <C>
Warburg Pincus Trust-              11.567145        17.499626           51.29%         3,168,692          1999
International Equity               11.135857        11.567145            3.87%         4,923,915          1998
Portfolio-Q                        11.554772        11.135857           -3.63%         5,873,960          1997
                                   10.655759        11.554772            8.44%         4,575,313          1996
                                   10.000000        10.655759            6.56%           707,567          1995

Warburg Pincus Trust-              11.567145        17.499626           51.29%         5,861,047          1999
International Equity               11.135857        11.567145            3.87%         3,738,519          1998
Portfolio-NQ                       11.554772        11.135857           -3.63%         8,729,469          1997
                                   10.655759        11.554772            8.44%         7,026,060          1996
                                   10.000000        10.655759            6.56%         1,351,263          1995

Warburg Pincus Trust- Global       11.927880        19.229243           61.21%           776,179          1999
Post-Venture Capital               11.357831        11.927880            5.02%           531,483          1998
Portfolio-Q                        10.163549        11.357831           11.75%           267,447          1997
                                   10.000000        10.163549            1.64%           258,812          1996*

Warburg Pincus Trust- Global       11.927880        19.229243           61.21%           874,495          1999
Post-Venture Capital               11.357897        11.927880            5.02%           448,154          1998
Portfolio-NQ                       10.163549        11.357831           11.75%           313,129          1997
                                   10.000000        10.163549            1.64%           266,629          1996*

Warburg Pincus Trust-              15.240137        25.407601           66.72%         3,631,606          1999
Small Company Growth               15.910364        15.240137           -4.21%         5,715,168          1998
Portfolio-Q                        13.952718        15.910364           14.03%         4,888,419          1997
                                   12.423899        13.952718           12.31%         3,578,020          1996
                                   10.000000        12.423899           24.24%           972,182          1995

Warburg Pincus Trust-              15.240137        25.407601           66.72%         5,844,172          1999
Small Company Growth               15.910364        15.240137           -4.21%         4,595,026          1998
Portfolio-NQ                       13.952718        15.910364           14.03%         7,458,638          1997
                                   12.423899        13.952718           12.31%         5,095,747          1996
                                   10.000000        12.423899           24.24%         1,536,271          1995
</TABLE>


(1)    The Dreyfus Variable Investment Fund - Capital Appreciation Portfolio,
       Fidelity Variable Insurance Products Fund III - Growth Opportunities
       Portfolio, Morgan Stanley Dean Witter Universal Funds, Inc. - Emerging
       Markets Debt Portfolio, and Oppenheimer Variable Account Funds
       Oppenheimer Capital Appreciation Fund/VA (formerly - Oppenheimer Growth
       Fund) were added to the variable account on July 14, 1997. Consequently,
       the condensed financial information reflect the reporting 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 to variable account on December 23, 1996.
       Consequently, the condensed financial information reflects the reporting
       period from December 23, 1996 to December 31, 1996.

(2)    The American Century Variable Portfolios, Inc. - American Century VP
       Income & Growth, NSAT - Nationwide Small Cap Value Fund and Neuberger &
       Berman AMT - Guardian Portfolio were added to the variable account on May
       1, 1998. Consequently the condensed financial information reflects the
       reporting period from May 1, 1998 through December 31, 1998.


*The 7-day yield on the NSAT Money Market Fund as of December 31, 1999 was
3.97%.



                                       67
<PAGE>   70


                       STATEMENT OF ADDITIONAL INFORMATION


                                   MAY 1, 2000


           MODIFIED SINGLE PREMIUM 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 more detailed than set forth in the prospectus
and should be read in conjunction with the prospectus dated May 1, 2000. The
prospectus may be obtained from Nationwide Life Insurance Company by writing One
Nationwide Plaza, 1-05-P1, Columbus, Ohio 43215, or calling 1-800-848-6331, TDD
1-800-238-3035.

                                TABLE OF CONTENTS


                                                                         PAGE
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

GENERAL INFORMATION AND HISTORY


Nationwide Variable Account-II is a separate investment account of Nationwide
Life Insurance Company ("Nationwide"). All of Nationwide'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 (95.24%) and
Nationwide Mutual Fire Insurance Company (4.76%), the ultimate controlling
persons of Nationwide group of companies. The Nationwide group of companies is
one of America's largest insurance and financial services family of companies,
with combined assets of over $120 billion as of December 31, 1999.


SERVICES

Nationwide, 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.

Nationwide is the custodian of the assets of the variable account. Nationwide
will maintain a record of all purchases and redemptions of shares of the
underlying mutual funds. Nationwide, or affiliates of Nationwide 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 Nationwide or an affiliate of Nationwide and provide for
an annual fee based on the average aggregate net assets of the variable account
(and other separate accounts of Nationwide or life insurance company
subsidiaries of Nationwide) 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 LLP, independent certified public accountants, Two Nationwide
Plaza, Columbus, Ohio 43215, and upon the authority of said firm as experts in
accounting and auditing.


                                       1
<PAGE>   71

PURCHASE OF SECURITIES BEING OFFERED

The contracts will be sold by licensed insurance agents in the states where the
contracts may be lawfully sold. Agents are 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 Nationwide or any of its affiliated insurance companies of the type
and class which Nationwide determines is eligible for such an exchange,
Nationwide may waive any remaining CDSC on the first contract. A CDSC may apply
to the contract received in the exchange.

UNDERWRITERS


The contracts, which are offered continuously, are distributed by Nationwide
Investment Services Corporation ("NISC"), Two Nationwide Plaza, Columbus, Ohio
43215, a wholly owned subsidiary of Nationwide. During the fiscal years ended
December 31, 1999, 1998 and 1997 no underwriting commissions were paid by
Nationwide to NISC.


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 a 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, 1999, the
NSAT- Money Market Fund's seven-day current unit value yield was 3.97%. 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, 1999, the NSAT Money Market Fund's
seven-day effective yield was 4.05%.


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. Yields 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 1.40% Mortality and Expense Risk Charge and
an Administration Charge. The redeemable value also reflects the effect of any
applicable CDSC that may be imposed at the end of the period (see "Contingent
Deferred Sales Charge " located in the prospectus). No deduction is made for
premium taxes which may be assessed by certain states.


                                       2
<PAGE>   72

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 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.

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 the original
cost.

ANNUITY PAYMENTS

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


                                       3

<PAGE>   73

<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 (comprised of the
sub-accounts listed in note 1(b)) (collectively, "the Account") as of December
31, 1999, 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 Account'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, 1999, 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 the Account as of December
31, 1999, 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 LLP

Columbus, Ohio
February 18, 2000
<PAGE>   2


                         NATIONWIDE VARIABLE ACCOUNT-II

          STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS' EQUITY

                                DECEMBER 31, 1999

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

      American Century VP - American Century VP Balanced (ACVPBal)
         26,517,451 shares (cost $203,012,429) .................................    $   206,570,943

      American Century VP - American Century VP Capital Appreciation (ACVPCapAp)
         25,531,233 shares (cost $257,782,686) .................................        378,883,491

      American Century VP - American Century VP Income & Growth (ACVPIncGr)
         10,481,242 shares (cost $72,832,174) ..................................         83,849,932

      American Century VP - American Century VP International (ACVPInt)
         35,557,792 shares (cost $300,254,654) .................................        444,472,405

      American Century VP - American Century VP Value (ACVPValue)
         9,800,232 shares (cost $65,218,525) ...................................         58,311,380

      American VI Series - Growth Fund (AVISGro)
         588,857 shares (cost $28,265,492) .....................................         41,585,085

      American VI Series - High-Yield Bond Fund (AVISHiYld)
         167,855 shares (cost $2,363,818) ......................................          2,140,150

      American VI Series - U.S. Government/AAA-Rated Securities Fund (AVISGvt)
         334,165 shares (cost $3,709,267) ......................................          3,528,783

      The Dreyfus Socially Responsible Growth Fund, Inc. (DrySRGro)
         10,062,911 shares (cost $321,637,405) .................................        393,157,920

      Dreyfus Stock Index Fund (DryStkIx)
         54,265,154 shares (cost $1,607,798,501) ...............................      2,086,495,180

      Dreyfus VIF - Capital Appreciation Portfolio (DryCapAp)
         5,051,148 shares (cost $179,139,745) ..................................        201,389,281

      Dreyfus VIF - Growth and Income Portfolio (DryGrInc)
         3,436,183 shares (cost $75,512,595) ...................................         87,553,939

      Fidelity VIP - Equity-Income Portfolio (FidVIPEI)
         94,615,255 shares (cost $1,966,633,300) ...............................      2,432,558,217

      Fidelity VIP - Growth Portfolio (FidVIPGr)
         70,151,723 shares (cost $2,693,298,095) ...............................      3,853,434,164

      Fidelity VIP - High Income Portfolio (FidVIPHI)
         54,938,432 shares (cost $614,074,627) .................................        621,353,663

      Fidelity VIP - Overseas Portfolio (FidVIPOv)
         25,608,205 shares (cost $569,897,842) .................................        702,689,149

      Fidelity VIP-II - Asset Manager Portfolio (FidVIPAM)
         56,949,751 shares (cost $871,251,534) .................................      1,063,251,853
</TABLE>
<PAGE>   3
<TABLE>
<CAPTION>
<S>                                                                             <C>

      Fidelity VIP-II - Contrafund Portfolio (FidVIPCon)
         52,409,042 shares (cost $1,044,025,114) ...............................      1,527,723,575

      Fidelity VIP-III - Growth Opportunities Portfolio (FidVIPGrOp)
         7,926,756 shares (cost $170,432,448) ..................................        183,504,409

      Morgan Stanley - Emerging Markets Debt Portfolio (MSEmMkt)
         1,380,116 shares (cost $9,883,090) ....................................          9,536,603

      Nationwide SAT - Capital Appreciation Fund (NSATCapAp)
         21,855,788 shares (cost $533,266,623) .................................        561,912,316

      Nationwide SAT - Government Bond Fund (NSATGvtBd)
         33,292,536 shares (cost $388,374,978) .................................        359,226,461

      Nationwide SAT - Money Market Fund (NSATMyMkt)
         1,298,853,387 shares (cost $1,298,853,387) ............................      1,298,853,387

      Nationwide SAT - Small Cap Value Fund (NSATSmCapV)
         5,321,261 shares (cost $54,307,371) ...................................         51,722,659

      Nationwide SAT - Small Company Fund (NSATSmCo)
         14,582,177 shares (cost $247,275,422) .................................        322,557,764

      Nationwide SAT - Total Return Fund (NSATTotRe)
         61,878,351 shares (cost $924,410,869) .................................      1,163,931,779

      Neuberger & Berman AMT - Growth Portfolio (NBAMTGro)
         15,851,800 shares (cost $403,834,149) .................................        590,796,571

      Neuberger & Berman AMT - Guardian Portfolio (NBAMTGuard)
         3,011,862 shares (cost $44,957,196) ...................................         47,738,007

      Neuberger & Berman AMT - Limited Maturity Bond Portfolio (NBAMTLMat)
         10,607,255 shares (cost $144,390,447) .................................        140,440,056

      Neuberger & Berman AMT - Partners Portfolio (NBAMTPart)
         26,519,028 shares (cost $520,546,325) .................................        520,833,703

      Oppenheimer VAF - Bond Fund (OppBdFd)
         25,043,315 shares (cost $296,820,680) .................................        288,498,994

      Oppenheimer VAF - Global Securities Fund (OppGlSec)
         24,351,608 shares (cost $543,361,311) .................................        813,587,219

      Oppenheimer VAF - Growth Fund (OppGro)
         4,188,830 shares (cost $169,188,101) ..................................        208,771,299

      Oppenheimer VAF - Multiple Strategies Fund (OppMult)
         17,160,682 shares (cost $265,269,878) .................................        299,625,505

      Strong Opportunity Fund II, Inc. (StOpp2)
         35,429,099 shares (cost $720,720,106) .................................        920,802,283

      Strong VIF - Strong Discovery Fund II (StDisc2)
         11,861,402 shares (cost $134,640,216) .................................        134,982,756

      Strong VIF - Strong International Stock Fund II (StIntStk2)
         6,121,471 shares (cost $78,062,849) ...................................        100,208,475
</TABLE>
                                                                  (Continued)
<PAGE>   4
                         NATIONWIDE VARIABLE ACCOUNT-II

     STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS' EQUITY, CONTINUED

<TABLE>
<CAPTION>
<S>                                                                              <C>
      Van Eck WIT - Worldwide Bond Fund (VEWrldBd)
         6,257,276 shares (cost $70,902,338) ...................................         66,890,284

      Van Eck WIT - Worldwide Emerging Markets Fund (VEWrldEMkt)
         10,672,737 shares (cost $117,765,886) .................................        152,193,223

      Van Eck WIT - Worldwide Hard Assets Fund (VEWrldHAs)
         5,766,023 shares (cost $61,210,818) ...................................         63,195,616

      Van Kampen LIT -
      Morgan Stanley Real Estate Securities Portfolio (MSRESec)
         8,167,735 shares (cost $118,427,684) ..................................        101,034,884

      Warburg Pincus Trust - International Equity Portfolio (WPIntEq)
         17,125,482 shares (cost $209,566,651) .................................        285,995,544

      Warburg Pincus Trust - Post Venture Capital Portfolio (WPPVenCap)
         3,029,501 shares (cost $46,029,445) ...................................         58,348,183

      Warburg Pincus Trust - Small Company Growth Portfolio (WPSmCoGr)
         18,327,947 shares (cost $323,130,982) .................................        480,192,205
                                                                                    ---------------
            Total investments ..................................................     23,414,329,296
   Accounts receivable .........................................................          1,017,765
                                                                                    ---------------
            Total assets .......................................................     23,415,347,061
ACCOUNTS PAYABLE ...............................................................              2,145
                                                                                    ---------------
CONTRACT OWNERS' EQUITY (NOTE 4) ...............................................    $23,415,344,916
                                                                                    ===============
</TABLE>
See accompanying notes to financial statements.
<PAGE>   5
NATIONWIDE VARIABLE ACCOUNT-II
STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY
STATEMENTS OF OPERATIONS
YEARS ENDED DECEMBER 31, 1999 AND 1998

<TABLE>
<CAPTION>

                                                                         Total                                  ACVPBal
                                                      ------------------------------------    ---------------------------------
                                                             1999                1998             1999                 1998
                                                      ----------------      --------------    ------------         ------------
<S>                                                   <C>                   <C>                <C>                 <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ............................   $    351,733,257         315,567,353       3,991,181           3,098,368
  Mortality, expense and administration
     charges (note 2):
       BOA ........................................       (159,704,457)       (145,540,567)     (1,415,598)         (1,354,760)
       BOA Vision .................................       (130,265,551)       (114,290,967)     (1,381,790)         (1,180,401)
       BOA Enterprise .............................           (270,943)           (199,407)         (2,854)             (2,018)
                                                      ----------------      --------------     -----------         -----------
     Net investment activity ......................         61,492,306          55,536,412       1,190,939             561,189
                                                      ----------------      --------------     -----------         -----------

  Proceeds from mutual fund shares sold ...........     12,341,621,630       9,502,638,819      38,472,902          48,804,378
  Cost of mutual fund shares sold .................    (10,997,380,217)     (8,727,995,326)    (36,411,406)        (37,362,868)
                                                      ----------------      --------------     -----------         -----------
     Realized gain (loss) on investments ..........      1,344,241,413         774,643,493       2,061,496          11,441,510
  Change in unrealized gain (loss) on investments .      1,709,941,913         440,618,096     (14,059,807)         (5,900,979)
                                                      ----------------      --------------     -----------         -----------
     Net gain (loss) on investments ...............      3,054,183,326       1,215,261,589     (11,998,311)          5,540,531
                                                      ----------------      --------------     -----------         -----------
  Reinvested capital gains ........................        890,110,382       1,177,995,583      27,539,149          19,212,723
                                                      ----------------      --------------     -----------         -----------
        Net increase (decrease) in contract owners'
          equity resulting from operations ........      4,005,786,014       2,448,793,584      16,731,777          25,314,443
                                                      ----------------      --------------     -----------         -----------
EQUITY TRANSACTIONS:
  Purchase payments received from
     contract owners ..............................      1,492,378,564       2,214,889,447      15,664,882          22,317,530
  Transfers between funds .........................               --                  --       (11,222,326)          8,865,047
  Redemptions .....................................     (2,712,438,299)     (1,806,663,808)    (22,586,889)        (16,523,412)
  Annuity benefits ................................         (2,862,882)         (1,988,285)        (20,482)             (9,922)
  Annual contract maintenance charge (note 2) .....         (8,399,835)         (8,003,092)        (77,891)            (76,599)
  Contingent deferred sales charges (note 2) ......        (32,704,996)        (23,748,555)       (291,236)           (246,178)
  Adjustments to maintain reserves ................            911,942            (406,310)           (340)             (1,729)
                                                      ----------------      --------------     -----------         -----------
       Net equity transactions ....................     (1,263,115,506)        374,079,397     (18,534,282)         14,324,737
                                                      ----------------      --------------     -----------         -----------

Net change in contract owners' equity .............      2,742,670,508       2,822,872,981      (1,802,505)         39,639,180
Contract owners' equity beginning of period .......     20,672,674,408      17,849,801,427     208,373,013         168,733,833
                                                      ----------------      --------------     -----------         -----------
Contract owners' equity end of period .............   $ 23,415,344,916      20,672,674,408     206,570,508         208,373,013
                                                      ================      ==============     ===========         ===========
</TABLE>
<TABLE>
<CAPTION>

                                                                         ACVPCapAp                            ACVPIncGr
                                                         ----------------------------------         ------------------------------
                                                              1999               1998                      1999        1998
                                                         -------------         -----------          ----------          ----------
<S>                                                       <C>                 <C>                  <C>                 <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ............................              --                  --                11,166             181,416
  Mortality, expense and administration
     charges (note 2):
       BOA ........................................        (2,597,354)         (2,818,233)           (469,581)            (95,126)
       BOA Vision .................................          (902,035)           (857,721)           (412,151)            (75,918)
       BOA Enterprise .............................            (1,598)             (1,256)               (537)               (117)
                                                          -----------         -----------          ----------          ----------
     Net investment activity ......................        (3,500,987)         (3,677,210)           (871,103)             10,255
                                                          -----------         -----------          ----------          ----------

  Proceeds from mutual fund shares sold ...........       149,920,318         114,736,720          22,834,351          25,325,017
  Cost of mutual fund shares sold .................      (150,460,860)       (136,788,804)        (18,770,040)        (26,300,565)
                                                          -----------         -----------          ----------          ----------
     Realized gain (loss) on investments ..........          (540,542)        (22,052,084)          4,064,311            (975,548)
  Change in unrealized gain (loss) on investments .       147,944,253            (264,722)          7,240,752           3,777,007
                                                          -----------         -----------          ----------          ----------
     Net gain (loss) on investments ...............       147,403,711         (22,316,806)         11,305,063           2,801,459
                                                          -----------         -----------          ----------          ----------
  Reinvested capital gains ........................              --            15,700,848                --                  --
                                                          -----------         -----------          ----------          ----------
        Net increase (decrease) in contract owners'
          equity resulting from operations ........       143,902,724         (10,293,168)         10,433,960           2,811,714
                                                          -----------         -----------          ----------          ----------
EQUITY TRANSACTIONS:
  Purchase payments received from
     contract owners ..............................        15,321,810          23,389,103          11,461,943           2,843,288
  Transfers between funds .........................        10,543,287         (66,469,516)         30,819,145          34,214,351
  Redemptions .....................................       (41,284,239)        (34,901,415)         (7,460,786)         (1,148,357)
  Annuity benefits ................................           (48,809)            (44,914)               --                  --
  Annual contract maintenance charge (note 2) .....          (188,703)           (233,324)            (17,447)             (4,110)
  Contingent deferred sales charges (note 2) ......          (395,615)           (447,727)           (100,849)             (9,116)
  Adjustments to maintain reserves ................            10,726              65,167              (6,972)              6,300
                                                          -----------         -----------          ----------          ----------
       Net equity transactions ....................       (16,041,543)        (78,642,626)         34,695,034          35,902,356
                                                          -----------         -----------          ----------          ----------

Net change in contract owners' equity .............       127,861,181         (88,935,794)         45,128,994          38,714,070
Contract owners' equity beginning of period .......       251,055,304         339,991,098          38,714,070                --
                                                          -----------         -----------          ----------          ----------
Contract owners' equity end of period .............       378,916,485         251,055,304          83,843,064          38,714,070
                                                          ===========         ===========          ==========          ==========
</TABLE>

                                                                     (Continued)
<PAGE>   6

NATIONWIDE VARIABLE ACCOUNT-II
STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED
STATEMENTS OF OPERATIONS, Continued
YEARS ENDED DECEMBER 31, 1999 AND 1998
<TABLE>
<CAPTION>
                                                                        ACVPInt                                 ACVPValue
                                                       ------------------------------------       ---------------------------------
                                                              1999                 1998                 1999                1998
                                                       ---------------        -------------       --------------        -----------
<S>                                                   <C>                      <C>                  <C>                 <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ............................   $           --             1,241,910             591,931             491,657
  Mortality, expense and administration
     charges (note 2):
       BOA ........................................         (2,019,902)         (1,733,033)           (425,310)           (427,970)
       BOA Vision .................................         (2,239,092)         (1,962,632)           (558,488)           (588,525)
       BOA Enterprise .............................             (2,538)             (2,034)             (1,236)             (1,181)
                                                      ----------------         -----------          ----------          ----------
     Net investment activity ......................         (4,261,532)         (2,455,789)           (393,103)           (526,019)
                                                      ----------------         -----------          ----------          ----------

  Proceeds from mutual fund shares sold ...........        366,068,306         361,873,253          82,656,091          49,075,920
  Cost of mutual fund shares sold .................       (325,718,086)       (348,435,933)        (86,789,734)        (49,213,498)
                                                      ----------------         -----------          ----------          ----------
     Realized gain (loss) on investments ..........         40,350,220          13,437,320          (4,133,643)           (137,578)
  Change in unrealized gain (loss) on investments .        134,123,037           4,337,447          (5,054,394)         (3,517,470)
                                                      ----------------         -----------          ----------          ----------
     Net gain (loss) on investments ...............        174,473,257          17,774,767          (9,188,037)         (3,655,048)
                                                      ----------------         -----------          ----------          ----------
  Reinvested capital gains ........................               --            12,749,123           5,607,994           5,869,944
                                                      ----------------         -----------          ----------          ----------
        Net increase (decrease) in contract owners'
          equity resulting from operations ........        170,211,725          28,068,101          (3,973,146)          1,688,877
                                                      ----------------         -----------          ----------          ----------
EQUITY TRANSACTIONS:
  Purchase payments received from
     contract owners ..............................         17,432,902          27,075,201           6,230,196          15,060,446
  Transfers between funds .........................           (423,845)         76,963,986          (4,726,693)         (9,597,717)
  Redemptions .....................................        (34,126,117)        (21,143,253)         (7,852,378)         (6,581,279)
  Annuity benefits ................................            (33,416)            (13,625)            (27,070)            (21,465)
  Annual contract maintenance charge (note 2) .....            (86,416)            (79,895)            (22,403)            (19,679)
  Contingent deferred sales charges (note 2) ......           (455,988)           (250,396)           (124,598)           (100,776)
  Adjustments to maintain reserves ................                316             (18,968)              5,851             (51,138)
                                                      ----------------         -----------          ----------          ----------
       Net equity transactions ....................        (17,692,564)         82,533,050          (6,517,095)         (1,311,608)
                                                      ----------------         -----------          ----------          ----------
Net change in contract owners' equity .............        152,519,161         110,601,151         (10,490,241)            377,269
Contract owners' equity beginning of period .......        291,977,777         181,376,626          68,785,191          68,407,922
                                                      ----------------         -----------          ----------          ----------
Contract owners' equity end of period .............   $    444,496,938         291,977,777          58,294,950          68,785,191
                                                      ================         ===========          ==========          ==========
</TABLE>

<TABLE>
<CAPTION>
                                                                    AVISGro                              AVISHiYld
                                                       -------------------------------         ------------------------------
                                                          1999                 1998                1999               1998
                                                       -----------         -----------         ----------         -----------
<S>                                                    <C>                 <C>                  <C>                 <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ............................        62,599             104,724             228,188             252,109
  Mortality, expense and administration
     charges (note 2):
       BOA ........................................      (449,681)           (365,360)            (31,460)            (39,297)
       BOA Vision .................................          --                  --                  --                  --
       BOA Enterprise .............................          --                  --                  --                  --
                                                       ----------          ----------           ---------           ---------
     Net investment activity ......................      (387,082)           (260,636)            196,728             212,812
                                                       ----------          ----------           ---------           ---------

  Proceeds from mutual fund shares sold ...........     7,836,561           7,115,941             952,888           1,134,719
  Cost of mutual fund shares sold .................    (3,890,307)         (3,771,756)         (1,018,592)         (1,075,993)
                                                       ----------          ----------           ---------           ---------
     Realized gain (loss) on investments ..........     3,946,254           3,344,185             (65,704)             58,726
  Change in unrealized gain (loss) on investments .     6,534,190           1,042,218             (26,416)           (303,262)
                                                       ----------          ----------           ---------           ---------
     Net gain (loss) on investments ...............    10,480,444           4,386,403             (92,120)           (244,536)
                                                       ----------          ----------           ---------           ---------
  Reinvested capital gains ........................     5,600,035           4,170,092                --                36,591
                                                       ----------          ----------           ---------           ---------
        Net increase (decrease) in contract owners'
          equity resulting from operations ........    15,693,397           8,295,859             104,608               4,867
                                                       ----------          ----------           ---------           ---------
EQUITY TRANSACTIONS:
  Purchase payments received from
     contract owners ..............................       476,394             511,282              58,162             116,063
  Transfers between funds .........................        98,674            (964,009)            (48,450)           (107,348)
  Redemptions .....................................    (5,784,308)         (3,204,144)           (591,479)           (566,909)
  Annuity benefits ................................          (608)               (444)             (6,533)             (5,289)
  Annual contract maintenance charge (note 2) .....       (14,293)            (14,895)             (1,519)             (1,991)
  Contingent deferred sales charges (note 2) ......       (17,393)             (9,981)             (1,150)             (3,772)
  Adjustments to maintain reserves ................         1,323                 578                 181              (2,332)
                                                       ----------          ----------           ---------           ---------
       Net equity transactions ....................    (5,240,211)         (3,681,613)           (590,788)           (571,578)
                                                       ----------          ----------           ---------           ---------
Net change in contract owners' equity .............    10,453,186           4,614,246            (486,180)           (566,711)
Contract owners' equity beginning of period .......    31,133,189          26,518,943           2,626,505           3,193,216
                                                       ----------          ----------           ---------           ---------
Contract owners' equity end of period .............    41,586,375          31,133,189           2,140,325           2,626,505
                                                       ==========          ==========           =========           =========
</TABLE>
<PAGE>   7

NATIONWIDE VARIABLE ACCOUNT-II
STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED
STATEMENTS OF OPERATIONS, Continued
YEARS ENDED DECEMBER 31, 1999 AND 1998
<TABLE>
<CAPTION>
                                                                        AVISGvt                             DrySRGro
                                                       ------------------------------------    -------------------------------
                                                               1999                1998           1999                 1998
                                                       -----------------      -------------    -----------        ------------
<S>                                                   <C>                        <C>           <C>                 <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ............................   $        247,063             270,372          48,647             409,775
  Mortality, expense and administration
     charges (note 2):
       BOA ........................................            (53,194)            (60,816)     (2,295,017)         (1,451,837)
       BOA Vision .................................               --                  --        (2,053,668)         (1,439,799)
       BOA Enterprise .............................               --                  --            (4,989)             (2,748)
                                                      ----------------           ---------     -----------         -----------
     Net investment activity ......................            193,869             209,556      (4,305,027)         (2,484,609)
                                                      ----------------           ---------     -----------         -----------

  Proceeds from mutual fund shares sold ...........          1,067,555           1,748,263     121,610,454         143,677,649
  Cost of mutual fund shares sold .................         (1,086,104)         (1,871,313)    (91,860,747)       (117,379,825)
                                                      ----------------           ---------     -----------         -----------
     Realized gain (loss) on investments ..........            (18,549)           (123,050)     29,749,707          26,297,824
  Change in unrealized gain (loss) on investments .           (252,264)            209,910      43,395,270          14,964,682
                                                      ----------------           ---------     -----------         -----------
     Net gain (loss) on investments ...............           (270,813)             86,860      73,144,977          41,262,506
                                                      ----------------           ---------     -----------         -----------
  Reinvested capital gains ........................               --                  --        13,095,806           9,504,871
                                                      ----------------           ---------     -----------         -----------
        Net increase (decrease) in contract owners'
          equity resulting from operations ........            (76,944)            296,416      81,935,756          48,282,768
                                                      ----------------           ---------     -----------         -----------
EQUITY TRANSACTIONS:
  Purchase payments received from
     contract owners ..............................            172,875             143,640      36,723,685          34,640,924
  Transfers between funds .........................           (177,069)           (143,468)     39,965,200          17,779,620
  Redemptions .....................................           (859,084)           (894,059)    (30,265,730)        (16,450,256)
  Annuity benefits ................................             (4,989)             (3,938)         (9,832)             (5,152)
  Annual contract maintenance charge (note 2) .....             (3,011)             (3,913)       (155,033)           (112,389)
  Contingent deferred sales charges (note 2) ......             (3,094)             (3,582)       (415,490)           (243,228)
  Adjustments to maintain reserves ................                 48              (1,962)         33,290               1,747
                                                      ----------------           ---------     -----------         -----------
       Net equity transactions ....................           (874,324)           (907,282)     45,876,090          35,611,266
                                                      ----------------           ---------     -----------         -----------

NET CHANGE IN CONTRACT OWNERS' EQUITY .............           (951,268)           (610,866)    127,811,846          83,894,034
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD .......          4,480,028           5,090,894     265,379,214         181,485,180
                                                      ----------------           ---------     -----------         -----------
CONTRACT OWNERS' EQUITY END OF PERIOD .............   $      3,528,760           4,480,028     393,191,060         265,379,214
                                                      ================           =========     ===========         ===========
</TABLE>

<TABLE>
<CAPTION>
                                                                    DryStkIx                                 DryCapAp
                                                        --------------------------------         ---------------------------------
                                                           1999                  1998               1999                  1998
                                                        ------------         -----------         ------------         ------------
<S>                                                    <C>                 <C>                   <C>                 <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ............................       20,893,189          18,675,816           1,131,796             862,672
  Mortality, expense and administration
     charges (note 2):
       BOA ........................................      (11,506,073)         (7,978,285)         (1,310,764)           (524,245)
       BOA Vision .................................      (14,765,173)        (10,844,564)         (1,389,587)           (571,382)
       BOA Enterprise .............................          (26,133)            (17,348)             (2,909)               (873)
                                                       -------------       -------------         -----------         -----------
     Net investment activity ......................       (5,404,190)           (164,381)         (1,571,464)           (233,828)
                                                       -------------       -------------         -----------         -----------

  Proceeds from mutual fund shares sold ...........      471,289,199         443,376,469          86,945,557          74,053,794
  Cost of mutual fund shares sold .................     (303,007,098)       (301,499,093)        (76,828,049)        (68,960,812)
                                                       -------------       -------------         -----------         -----------
     Realized gain (loss) on investments ..........      168,282,101         141,877,376          10,117,508           5,092,982
  Change in unrealized gain (loss) on investments .      151,537,337         179,528,535           8,792,210          13,393,944
                                                       -------------       -------------         -----------         -----------
     Net gain (loss) on investments ...............      319,819,438         321,405,911          18,909,718          18,486,926
                                                       -------------       -------------         -----------         -----------
  Reinvested capital gains ........................       18,032,609           3,418,338             755,817              14,955
                                                      ----------------         ---------         -----------         -----------
        Net increase (decrease) in contract owners'
          equity resulting from operations ........      332,447,857         324,659,868          18,094,071          18,268,053
                                                      ----------------         ---------         -----------         -----------
EQUITY TRANSACTIONS:
  Purchase payments received from
     contract owners ..............................      171,990,917         214,991,310          22,276,022          15,138,079
  Transfers between funds .........................       49,562,572         190,453,913          18,125,447         130,801,206
  Redemptions .....................................     (186,725,313)       (101,442,520)        (23,965,643)         (6,949,302)
  Annuity benefits ................................         (229,153)           (151,728)             (4,604)               --
  Annual contract maintenance charge (note 2) .....         (630,539)           (444,587)            (56,458)            (22,248)
  Contingent deferred sales charges (note 2) ......       (2,694,935)         (1,522,122)           (280,455)            (81,927)
  Adjustments to maintain reserves ................           59,782             (10,118)              3,538                (907)
                                                       -------------       -------------         -----------         -----------
       Net equity transactions ....................       31,333,331         301,874,148          16,097,847         138,884,901
                                                       -------------       -------------         -----------         -----------

NET CHANGE IN CONTRACT OWNERS' EQUITY .............      363,781,188         626,534,016          34,191,918         157,152,954
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD .......    1,722,772,232       1,096,238,216         167,200,842          10,047,888
                                                       -------------       -------------         -----------         -----------
CONTRACT OWNERS' EQUITY END OF PERIOD .............    2,086,553,420       1,722,772,232         201,392,760         167,200,842
                                                       =============       =============         ===========         ===========
</TABLE>

                                                                     (Continued)

<PAGE>   8


NATIONWIDE VARIABLE ACCOUNT-II
STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED
STATEMENTS OF OPERATIONS, Continued
YEARS ENDED DECEMBER 31, 1999 AND 1998
<TABLE>
<CAPTION>
                                                                         DryGrInc                            FidVIPEI
                                                      --------------------------------------    --------------------------------
                                                              1999                 1998             1999                1998
                                                      -----------------      ---------------    ------------        ------------
<S>                                                   <C>                       <C>            <C>                 <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ............................   $        504,180             691,042        39,615,425          36,741,162
  Mortality, expense and administration
     charges (note 2):
       BOA ........................................           (423,226)           (350,592)      (19,653,096)        (20,689,256)
       BOA Vision .................................           (670,388)           (598,700)      (16,003,298)        (15,778,209)
       BOA Enterprise .............................             (3,320)             (3,387)          (14,945)            (15,123)
                                                      ----------------          ----------     -------------       -------------
     Net investment activity ......................           (592,754)           (261,637)        3,944,086             258,574
                                                      ----------------          ----------     -------------       -------------

  Proceeds from mutual fund shares sold ...........         19,190,372          30,513,353       560,148,724         360,627,004
  Cost of mutual fund shares sold .................        (17,767,135)        (28,500,253)     (339,913,087)       (227,981,252)
                                                      ----------------          ----------     -------------       -------------
     Realized gain (loss) on investments ..........          1,423,237           2,013,100       220,235,637         132,645,752
  Change in unrealized gain (loss) on investments .          8,259,646           3,889,051      (183,694,303)        (11,150,576)
                                                      ----------------          ----------     -------------       -------------
     Net gain (loss) on investments ...............          9,682,883           5,902,151        36,541,334         121,495,176
                                                      ----------------          ----------     -------------       -------------
  Reinvested capital gains ........................          2,649,264           1,182,628        87,570,939         130,755,312
                                                      ----------------          ----------     -------------       -------------
        Net increase (decrease) in contract owners'
          equity resulting from operations ........         11,739,393           6,823,142       128,056,359         252,509,062
                                                      ----------------          ----------     -------------       -------------
EQUITY TRANSACTIONS:
  Purchase payments received from
     contract owners ..............................         10,108,825          20,276,212       133,956,568         244,737,638
  Transfers between funds .........................         (7,158,428)          2,527,467      (257,984,591)       (147,382,926)
  Redemptions .....................................         (7,431,820)         (4,679,160)     (285,072,997)       (223,884,295)
  Annuity benefits ................................               (283)               --            (355,833)           (277,211)
  Annual contract maintenance charge (note 2) .....            (35,834)            (24,697)       (1,004,069)         (1,076,592)
  Contingent deferred sales charges (note 2) ......           (139,243)            (79,324)       (3,142,474)         (2,878,268)
  Adjustments to maintain reserves ................               (542)             (1,898)          (83,996)            (72,439)
                                                      ----------------          ----------     -------------       -------------
       Net equity transactions ....................         (4,657,325)         18,018,600      (413,687,392)       (130,834,093)
                                                      ----------------          ----------     -------------       -------------

Net change in contract owners' equity .............          7,082,068          24,841,742      (285,631,033)        121,674,969
Contract owners' equity beginning of period .......         80,471,309          55,629,567     2,718,198,740       2,596,523,771
                                                      ----------------          ----------     -------------       -------------
Contract owners' equity end of period .............   $     87,553,377          80,471,309     2,432,567,707       2,718,198,740
                                                      ================          ==========     =============       =============
</TABLE>
<TABLE>
<CAPTION>
                                                                      FidVIPGr                              FidVIPHI
                                                        -----------------------------------      --------------------------------
                                                             1999                  1998              1999                1998
                                                        -------------       ---------------      -------------       ------------
<S>                                                     <C>                 <C>                   <C>                 <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ............................         5,073,051          10,166,752          69,916,879          62,256,993
  Mortality, expense and administration
     charges (note 2):
       BOA ........................................       (28,030,230)        (20,216,127)         (4,316,966)         (5,314,746)
       BOA Vision .................................       (15,387,759)        (10,214,372)         (5,133,252)         (5,818,593)
       BOA Enterprise .............................           (25,431)            (14,330)             (4,126)             (5,086)
                                                        -------------       -------------         -----------         -----------
     Net investment activity ......................       (38,370,369)        (20,278,077)         60,462,535          51,118,568
                                                        -------------       -------------         -----------         -----------

  Proceeds from mutual fund shares sold ...........       852,659,180         582,531,833         496,639,090         423,878,325
  Cost of mutual fund shares sold .................      (546,357,146)       (421,522,045)       (562,909,611)       (424,592,843)
                                                        -------------       -------------         -----------         -----------
     Realized gain (loss) on investments ..........       306,302,034         161,009,788         (66,270,521)           (714,518)
  Change in unrealized gain (loss) on investments .       422,649,010         330,693,565          53,535,570        (127,578,300)
                                                        -------------       -------------         -----------         -----------
     Net gain (loss) on investments ...............       728,951,044         491,703,353         (12,734,951)       (128,292,818)
                                                        -------------       -------------         -----------         -----------
  Reinvested capital gains ........................       318,968,052         265,940,840           2,613,715          39,559,131
                                                        -------------       -------------         -----------         -----------
        Net increase (decrease) in contract owners'
          equity resulting from operations ........     1,009,548,727         737,366,116          50,341,299         (37,615,119)
                                                        -------------       -------------         -----------         -----------
EQUITY TRANSACTIONS:
  Purchase payments received from
     contract owners ..............................       192,599,641         181,501,856          35,505,524          84,716,749
  Transfers between funds .........................       287,973,979          58,879,586        (102,694,090)        (63,945,106)
  Redemptions .....................................      (404,893,606)       (194,431,314)        (90,093,350)        (79,994,258)
  Annuity benefits ................................          (529,423)           (254,430)            (76,714)            (64,108)
  Annual contract maintenance charge (note 2) .....        (1,369,566)         (1,169,401)           (206,545)           (250,706)
  Contingent deferred sales charges (note 2) ......        (4,094,967)         (2,499,712)         (1,174,747)           (968,813)
  Adjustments to maintain reserves ................           525,987             (85,859)             42,255              34,738
                                                        -------------       -------------         -----------         -----------
       Net equity transactions ....................        70,212,045          41,940,726        (158,697,667)        (60,471,504)
                                                        -------------       -------------         -----------         -----------

Net change in contract owners' equity .............     1,079,760,772         779,306,842        (108,356,368)        (98,086,623)
Contract owners' equity beginning of period .......     2,774,103,603       1,994,796,761         729,750,831         827,837,454
                                                        -------------       -------------         -----------         -----------
Contract owners' equity end of period .............     3,853,864,375       2,774,103,603         621,394,463         729,750,831
                                                        =============       =============         ===========         ===========
</TABLE>
<PAGE>   9

NATIONWIDE VARIABLE ACCOUNT-II
STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED
STATEMENTS OF OPERATIONS, Continued
YEARS ENDED DECEMBER 31, 1999 AND 1998
<TABLE>
<CAPTION>

                                                                       FidVIPOv                             FidVIPAM
                                                       -----------------------------------      --------------------------------
                                                             1999                1998               1999                1998
                                                       ---------------       -------------      ------------        ------------
<S>                                                   <C>                      <C>             <C>                 <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ............................   $      8,607,336          11,424,188        37,279,047          34,225,218
  Mortality, expense and administration
     charges (note 2):
       BOA ........................................         (5,467,394)         (5,767,471)      (10,182,511)        (10,568,738)
       BOA Vision .................................         (2,354,358)         (2,267,521)       (4,364,687)         (4,231,809)
       BOA Enterprise .............................               (732)               (762)           (3,508)             (2,407)
                                                      ----------------         -----------     -------------       -------------
     Net investment activity ......................            784,852           3,388,434        22,728,341          19,422,264
                                                      ----------------         -----------     -------------       -------------

  Proceeds from mutual fund shares sold ...........      1,023,966,842         448,515,931       194,447,515         111,473,351
  Cost of mutual fund shares sold .................       (935,496,853)       (408,495,774)     (161,974,315)        (90,494,053)
                                                      ----------------         -----------     -------------       -------------
     Realized gain (loss) on investments ..........         88,469,989          40,020,157        32,473,200          20,979,298
  Change in unrealized gain (loss) on investments .        113,547,668         (11,007,004)       (3,889,803)         (3,096,910)
                                                      ----------------         -----------     -------------       -------------
     Net gain (loss) on investments ...............        202,017,657          29,013,153        28,583,397          17,882,388
                                                      ----------------         -----------     -------------       -------------
  Reinvested capital gains ........................         13,882,800          33,671,290        47,220,126         102,675,653
                                                      ----------------         -----------     -------------       -------------
        Net increase (decrease) in contract owners'
          equity resulting from operations ........        216,685,309          66,072,877        98,531,864         139,980,305
                                                      ----------------         -----------     -------------       -------------
EQUITY TRANSACTIONS:
  Purchase payments received from
     contract owners ..............................         24,533,268          35,783,097        52,275,799          83,198,673
  Transfers between funds .........................        (42,115,481)        (47,526,193)      (73,018,699)        (45,694,699)
  Redemptions .....................................        (74,075,264)        (59,779,420)     (150,918,856)       (117,229,468)
  Annuity benefits ................................           (144,693)           (122,919)         (255,336)           (210,178)
  Annual contract maintenance charge (note 2) .....           (271,726)           (315,146)         (524,651)           (577,324)
  Contingent deferred sales charges (note 2) ......           (696,469)           (694,542)       (1,398,199)         (1,488,964)
  Adjustments to maintain reserves ................            (24,739)             (2,419)          (97,914)            (21,188)
                                                      ----------------         -----------     -------------       -------------
       Net equity transactions ....................        (92,795,104)        (72,657,542)     (173,937,856)        (82,023,148)
                                                      ----------------         -----------     -------------       -------------

Net change in contract owners' equity .............        123,890,205          (6,584,665)      (75,405,992)         57,957,157
Contract owners' equity beginning of period .......        578,773,393         585,358,058     1,138,558,288       1,080,601,131
                                                      ----------------         -----------     -------------       -------------
Contract owners' equity end of period .............   $    702,663,598         578,773,393     1,063,152,296       1,138,558,288
                                                      ================         ===========     =============       =============
</TABLE>
<TABLE>
<CAPTION>

                                                                  FidVIPCon                               FidVIPGrOp
                                                      ----------------------------------        --------------------------------
                                                           1999                1998                1999                  1998
                                                      -------------         ------------        -----------         ------------
<S>                                                   <C>                 <C>                   <C>                 <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ............................       6,098,599           6,336,699           1,703,363             757,412
  Mortality, expense and administration
     charges (note 2):
       BOA ........................................      (8,351,102)         (6,038,275)         (1,031,792)           (623,486)
       BOA Vision .................................     (10,086,258)         (7,641,255)         (1,475,219)           (837,609)
       BOA Enterprise .............................          (8,285)             (5,816)             (1,798)             (1,084)
                                                      -------------       -------------         -----------         -----------
     Net investment activity ......................     (12,347,046)         (7,348,647)           (805,446)           (704,767)
                                                      -------------       -------------         -----------         -----------

  Proceeds from mutual fund shares sold ...........     241,199,932         156,614,980          73,752,840          46,907,717
  Cost of mutual fund shares sold .................    (138,225,602)       (103,037,324)        (64,334,468)        (43,276,275)
                                                      -------------       -------------         -----------         -----------
     Realized gain (loss) on investments ..........     102,974,330          53,577,656           9,418,372           3,631,442
  Change in unrealized gain (loss) on investments .     146,364,701         165,270,018          (6,734,513)         17,973,839
                                                      -------------       -------------         -----------         -----------
     Net gain (loss) on investments ...............     249,339,031         218,847,674           2,683,859          21,605,281
                                                      -------------       -------------         -----------         -----------
  Reinvested capital gains ........................      44,723,057          46,619,997           3,184,549           2,632,909
                                                      -------------       -------------         -----------         -----------
        Net increase (decrease) in contract owners'
          equity resulting from operations ........     281,715,042         258,119,024           5,062,962          23,533,423
                                                      -------------       -------------         -----------         -----------
EQUITY TRANSACTIONS:
  Purchase payments received from
     contract owners ..............................     103,519,454         117,785,191          26,824,322          34,421,791
  Transfers between funds .........................      42,356,473          21,712,329          11,054,415          61,633,353
  Redemptions .....................................    (122,041,395)        (69,506,982)        (17,960,167)         (8,308,180)
  Annuity benefits ................................        (168,876)            (85,161)                (80)             (8,900)
  Annual contract maintenance charge (note 2) .....        (454,566)           (362,629)            (54,925)            (28,889)
  Contingent deferred sales charges (note 2) ......      (1,734,705)         (1,098,841)           (249,977)            (90,979)
  Adjustments to maintain reserves ................          86,354            (190,380)             31,463              20,282
                                                      -------------       -------------         -----------         -----------
       Net equity transactions ....................      21,562,739          68,253,527          19,645,051          87,638,478
                                                      -------------       -------------         -----------         -----------

Net change in contract owners' equity .............     303,277,781         326,372,551          24,708,013         111,171,901
Contract owners' equity beginning of period .......   1,224,548,927         898,176,376         158,829,125          47,657,224
                                                      -------------       -------------         -----------         -----------
Contract owners' equity end of period .............   1,527,826,708       1,224,548,927         183,537,138         158,829,125
                                                      =============       =============         ===========         ===========
</TABLE>
                                                                     (Continued)
<PAGE>   10
NATIONWIDE VARIABLE ACCOUNT-II
STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED
STATEMENTS OF OPERATIONS, Continued
YEARS ENDED DECEMBER 31, 1999 AND 1998
<TABLE>
<CAPTION>

                                                                        MSEmMkt                               NSATCapAp
                                                       ------------------------------------       --------------------------------
                                                             1999                 1998                1999                1998
                                                       ---------------        -------------       -------------       ------------
<S>                                                 <C>                      <C>                 <C>                <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ............................   $      1,115,328             896,541           3,931,360           4,224,848
  Mortality, expense and administration
     charges (note 2):
       BOA ........................................            (63,720)            (58,296)         (4,673,658)         (3,700,716)
       BOA Vision .................................            (64,832)            (62,351)         (3,991,780)         (3,266,685)
       BOA Enterprise .............................                (12)               (123)            (36,891)            (21,628)
                                                      ----------------           ---------         -----------         -----------
     Net investment activity ......................            986,764             775,771          (4,770,969)         (2,764,181)
                                                      ----------------           ---------         -----------         -----------

  Proceeds from mutual fund shares sold ...........         45,299,165          34,386,517         233,986,467         133,708,074
  Cost of mutual fund shares sold .................        (44,338,363)        (37,579,962)       (165,049,540)        (90,629,019)
                                                      ----------------           ---------         -----------         -----------
     Realized gain (loss) on investments ..........            960,802          (3,193,445)         68,936,927          43,079,055
  Change in unrealized gain (loss) on investments .            377,131            (588,871)        (84,072,383)         63,140,856
                                                      ----------------           ---------         -----------         -----------
     Net gain (loss) on investments ...............          1,337,933          (3,782,316)        (15,135,456)        106,219,911
                                                      ----------------           ---------         -----------         -----------
  Reinvested capital gains ........................               --                  --            37,362,531          19,370,613
                                                      ----------------           ---------         -----------         -----------
        Net increase (decrease) in contract owners'
          equity resulting from operations ........          2,324,697          (3,006,545)         17,456,106         122,826,343
                                                      ----------------           ---------         -----------         -----------
EQUITY TRANSACTIONS:
  Purchase payments received from
     contract owners ..............................            726,818           1,603,596          55,980,590          79,993,702
  Transfers between funds .........................         (1,247,781)          2,595,520        (141,379,849)        176,934,765
  Redemptions .....................................           (981,714)           (600,107)        (67,256,237)        (44,265,008)
  Annuity benefits ................................               --                  --               (47,322)             (8,859)
  Annual contract maintenance charge (note 2) .....             (3,172)             (2,449)           (268,219)           (187,439)
  Contingent deferred sales charges (note 2) ......            (14,051)             (8,579)           (900,522)           (603,195)
  Adjustments to maintain reserves ................                120               3,560              85,260              31,933
                                                      ----------------           ---------         -----------         -----------
       Net equity transactions ....................         (1,519,780)          3,591,541        (153,786,299)        211,895,899
                                                      ----------------           ---------         -----------         -----------

Net change in contract owners' equity .............            804,917             584,996        (136,330,193)        334,722,242
Contract owners' equity beginning of period .......          8,731,806           8,146,810         698,327,731         363,605,489
                                                      ----------------           ---------         -----------         -----------
Contract owners' equity end of period .............   $      9,536,723           8,731,806         561,997,538         698,327,731
                                                      ================           =========         ===========         ===========
</TABLE>

<TABLE>
<CAPTION>

                                                                   NSATGvtBd                              NSATMyMkt
                                                      ----------------------------------      ----------------------------------
                                                          1999                  1998              1999                1998
                                                      -------------       --------------      -------------      ---------------
<S>                                                  <C>                 <C>                 <C>                 <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ............................      21,528,908          20,283,271          55,163,202          49,803,790
  Mortality, expense and administration
     charges (note 2):
       BOA ........................................      (3,133,918)         (3,112,323)         (8,376,797)         (7,311,860)
       BOA Vision .................................      (2,334,737)         (1,819,228)         (7,343,223)         (5,795,865)
       BOA Enterprise .............................          (6,773)             (4,150)            (18,398)             (7,805)
                                                        -----------         -----------       -------------         -----------
     Net investment activity ......................      16,053,480          15,347,570          39,424,784          36,688,260
                                                        -----------         -----------       -------------         -----------

  Proceeds from mutual fund shares sold ...........     152,880,585         207,789,615       3,925,072,177       3,220,375,906
  Cost of mutual fund shares sold .................    (154,445,541)       (193,984,368)     (3,925,072,178)     (3,220,375,906)
                                                        -----------         -----------       -------------         -----------
     Realized gain (loss) on investments ..........      (1,564,956)         13,805,247                  (1)               --
  Change in unrealized gain (loss) on investments .     (30,662,357)         (6,851,480)               --                  --
                                                        -----------         -----------       -------------         -----------
     Net gain (loss) on investments ...............     (32,227,313)          6,953,767                  (1)               --
                                                        -----------         -----------       -------------         -----------
  Reinvested capital gains ........................         692,643           2,132,513                --                  --
                                                        -----------         -----------       -------------         -----------
        Net increase (decrease) in contract owners'
          equity resulting from operations ........     (15,481,190)         24,433,850          39,424,783          36,688,260
                                                        -----------         -----------       -------------         -----------
EQUITY TRANSACTIONS:
  Purchase payments received from
     contract owners ..............................      38,828,964          39,548,416         163,808,405         264,092,504
  Transfers between funds .........................     (43,986,399)        121,987,540         528,119,178          69,584,573
  Redemptions .....................................     (61,218,569)        (43,099,055)       (397,696,244)       (235,028,324)
  Annuity benefits ................................         (54,129)            (24,316)            (25,861)            (33,165)
  Annual contract maintenance charge (note 2) .....        (155,958)           (162,551)           (379,402)           (329,944)
  Contingent deferred sales charges (note 2) ......        (580,850)           (471,441)         (5,693,000)         (3,229,365)
  Adjustments to maintain reserves ................          (6,144)            (20,225)            187,648             124,919
                                                        -----------         -----------       -------------         -----------
       Net equity transactions ....................     (67,173,085)        117,758,368         288,320,724          95,181,198
                                                        -----------         -----------       -------------         -----------

Net change in contract owners' equity .............     (82,654,275)        142,192,218         327,745,507         131,869,458
Contract owners' equity beginning of period .......     441,874,130         299,681,912         971,315,955         839,446,497
                                                        -----------         -----------       -------------         -----------
Contract owners' equity end of period .............     359,219,855         441,874,130       1,299,061,462         971,315,955
                                                        ===========         ===========       =============         ===========
</TABLE>
<PAGE>   11


NATIONWIDE VARIABLE ACCOUNT-II
STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED
STATEMENTS OF OPERATIONS, Continued
YEARS ENDED DECEMBER 31, 1999 AND 1998
<TABLE>
<CAPTION>

                                                                    NSATSmCapV                           NSATSmCo
                                                    -------------------------------------    ---------------------------------
                                                           1999                1998              1999                 1998
                                                    ----------------      ---------------    -------------      --------------
<S>                                                <C>                       <C>              <C>                 <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ............................  $         --                  --                --                  --
  Mortality, expense and administration
     charges (note 2):
       BOA ........................................        (290,153)            (31,885)       (1,517,642)         (1,700,513)
       BOA Vision .................................        (268,350)            (35,054)       (1,856,910)         (2,059,122)
       BOA Enterprise .............................            (623)                (83)           (7,577)             (8,482)
                                                     --------------          ----------       -----------         -----------
     Net investment activity ......................        (559,126)            (67,022)       (3,382,129)         (3,768,117)
                                                     --------------          ----------       -----------         -----------

  Proceeds from mutual fund shares sold ...........     155,811,318          43,832,595       244,386,183         261,860,480
  Cost of mutual fund shares sold .................    (152,202,720)        (42,411,426)     (229,277,666)       (254,018,492)
                                                     --------------          ----------       -----------         -----------
     Realized gain (loss) on investments ..........       3,608,598           1,421,169        15,108,517           7,841,988
  Change in unrealized gain (loss) on investments .      (3,160,159)            575,447        67,364,769          (2,212,959)
                                                     --------------          ----------       -----------         -----------
     Net gain (loss) on investments ...............         448,439           1,996,616        82,473,286           5,629,029
                                                     --------------          ----------       -----------         -----------
  Reinvested capital gains ........................       7,696,539                --          12,517,580                --
                                                     --------------          ----------       -----------         -----------
        Net increase (decrease) in contract owners'
          equity resulting from operations ........       7,585,852           1,929,594        91,608,737           1,860,912
                                                     --------------          ----------       -----------         -----------
EQUITY TRANSACTIONS:
  Purchase payments received from
     contract owners ..............................       3,297,722             859,632        17,388,922          36,933,858
  Transfers between funds .........................      33,216,028          11,542,676       (41,108,002)        (26,891,714)
  Redemptions .....................................      (5,913,163)           (691,704)      (26,263,962)        (20,592,877)
  Annuity benefits ................................            --                  --             (34,022)            (24,125)
  Annual contract maintenance charge (note 2) .....         (10,940)             (1,173)          (98,855)           (105,259)
  Contingent deferred sales charges (note 2) ......         (83,345)             (8,593)         (353,868)           (293,623)
  Adjustments to maintain reserves ................             149                  87             3,543             (19,321)
                                                     --------------          ----------       -----------         -----------
       Net equity transactions ....................      30,506,451          11,700,925       (50,466,244)        (10,993,061)
                                                     --------------          ----------       -----------         -----------

Net change in contract owners' equity .............      38,092,303          13,630,519        41,142,493          (9,132,149)
Contract owners' equity beginning of period .......      13,630,519                --         281,418,074         290,550,223
                                                     --------------          ----------       -----------         -----------
Contract owners' equity end of period .............  $   51,722,822          13,630,519       322,560,567         281,418,074
                                                     ==============          ==========       ===========         ===========
</TABLE>
<TABLE>
<CAPTION>

                                                                      NSATTotRe                                NBAMTGro
                                                        ---------------------------------      ------------------------------------
                                                              1999               1998                1999                1998
                                                        --------------      -------------      ---------------     ----------------
<S>                                                     <C>                 <C>                   <C>                 <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ............................         7,868,622          12,035,844                --                  --
  Mortality, expense and administration
     charges (note 2):
       BOA ........................................        (9,209,895)         (8,914,235)         (4,216,248)         (4,492,337)
       BOA Vision .................................        (7,172,161)         (6,595,435)         (1,483,794)         (1,605,250)
       BOA Enterprise .............................           (56,882)            (44,307)             (2,934)             (2,546)
                                                        -------------       -------------         -----------         -----------
     Net investment activity ......................        (8,570,316)         (3,518,133)         (5,702,976)         (6,100,133)
                                                        -------------       -------------         -----------         -----------

  Proceeds from mutual fund shares sold ...........       218,186,595          98,753,814         291,447,611         232,023,189
  Cost of mutual fund shares sold .................      (115,795,523)        (54,160,507)       (300,669,747)       (234,618,122)
                                                        -------------       -------------         -----------         -----------
     Realized gain (loss) on investments ..........       102,391,072          44,593,307          (9,222,136)         (2,594,933)
  Change in unrealized gain (loss) on investments .       (71,821,569)         82,128,581         174,435,551         (55,314,235)
                                                        -------------       -------------         -----------         -----------
     Net gain (loss) on investments ...............        30,569,503         126,721,888         165,213,415         (57,909,168)
                                                        -------------       -------------         -----------         -----------
  Reinvested capital gains ........................        43,408,692          48,037,783          23,683,476         124,274,598
                                                        -------------       -------------         -----------         -----------
        Net increase (decrease) in contract owners'
          equity resulting from operations ........        65,407,879         171,241,538         183,193,915          60,265,297
                                                        -------------       -------------         -----------         -----------
EQUITY TRANSACTIONS:
  Purchase payments received from
     contract owners ..............................        83,859,132         144,141,140          17,172,088          28,776,863
  Transfers between funds .........................       (90,426,844)        (18,161,876)        (33,256,054)        (34,982,287)
  Redemptions .....................................      (124,297,518)        (98,751,498)        (59,895,170)        (46,230,014)
  Annuity benefits ................................          (252,159)           (194,097)           (104,449)            (83,808)
  Annual contract maintenance charge (note 2) .....          (572,602)           (517,264)           (225,587)           (257,911)
  Contingent deferred sales charges (note 2) ......        (1,497,675)         (1,246,430)           (514,810)           (499,129)
  Adjustments to maintain reserves ................            46,343              49,874              16,613             (42,003)
                                                        -------------       -------------         -----------         -----------
       Net equity transactions ....................      (133,141,323)         25,319,849         (76,807,369)        (53,318,289)
                                                        -------------       -------------         -----------         -----------

Net change in contract owners' equity .............       (67,733,444)        196,561,387         106,386,546           6,947,008
Contract owners' equity beginning of period .......     1,231,708,938       1,035,147,551         484,441,048         477,494,040
                                                        -------------       -------------         -----------         -----------
Contract owners' equity end of period .............     1,163,975,494       1,231,708,938         590,827,594         484,441,048
                                                        =============       =============         ===========         ===========
</TABLE>

                                                                     (Continued)
<PAGE>   12
NATIONWIDE VARIABLE ACCOUNT-II
STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED
STATEMENTS OF OPERATIONS, Continued
YEARS ENDED DECEMBER 31, 1999 AND 1998
<TABLE>
<CAPTION>
                                                                        NBAMTGuard                              NBAMTLMat
                                                       -------------------------------------      --------------------------------
                                                               1999                1998                1999                1998
                                                       ---------------      ----------------      -------------      -------------
<S>                                                   <C>                       <C>                <C>                 <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ............................   $        165,509                --             9,460,320          11,658,274
  Mortality, expense and administration
     charges (note 2):
       BOA ........................................           (317,782)           (101,891)         (1,237,911)         (1,461,067)
       BOA Vision .................................           (390,204)           (175,876)           (878,556)         (1,044,829)
       BOA Enterprise .............................             (1,086)               (340)               (700)               (942)
                                                      ----------------          ----------         -----------         -----------
     Net investment activity ......................           (543,563)           (278,107)          7,343,153           9,151,436
                                                      ----------------          ----------         -----------         -----------

  Proceeds from mutual fund shares sold ...........         38,047,247          27,174,222          51,883,477          67,231,619
  Cost of mutual fund shares sold .................        (34,135,139)        (30,893,655)        (53,710,296)        (69,328,641)
                                                      ----------------          ----------         -----------         -----------
     Realized gain (loss) on investments ..........          3,912,108          (3,719,433)         (1,826,819)         (2,097,022)
  Change in unrealized gain (loss) on investments .          1,558,246           1,222,564          (5,412,296)         (1,610,865)
                                                      ----------------          ----------         -----------         -----------
     Net gain (loss) on investments ...............          5,470,354          (2,496,869)         (7,239,115)         (3,707,887)
                                                      ----------------          ----------         -----------         -----------
  Reinvested capital gains ........................               --                  --                  --                  --
                                                      ----------------          ----------         -----------         -----------
        Net increase (decrease) in contract owners'
          equity resulting from operations ........          4,926,791          (2,774,976)            104,038           5,443,549
                                                      ----------------          ----------         -----------         -----------
EQUITY TRANSACTIONS:
  Purchase payments received from
     contract owners ..............................          6,652,796           2,669,820           9,041,909          23,144,819
  Transfers between funds .........................          7,127,420          40,976,322         (23,713,726)        (13,621,857)
  Redemptions .....................................         (8,699,070)         (2,970,574)        (23,363,372)        (24,447,184)
  Annuity benefits ................................               --                  --               (49,054)            (19,554)
  Annual contract maintenance charge (note 2) .....            (14,896)             (4,885)            (52,172)            (61,292)
  Contingent deferred sales charges (note 2) ......           (115,042)            (35,504)           (212,723)           (209,330)
  Adjustments to maintain reserves ................                183                (191)             (6,783)              5,646
                                                      ----------------          ----------         -----------         -----------
       Net equity transactions ....................          4,951,391          40,634,988         (38,355,921)        (15,208,752)
                                                      ----------------          ----------         -----------         -----------

Net change in contract owners' equity .............          9,878,182          37,860,012         (38,251,883)         (9,765,203)
Contract owners' equity beginning of period .......         37,860,012                --           178,684,975         188,450,178
                                                      ----------------          ----------         -----------         -----------
Contract owners' equity end of period .............   $     47,738,194          37,860,012         140,433,092         178,684,975
                                                      ================          ==========         ===========         ===========
</TABLE>

<TABLE>
<CAPTION>
                                                                NBAMTPart                                 OppBdFd
                                                      ----------------------------------       ---------------------------------
                                                           1999               1998                 1999               1998
                                                      -------------       --------------       -------------      --------------
<S>                                                     <C>                 <C>                 <C>                 <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ............................       7,337,748           3,116,604          15,414,869           4,888,363
  Mortality, expense and administration
     charges (note 2):
       BOA ........................................      (3,341,574)         (4,534,910)         (1,934,416)         (1,946,480)
       BOA Vision .................................      (4,626,485)         (5,859,017)         (2,370,252)         (2,306,525)
       BOA Enterprise .............................          (7,538)             (9,661)             (3,480)             (2,200)
                                                        -----------         -----------         -----------         -----------
     Net investment activity ......................        (637,849)         (7,286,984)         11,106,721             633,158
                                                        -----------         -----------         -----------         -----------

  Proceeds from mutual fund shares sold ...........     239,904,147         323,653,191          76,868,485          72,961,916
  Cost of mutual fund shares sold .................    (222,571,480)       (285,611,423)        (76,262,770)        (68,091,867)
                                                        -----------         -----------         -----------         -----------
     Realized gain (loss) on investments ..........      17,332,667          38,041,768             605,715           4,870,049
  Change in unrealized gain (loss) on investments .       4,613,141        (112,673,667)        (22,578,962)          6,100,995
                                                        -----------         -----------         -----------         -----------
     Net gain (loss) on investments ...............      21,945,808         (74,631,899)        (21,973,247)         10,971,044
                                                        -----------         -----------         -----------         -----------
  Reinvested capital gains ........................      12,761,301          98,173,016           1,480,371           4,423,968
                                                        -----------         -----------         -----------         -----------
        Net increase (decrease) in contract owners'
          equity resulting from operations ........      34,069,260          16,254,133          (9,386,155)         16,028,170
                                                        -----------         -----------         -----------         -----------
EQUITY TRANSACTIONS:
  Purchase payments received from
     contract owners ..............................      35,843,727         106,356,098          22,252,034          38,178,922
  Transfers between funds .........................    (159,119,927)       (179,019,279)        (24,451,635)         20,835,559
  Redemptions .....................................     (53,932,839)        (54,732,674)        (37,766,569)        (27,001,741)
  Annuity benefits ................................         (28,192)            (14,950)            (54,720)            (62,643)
  Annual contract maintenance charge (note 2) .....        (212,817)           (238,809)            (93,232)            (96,177)
  Contingent deferred sales charges (note 2) ......        (793,907)           (785,338)           (487,790)           (362,728)
  Adjustments to maintain reserves ................          (6,839)               (732)            (50,476)              1,178
                                                        -----------         -----------         -----------         -----------
       Net equity transactions ....................    (178,250,794)       (128,435,684)        (40,652,388)         31,492,370
                                                        -----------         -----------         -----------         -----------

Net change in contract owners' equity .............    (144,181,534)       (112,181,551)        (50,038,543)         47,520,540
Contract owners' equity beginning of period .......     665,008,012         777,189,563         338,486,831         290,966,291
                                                        -----------         -----------         -----------         -----------
Contract owners' equity end of period .............     520,826,478         665,008,012         288,448,288         338,486,831
                                                        ===========         ===========         ===========         ===========
</TABLE>
<PAGE>   13


NATIONWIDE VARIABLE ACCOUNT-II
STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED
STATEMENTS OF OPERATIONS, Continued
YEARS ENDED DECEMBER 31, 1999 AND 1998
<TABLE>
<CAPTION>
                                                                         OppGISec                           OppGro
                                                       ------------------------------------     -------------------------------
                                                              1999                 1998                1999            1998
                                                       ---------------       --------------     --------------    -------------
<S>                                                   <C>                      <C>                 <C>              <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ............................   $      6,228,265          10,856,886             374,223         188,351
  Mortality, expense and administration
     charges (note 2):
       BOA ........................................         (3,866,796)         (3,496,341)           (966,386)       (275,168)
       BOA Vision .................................         (4,038,563)         (3,604,162)           (879,203)       (239,248)
       BOA Enterprise .............................             (2,009)             (1,733)             (2,309)           (731)
                                                      ----------------         -----------         -----------      ----------
     Net investment activity ......................         (1,679,103)          3,754,650          (1,473,675)       (326,796)
                                                      ----------------         -----------         -----------      ----------

  Proceeds from mutual fund shares sold ...........        230,947,138         125,576,767         109,609,431      17,011,520
  Cost of mutual fund shares sold .................       (158,158,040)        (88,844,140)        (95,003,738)    (17,085,617)
                                                      ----------------         -----------         -----------      ----------
     Realized gain (loss) on investments ..........         72,789,098          36,732,627          14,605,693         (74,097)
  Change in unrealized gain (loss) on investments .        197,811,280         (21,261,831)         33,668,784       6,064,468
                                                      ----------------         -----------         -----------      ----------
     Net gain (loss) on investments ...............        270,600,378          15,470,796          48,274,477       5,990,371
                                                      ----------------         -----------         -----------      ----------
  Reinvested capital gains ........................         17,453,216          40,867,407           4,110,735       2,272,563
                                                      ----------------         -----------         -----------      ----------
        Net increase (decrease) in contract owners'
          equity resulting from operations ........        286,374,491          60,092,853          50,911,537       7,936,138
                                                      ----------------         -----------         -----------      ----------
EQUITY TRANSACTIONS:
  Purchase payments received from
     contract owners ..............................         30,974,273          51,559,320          19,405,784      16,030,396
  Transfers between funds .........................         13,489,169         (20,304,286)         93,474,901      26,102,066
  Redemptions .....................................        (58,376,318)        (37,751,898)        (18,328,101)     (2,687,765)
  Annuity benefits ................................            (66,897)            (42,320)             (9,494)         (3,335)
  Annual contract maintenance charge (note 2) .....           (194,429)           (192,525)            (53,674)        (13,027)
  Contingent deferred sales charges (note 2) ......           (756,679)           (520,846)           (198,997)        (30,325)
  Adjustments to maintain reserves ................            118,199             (20,237)             (4,108)         31,362
                                                      ----------------         -----------         -----------      ----------
       Net equity transactions ....................        (14,812,682)         (7,272,792)         94,286,311      39,429,372
                                                      ----------------         -----------         -----------      ----------

Net change in contract owners' equity .............        271,561,809          52,820,061         145,197,848      47,365,510
Contract owners' equity beginning of period .......        542,142,739         489,322,678          63,555,624      16,190,114
                                                      ----------------         -----------         -----------      ----------
Contract owners' equity end of period .............   $    813,704,548         542,142,739         208,753,472      63,555,624
                                                      ================         ===========         ===========      ==========
</TABLE>
<TABLE>
<CAPTION>
                                                                      OppMult                              StOpp2
                                                       ----------------------------------       ---------------------------------
                                                             1999                 1998               1999                1998
                                                       -------------         ------------       -------------      --------------
<S>                                                      <C>                 <C>                 <C>                 <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ............................       10,981,914           3,212,145                --             1,848,130
  Mortality, expense and administration
     charges (note 2):
       BOA ........................................       (2,175,410)         (2,450,308)         (7,048,982)         (6,768,918)
       BOA Vision .................................       (2,039,541)         (2,206,025)         (4,034,285)         (3,890,877)
       BOA Enterprise .............................           (2,810)             (2,886)             (5,749)             (5,469)
                                                         -----------         -----------         -----------         -----------
     Net investment activity ......................        6,764,153          (1,447,074)        (11,089,016)         (8,817,134)
                                                         -----------         -----------         -----------         -----------

  Proceeds from mutual fund shares sold ...........       69,845,512          41,801,113         228,074,545         193,720,998
  Cost of mutual fund shares sold .................      (56,383,590)        (33,330,835)       (174,655,731)       (137,667,518)
                                                         -----------         -----------         -----------         -----------
     Realized gain (loss) on investments ..........       13,461,922           8,470,278          53,418,814          56,053,480
  Change in unrealized gain (loss) on investments .       (5,740,060)         (9,193,583)        109,728,017         (62,980,528)
                                                         -----------         -----------         -----------         -----------
     Net gain (loss) on investments ...............        7,721,862            (723,305)        163,146,831          (6,927,048)
                                                         -----------         -----------         -----------         -----------
  Reinvested capital gains ........................       15,885,380          18,630,439          85,940,550         101,358,207
                                                         -----------         -----------         -----------         -----------
        Net increase (decrease) in contract owners'
          equity resulting from operations ........       30,371,395          16,460,060         237,998,365          85,614,025
                                                         -----------         -----------         -----------         -----------
EQUITY TRANSACTIONS:
  Purchase payments received from
     contract owners ..............................       15,845,234          36,934,558          37,535,540          61,374,281
  Transfers between funds .........................      (42,513,072)        (27,844,235)        (45,347,859)        (62,713,711)
  Redemptions .....................................      (36,045,246)        (33,380,272)        (94,240,143)        (60,899,142)
  Annuity benefits ................................          (60,336)            (41,603)            (65,711)            (63,802)
  Annual contract maintenance charge (note 2) .....         (123,285)           (137,253)           (342,464)           (360,713)
  Contingent deferred sales charges (note 2) ......         (375,497)           (425,530)         (1,055,468)           (814,460)
  Adjustments to maintain reserves ................            3,973             (12,023)             13,722               3,809
                                                         -----------         -----------         -----------         -----------
       Net equity transactions ....................      (63,268,229)        (24,906,358)       (103,502,383)        (63,473,738)
                                                         -----------         -----------         -----------         -----------

Net change in contract owners' equity .............      (32,896,834)         (8,446,298)        134,495,982          22,140,287
Contract owners' equity beginning of period .......      332,525,906         340,972,204         786,368,057         764,227,770
                                                         -----------         -----------         -----------         -----------
Contract owners' equity end of period .............      299,629,072         332,525,906         920,864,039         786,368,057
                                                         ===========         ===========         ===========         ===========
</TABLE>
<PAGE>   14

NATIONWIDE VARIABLE ACCOUNT-II
STATEMENTS OF CHANGES IN
CONTRACT OWNERS'EQUITY, CONTINUED
STATEMENTS OF OPERATIONS, Continued
YEARS ENDED DECEMBER 31, 1999 AND 1998
<TABLE>
<CAPTION>
                                                                        StDisc2                                 StIntStk2
                                                       ------------------------------------      ---------------------------------
                                                               1999               1998                  1999                 1998
                                                       ----------------      --------------      ---------------        ----------
<S>                                                   <C>                      <C>                 <C>                  <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ............................   $           --                  --               138,546             531,928
  Mortality, expense and administration
     charges (note 2):
       BOA ........................................         (1,105,188)         (1,451,734)           (274,456)           (263,007)
       BOA Vision .................................           (708,796)           (935,260)           (343,406)           (348,046)
       BOA Enterprise .............................               (374)               (477)               (460)               (326)
                                                      ----------------    ----------------    ----------------    ----------------
     Net investment activity ......................         (1,814,358)         (2,387,471)           (479,776)            (79,451)
                                                      ----------------    ----------------    ----------------    ----------------

  Proceeds from mutual fund shares sold ...........         77,903,728          81,516,149         145,476,420          52,143,627
  Cost of mutual fund shares sold .................        (83,032,990)        (73,384,284)       (130,387,481)        (61,140,929)
                                                      ----------------    ----------------    ----------------    ----------------
     Realized gain (loss) on investments ..........         (5,129,262)          8,131,865          15,088,939          (8,997,302)
  Change in unrealized gain (loss) on investments .        (13,708,257)          1,124,195          25,244,195           6,694,716
                                                      ----------------    ----------------    ----------------    ----------------
     Net gain (loss) on investments ...............        (18,837,519)          9,256,060          40,333,134          (2,302,586)
                                                      ----------------    ----------------    ----------------    ----------------
  Reinvested capital gains ........................         20,481,549           2,856,579                --                  --
                                                      ----------------    ----------------    ----------------    ----------------
        Net increase (decrease) in contract owners'
          equity resulting from operations ........           (170,328)          9,725,168          39,853,358          (2,382,037)
                                                      ----------------    ----------------    ----------------    ----------------
EQUITY TRANSACTIONS:
  Purchase payments received from
     contract owners ..............................          7,639,379          13,493,166           2,463,219           4,412,210
  Transfers between funds .........................        (30,800,199)        (28,949,271)         25,990,469         (10,811,583)
  Redemptions .....................................        (16,279,030)        (14,296,989)         (5,279,553)         (3,576,372)
  Annuity benefits ................................            (11,538)            (10,191)             (5,184)             (4,776)
  Annual contract maintenance charge (note 2) .....            (69,659)            (92,275)            (16,210)            (17,559)
  Contingent deferred sales charges (note 2) ......           (220,909)           (225,995)            (74,931)            (55,830)
  Adjustments to maintain reserves ................                 (8)            (15,647)              3,770              (5,143)
                                                      ----------------    ----------------    ----------------    ----------------
       Net equity transactions ....................        (39,741,964)        (30,097,202)         23,081,580         (10,059,053)
                                                      ----------------    ----------------    ----------------    ----------------

NET CHANGE IN CONTRACT OWNERS'EQUITY ..............        (39,912,292)        (20,372,034)         62,934,938         (12,441,090)
CONTRACT OWNERS'EQUITY BEGINNING OF PERIOD ........        174,894,389         195,266,423          37,277,231          49,718,321
                                                      ----------------    ----------------    ----------------    ----------------
CONTRACT OWNERS'EQUITY END OF PERIOD ..............   $    134,982,097         174,894,389         100,212,169          37,277,231
                                                      ================    ================    ================    ================
</TABLE>
<TABLE>
<CAPTION>
                                                                      VEWrldBd                               VEWrldEMkt
                                                           -------------------------------       ---------------------------------
                                                               1999                1998               1999                1998
                                                           ------------        -----------       -------------         -----------
<S>                                                      <C>                   <C>                <C>                 <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ............................          3,808,176             874,183                --               606,759
  Mortality, expense and administration
     charges (note 2):
       BOA ........................................           (619,697)           (780,003)           (561,374)           (339,625)
       BOA Vision .................................           (479,059)           (569,654)           (476,399)           (355,352)
       BOA Enterprise .............................               (161)               (230)             (1,380)               (728)
                                                      ----------------    ----------------    ----------------    ----------------
     Net investment activity ......................          2,709,259            (475,704)         (1,039,153)            (88,946)
                                                      ----------------    ----------------    ----------------    ----------------

  Proceeds from mutual fund shares sold ...........         76,447,420          69,501,826         215,014,766          93,885,231
  Cost of mutual fund shares sold .................        (78,440,054)        (64,533,774)       (184,370,544)       (142,305,956)
                                                      ----------------    ----------------    ----------------    ----------------
     Realized gain (loss) on investments ..........         (1,992,634)          4,968,052          30,644,222         (48,420,725)
  Change in unrealized gain (loss) on investments .        (10,749,478)          6,347,948          31,567,954          27,275,773
                                                      ----------------    ----------------    ----------------    ----------------
     Net gain (loss) on investments ...............        (12,742,112)         11,316,000          62,212,176         (21,144,952)
                                                      ----------------    ----------------    ----------------    ----------------
  Reinvested capital gains ........................          1,701,526                --                  --               539,341
                                                      ----------------    ----------------    ----------------    ----------------
        Net increase (decrease) in contract owners'
          equity resulting from operations ........         (8,331,327)         10,840,296          61,173,023         (20,694,557)
                                                      ----------------    ----------------    ----------------    ----------------
EQUITY TRANSACTIONS:
  Purchase payments received from
     contract owners ..............................          3,783,861           5,953,441           4,868,337           8,718,923
  Transfers between funds .........................        (14,694,471)         (2,334,954)         62,522,529         (25,081,916)
  Redemptions .....................................        (13,131,006)        (12,034,561)        (11,272,856)         (5,537,310)
  Annuity benefits ................................            (15,952)            (11,719)             (2,076)             (2,591)
  Annual contract maintenance charge (note 2) .....            (32,133)            (39,304)            (30,204)            (24,163)
  Contingent deferred sales charges (note 2) ......           (134,638)           (134,345)           (126,235)            (76,401)
  Adjustments to maintain reserves ................             (1,769)            (57,710)             56,153             (41,405)
                                                      ----------------    ----------------    ----------------    ----------------
       Net equity transactions ....................        (24,226,108)         (8,659,152)         56,015,648         (22,044,863)
                                                      ----------------    ----------------    ----------------    ----------------

NET CHANGE IN CONTRACT OWNERS'EQUITY ..............        (32,557,435)          2,181,144         117,188,671         (42,739,420)
CONTRACT OWNERS'EQUITY BEGINNING OF PERIOD ........         99,446,008          97,264,864          35,036,893          77,776,313
                                                      ----------------    ----------------    ----------------    ----------------
CONTRACT OWNERS'EQUITY END OF PERIOD ..............         66,888,573          99,446,008         152,225,564          35,036,893
                                                      ================    ================    ================    ================
</TABLE>
<PAGE>   15


NATIONWIDE VARIABLE ACCOUNT-II
STATEMENTS OF CHANGES IN
CONTRACT OWNERS'EQUITY, CONTINUED
STATEMENTS OF OPERATIONS, Continued
YEARS ENDED DECEMBER 31, 1999 AND 1998
<TABLE>
<CAPTION>
                                                                      VEWrldHAs                                MSRESec
                                                        ------------------------------------      --------------------------------
                                                               1999               1998                1999                1998
                                                        ---------------      ---------------      ------------         -----------
<S>                                                 <C>                       <C>                <C>                 <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ............................   $        987,982             711,661           8,729,269             393,097
  Mortality, expense and administration
     charges (note 2):
       BOA ........................................           (594,433)           (800,231)           (774,460)         (1,314,258)
       BOA Vision .................................           (342,876)           (438,740)           (936,460)         (1,509,947)
       BOA Enterprise .............................               (792)               (892)             (1,814)             (2,421)
                                                      ----------------    ----------------    ----------------    ----------------
     Net investment activity ......................             49,881            (528,202)          7,016,535          (2,433,529)
                                                      ----------------    ----------------    ----------------    ----------------

  Proceeds from mutual fund shares sold ...........        144,918,510         110,716,383          82,657,939         109,606,337
  Cost of mutual fund shares sold .................       (146,155,124)       (157,079,801)       (100,253,658)       (107,603,836)
                                                      ----------------    ----------------    ----------------    ----------------
     Realized gain (loss) on investments ..........         (1,236,614)        (46,363,418)        (17,595,719)          2,002,501
  Change in unrealized gain (loss) on investments .         12,197,845          (5,019,280)          4,955,891         (34,053,106)
                                                      ----------------    ----------------    ----------------    ----------------
     Net gain (loss) on investments ...............         10,961,231         (51,382,698)        (12,639,828)        (32,050,605)
                                                      ----------------    ----------------    ----------------    ----------------
  Reinvested capital gains ........................               --            17,475,241                --             3,868,070
                                                      ----------------    ----------------    ----------------    ----------------
        Net increase (decrease) in contract owners'
          equity resulting from operations ........         11,011,112         (34,435,659)         (5,623,293)        (30,616,064)
                                                      ----------------    ----------------    ----------------    ----------------
EQUITY TRANSACTIONS:
  Purchase payments received from
     contract owners ..............................          3,038,705           6,023,164           6,177,588          22,405,804
  Transfers between funds .........................         (3,908,212)        (25,954,967)        (45,033,593)        (84,189,451)
  Redemptions .....................................        (10,586,825)         (8,770,856)        (13,814,114)        (16,396,178)
  Annuity benefits ................................             (9,477)             (8,819)             (6,095)            (23,453)
  Annual contract maintenance charge (note 2) .....            (38,579)            (51,034)            (43,795)            (65,816)
  Contingent deferred sales charges (note 2) ......           (130,954)           (112,511)           (188,244)           (213,235)
  Adjustments to maintain reserves ................              5,697             (61,663)            (65,345)            (13,239)
                                                      ----------------    ----------------    ----------------    ----------------
       Net equity transactions ....................        (11,629,645)        (28,936,686)        (52,973,598)        (78,495,568)
                                                      ----------------    ----------------    ----------------    ----------------

NET CHANGE IN CONTRACT OWNERS'EQUITY ..............           (618,533)        (63,372,345)        (58,596,891)       (109,111,632)
CONTRACT OWNERS'EQUITY BEGINNING OF PERIOD ........         63,818,047         127,190,392         159,566,073         268,677,705
                                                      ----------------    ----------------    ----------------    ----------------
CONTRACT OWNERS'EQUITY END OF PERIOD ..............   $     63,199,514          63,818,047         100,969,182         159,566,073
                                                      ================    ================    ================    ================
</TABLE>
<TABLE>
<CAPTION>
                                                                     WPIntEq                                WPPVenCap
                                                      ----------------------------------        ---------------------------------
                                                           1999                 1998                 1999                1998
                                                      --------------        ------------        -------------       --------------
<S>                                                   <C>                 <C>                  <C>                 <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ............................          2,495,376           1,248,393                --                  --
  Mortality, expense and administration
     charges (note 2):
       BOA ........................................         (1,261,922)         (1,543,369)           (169,484)           (124,501)
       BOA Vision .................................         (1,728,970)         (2,099,581)           (191,698)           (121,909)
       BOA Enterprise .............................               (687)             (1,148)               (371)               (383)
                                                      ----------------    ----------------    ----------------    ----------------
     Net investment activity ......................           (496,203)         (2,395,705)           (361,553)           (246,793)
                                                      ----------------    ----------------    ----------------    ----------------

  Proceeds from mutual fund shares sold ...........        219,304,970         175,012,080          69,208,671          41,505,314
  Cost of mutual fund shares sold .................       (212,188,702)       (175,381,602)        (64,722,902)        (41,036,519)
                                                      ----------------    ----------------    ----------------    ----------------
     Realized gain (loss) on investments ..........          7,116,268            (369,522)          4,485,769             468,795
  Change in unrealized gain (loss) on investments .         92,169,127          16,362,407          11,911,468             652,131
                                                      ----------------    ----------------    ----------------    ----------------
     Net gain (loss) on investments ...............         99,285,395          15,992,885          16,397,237           1,120,926
                                                      ----------------    ----------------    ----------------    ----------------
  Reinvested capital gains ........................               --                  --                  --                  --
                                                      ----------------    ----------------    ----------------    ----------------
        Net increase (decrease) in contract owners'
          equity resulting from operations ........         98,789,192          13,597,180          16,035,684             874,133
                                                      ----------------    ----------------    ----------------    ----------------
EQUITY TRANSACTIONS:
  Purchase payments received from
     contract owners ..............................         11,104,931          24,541,336           1,290,625           2,630,810
  Transfers between funds .........................        (29,145,536)        (77,448,000)         21,079,024           5,896,486
  Redemptions .....................................        (22,034,224)        (19,392,829)         (2,211,372)         (1,865,017)
  Annuity benefits ................................            (24,154)            (14,068)               --                  --
  Annual contract maintenance charge (note 2) .....            (69,965)            (86,940)             (7,942)             (6,719)
  Contingent deferred sales charges (note 2) ......           (320,609)           (269,510)            (23,526)            (22,616)
  Adjustments to maintain reserves ................            (28,755)             (7,444)                510                (184)
                                                      ----------------    ----------------    ----------------    ----------------
       Net equity transactions ....................        (40,518,312)        (72,677,455)         20,127,319           6,632,760
                                                      ----------------    ----------------    ----------------    ----------------

NET CHANGE IN CONTRACT OWNERS'EQUITY ..............         58,270,880         (59,080,275)         36,163,003           7,506,893
CONTRACT OWNERS'EQUITY BEGINNING OF PERIOD ........        227,695,750         286,776,025          22,185,686          14,678,793
                                                      ----------------    ----------------    ----------------    ----------------
CONTRACT OWNERS'EQUITY END OF PERIOD ..............        285,966,630         227,695,750          58,348,689          22,185,686
                                                      ================    ================    ================    ================
</TABLE>
                                                                     (Continued)
<PAGE>   16


NATIONWIDE VARIABLE ACCOUNT-II
STATEMENTS OF CHANGES IN
CONTRACT OWNERS'EQUITY, CONTINUED
STATEMENTS OF OPERATIONS, Continued
YEARS ENDED DECEMBER 31,1999 AND 1998
<TABLE>
<CAPTION>
                                                                   WPSmCoGr
                                                      ---------------------------------
                                                           1999              1998
                                                      --------------     --------------
<S>                                                   <C>                <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ............................   $        --               --
  Mortality, expense and administration
     charges (note 2):
       BOA ........................................      (1,941,904)      (2,148,938)
       BOA Vision .................................      (2,107,808)      (2,437,919)
       BOA Enterprise .............................          (4,194)          (4,146)
                                                      -------------      -----------
     Net investment activity ......................      (4,053,906)      (4,591,003)

  Proceeds from mutual fund shares sold ...........     186,780,446      234,905,719
  Cost of mutual fund shares sold .................    (177,277,460)    (206,336,848)
                                                      -------------      -----------
     Realized gain (loss) on investments ..........       9,502,986       28,568,871
  Change in unrealized gain (loss) on investments .     160,031,891      (37,572,573)
                                                      -------------      -----------
     Net gain (loss) on investments ...............     169,534,877       (9,003,702)
                                                      -------------      -----------
  Reinvested capital gains ........................      13,490,381             --
                                                      -------------      -----------
        Net increase (decrease) in contract owners'
          equity resulting from operations ........     178,971,352      (13,594,705)
                                                      -------------      -----------
EQUITY TRANSACTIONS:
  Purchase payments received from
     contract owners ..............................      16,264,792       35,864,595
  Transfers between funds .........................      (5,815,079)     (60,145,996)
  Redemptions .....................................     (29,565,663)     (24,045,876)
  Annuity benefits ................................         (19,326)         (16,707)
  Annual contract maintenance charge (note 2) .....        (114,049)        (131,597)
  Contingent deferred sales charges (note 2) ......        (439,142)        (375,448)
  Adjustments to maintain reserves ................         (46,325)          (8,986)
                                                      -------------      -----------
       Net equity transactions ....................     (19,734,792)     (48,860,015)
                                                      -------------      -----------

NET CHANGE IN CONTRACT OWNERS'EQUITY ..............     159,236,560      (62,454,720)
CONTRACT OWNERS'EQUITY BEGINNING OF PERIOD ........     320,942,393      383,397,113
                                                      -------------      -----------
CONTRACT OWNERS'EQUITY END OF PERIOD ..............   $ 480,178,953      320,942,393
                                                      =============      ===========
</TABLE>

See accompanying notes to financial statements.
<PAGE>   17
                         NATIONWIDE VARIABLE ACCOUNT-II

                          NOTES TO FINANCIAL STATEMENTS

                           DECEMBER 31, 1999 AND 1998

(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);
                American Century VP - American Century VP Balanced (ACVPBal)
                American Century VP - American Century VP Capital Appreciation
                (ACVPCapAp)
                American Century VP - American Century VP Income & Growth
                (ACVPIncGr)
                American Century VP - American Century VP International
                (ACVPInt)
                American Century VP - American Century VP Value (ACVPValue)

              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 VISeries - Growth Fund (AVISGro)
                American VISeries - High-Yield Bond Fund (AVISHiYld)
                American VISeries - 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)

              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)


                                                                  (Continued)
<PAGE>   18
                         NATIONWIDE VARIABLE ACCOUNT-II

                    NOTES TO FINANCIAL STATEMENTS, CONTINUED


              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 Cap Value Fund (NSATSmCapV)
                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 - Guardian Portfolio (NBAMTGuard)
                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)

              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)

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

              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, 1999, 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.

         A contract owner may choose from among a number of different underlying
         mutual fund options. 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, 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.
<PAGE>   19

     (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, 1999. 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.

     (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) Calculation of Annuity Reserves

         Annuity reserves are computed for contracts in the variable payout
         stage according to industry standard mortality tables. The assumed
         investment return is 3.5 percent unless the annuitant elects otherwise,
         in which case the rate may vary from 3.5 percent to 7 percent, as
         regulated by the laws of the respective states. The mortality risk is
         fully borne by the Company and may result in additional amounts being
         transferred into the Account by the Company to cover greater longevity
         of annuitants than expected. Conversely, if reserves exceed amounts
         required, transfers may be made to the Company.

(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 up
     to $30, dependent on contract type and issue date, 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 AnnuitySM
     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%.

(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.

                                                                     (Continued)
<PAGE>   20
                         NATIONWIDE VARIABLE ACCOUNT-II

                    NOTES TO FINANCIAL STATEMENTS, CONTINUED

(4)  COMPONENTS OF CONTRACT OWNERS' EQUITY

     The following is a summary of contract owners' equity at December 31, 1999,
     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 ........................      2,993,387   $20.288854    $60,732,392              9%
            Non-tax qualified ....................      2,262,657    20.288854     45,906,718              9%
         American Century VP -
         American Century VP Capital Appreciation:
            Tax qualified ........................      4,817,273    35.454211    170,792,613             62%
            Non-tax qualified ....................      3,045,420    35.454211    107,972,963             62%
         American Century VP -
         American Century VP Income & Growth:
            Tax qualified ........................      1,943,758    12.610627     24,512,007             16%
            Non-tax qualified ....................      1,542,249    12.610627     19,448,727             16%
         American Century VP -
         American Century VP International:
            Tax qualified ........................      4,788,991    26.102697    125,005,581             62%
            Non-tax qualified ....................      3,629,927    26.102697     94,750,885             62%
         American Century VP -
         American Century VP Value:
            Tax qualified ........................      1,174,368    12.777944     15,006,009             (2)%
            Non-tax qualified ....................        817,538    12.777944     10,446,455             (2)%
         American VI Series - Growth Fund:
            Tax qualified ........................        329,837    65.428997     21,580,904             56%
            Non-tax qualified ....................        305,636    65.428997     19,997,457             56%
         American VI Series -
         High-Yield Bond Fund:
            Tax qualified ........................         52,930    26.601827      1,408,035              4%
            Non-tax qualified ....................         25,649    26.601827        682,310              4%
         American VI Series - U.S. Government/
         AAA-Rated Securities Fund:
            Tax qualified ........................        107,804    20.644287      2,225,537             (2)%
            Non-tax qualified ....................         61,401    20.644287      1,267,580             (2)%
         The Dreyfus Socially Responsible
         Growth Fund, Inc.:
            Tax qualified ........................      4,030,454    35.410022    142,718,465             28%
            Non-tax qualified ....................      1,978,560    35.410022     70,060,853             28%
         Dreyfus Stock Index Fund:
            Tax qualified ........................     17,799,123    32.559249    579,526,078             19%
            Non-tax qualified ....................     11,325,336    32.559249    368,744,435             19%
         Dreyfus VIF -
         Capital Appreciation Portfolio:
            Tax qualified ........................      3,922,324    14.410358     56,522,093             10%
            Non-tax qualified ....................      3,038,562    14.410358     43,786,766             10%
         Dreyfus VIF -
         Growth and Income Portfolio:
            Tax qualified ........................      1,570,276    14.584456     22,901,621             15%
            Non-tax qualified ....................        868,629    14.584456     12,668,481             15%
</TABLE>
<PAGE>   21
<TABLE>
<CAPTION>
                                                                                                             ANNUAL
                                                          UNITS        UNIT VALUE                            RETURN*
                                                          -----        ----------                            -------
<S>                                                     <C>         <C>            <C>                     <C>

         Fidelity VIP - Equity-Income Portfolio:
            Tax qualified .........................       19,571,229    41.001029      802,440,528                5%
            Non-tax qualified .....................       13,729,592    41.001029      562,927,400                5%
         Fidelity VIP - Growth Portfolio:
            Tax qualified .........................       17,654,023    87.627336    1,546,975,005               36%
            Non-tax qualified .....................       10,898,528    87.627336      955,008,975               36%
         Fidelity VIP - High Income Portfolio:
            Tax qualified .........................        5,005,619    28.744305      143,883,039                7%
            Non-tax qualified .....................        4,973,296    28.744305      142,953,937                7%
         Fidelity VIP - Overseas Portfolio:
            Tax qualified .........................        9,748,843    28.588402      278,703,843               41%
            Non-tax qualified .....................        7,678,932    28.588402      219,528,395               41%
         Fidelity VIP-II - Asset Manager Portfolio:
            Tax qualified .........................       15,977,617    30.281181      483,821,112               10%
            Non-tax qualified .....................        8,956,320    30.281181      271,207,947               10%
         Fidelity VIP-II - Contrafund Portfolio:
            Tax qualified .........................       17,065,996    25.553458      436,095,212               23%
            Non-tax qualified .....................       11,175,042    25.553458      285,560,966               23%
         Fidelity VIP-III -
         Growth Opportunities Portfolio:
            Tax qualified .........................        3,449,404    13.838158       47,733,398                3%
            Non-tax qualified .....................        2,173,640    13.838158       30,079,174                3%
         Morgan Stanley -
         Emerging Markets Debt Portfolio:
            Tax qualified .........................          288,028     8.855527        2,550,640               28%
            Non-tax qualified .....................          248,251     8.855527        2,198,393               28%
         Nationwide SAT -
         Capital Appreciation Fund:
            Tax qualified .........................        5,806,110    31.511115      182,957,000                3%
            Non-tax qualified .....................        4,182,646    31.511115      131,799,839                3%
         Nationwide SAT -
         Government Bond Fund:
            Tax qualified .........................        3,473,447    33.975979      118,013,762               (4)%
            Non-tax qualified .....................        2,665,502    33.886230       90,323,814               (4)%
         Nationwide SAT - Money Market Fund:
            Tax qualified .........................       14,904,403    24.724254      368,500,245                3%
            Non-tax qualified .....................       13,973,502    24.724254      345,484,413                3%
         Nationwide SAT - Small Cap Value Fund:
            Tax qualified .........................        1,353,503    10.761293       14,565,442               26%
            Non-tax qualified .....................        1,205,250    10.761293       12,970,048               26%
         Nationwide SAT - Small Company Fund:
            Tax qualified .........................        4,271,874    22.704085       96,988,990               42%
            Non-tax qualified .....................        2,440,861    22.704085       55,417,516               42%
         Nationwide SAT - Total Return Fund:
            Tax qualified .........................        4,059,346    98.542231      400,017,011                6%
            Non-tax qualified .....................        2,763,449    96.004702      265,304,098                6%
         Neuberger & Berman AMT -
         Growth Portfolio:
            Tax qualified .........................        4,044,236    64.133277      259,370,108               48%
            Non-tax qualified .....................        2,742,557    64.133277      175,889,168               48%
         Neuberger & Berman AMT -
         Guardian Portfolio:
            Tax qualified .........................        1,353,607    10.529949       14,253,413               13%
            Non-tax qualified .....................          853,290    10.529949        8,985,100               13%
</TABLE>
                                                                     (Continued)
<PAGE>   22
<TABLE>
                         NATIONWIDE VARIABLE ACCOUNT-II

                    NOTES TO FINANCIAL STATEMENTS, CONTINUED
<CAPTION>
                                                                                              ANNUAL
                                             UNITS      UNIT VALUE                            RETURN*
                                             -----      ----------                            -------
<S>                                       <C>         <C>            <C>                     <C>

Neuberger & Berman AMT -
Limited Maturity Bond Portfolio:
   Tax qualified .....................      2,335,659    18.256157     42,640,157              0%
   Non-tax qualified .................      2,158,879    18.256157     39,412,834              0%
Neuberger & Berman AMT -
Partners Portfolio:
   Tax qualified .....................      5,884,748    24.366392    143,390,077              6%
   Non-tax qualified .................      3,370,801    24.366392     82,134,259              6%
Oppenheimer VAF - Bond Fund:
   Tax qualified .....................      3,880,174    19.177103     74,410,496             (3)%
   Non-tax qualified .................      3,059,336    19.177103     58,669,202             (3)%
Oppenheimer VAF -
Global Securities Fund:
   Tax qualified .....................      9,268,259    28.241523    261,749,750             56%
   Non-tax qualified .................      5,359,593    28.241523    151,363,069             56%
Oppenheimer VAF - Growth Fund:
   Tax qualified .....................      3,453,476    17.844166     61,624,399             40%
   Non-tax qualified .................      2,323,662    17.844166     41,463,810             40%
Oppenheimer VAF -
Multiple Strategies Fund:
   Tax qualified .....................      3,877,701    24.251858     94,041,454             10%
   Non-tax qualified .................      2,651,955    24.251858     64,314,836             10%
Strong Opportunity Fund II, Inc.:
   Tax qualified .....................      9,527,297    38.936728    370,961,772             33%
   Non-tax qualified .................      5,774,365    38.936728    224,834,879             33%
Strong VIF - Strong Discovery Fund II:
   Tax qualified .....................      2,501,155    19.472227     48,703,058              4%
   Non-tax qualified .................      1,756,743    19.472227     34,207,698              4%
Strong VIF -
Strong International Stock Fund II:
   Tax qualified .....................      1,564,106    16.513647     25,829,094             85%
   Non-tax qualified .................      1,447,666    16.513647     23,906,245             85%
Van Eck WIT - Worldwide Bond Fund:
   Tax qualified .....................      1,308,320    14.942949     19,550,159             (9)%
   Non-tax qualified .................      1,204,939    14.942949     18,005,342             (9)%
Van Eck WIT -
Worldwide Emerging Markets Fund:
   Tax qualified .....................      4,194,956    11.300054     47,403,229             98%
   Non-tax qualified .................      3,528,130    11.300054     39,868,060             98%
Van Eck WIT -
Worldwide Hard Assets Fund:
   Tax qualified .....................      1,664,942    12.830391     21,361,857             19%
   Non-tax qualified .................      1,580,973    12.830391     20,284,502             19%
Van Kampen LIT - Morgan Stanley
Real Estate Securities Portfolio:
   Tax qualified .....................      1,634,204    14.892896     24,338,030             (5)%
   Non-tax qualified .................      1,515,882    14.892896     22,575,873             (5)%
Warburg Pincus Trust -
International Equity Portfolio:
   Tax qualified .....................      4,185,969    17.579480     73,587,158             51%
   Non-tax qualified .................      3,074,281    17.579480     54,044,261             51%
</TABLE>
<PAGE>   23
<TABLE>
<CAPTION>
                                                                                                        ANNUAL
                                                          UNITS     UNIT VALUE                          RETURN*
                                                          -----     ----------                          -------
<S>                                                   <C>         <C>            <C>                   <C>
      Warburg Pincus Trust -
      Post Venture Capital Portfolio:
           Tax qualified .........................        731,811    19.288213     14,115,326             61%
           Non-tax qualified .....................        644,703    19.288213     12,435,169             61%
      Warburg Pincus Trust -
      Small Company Growth Portfolio:
           Tax qualified .........................      5,376,375    25.523630    137,224,606             67%
           Non-tax qualified .....................      3,969,098    25.523630    101,305,789             67%
      The BEST OF AMERICA(R)Nationwide Insurance
      Enterprise Annuity contracts:
         American Century VP -
         American Century VP Balanced:
            Tax qualified ........................         14,335    16.380267        234,811              9%
            Non-tax qualified ....................          7,824    16.380267        128,159              9%
         American Century VP -
         American Century VP Capital Appreciation:
            Tax qualified ........................          8,735    14.255724        124,524             63%
            Non-tax qualified ....................         11,822    14.255724        168,531             63%
         American Century VP -
         American Century VP Income & Growth:
            Tax qualified ........................          1,026    12.717310         13,048             17%
            Non-tax qualified ....................          4,483    12.717310         57,012             17%
         American Century VP -
         American Century VP International:
            Tax qualified ........................          4,359    26.516535        115,586             63%
            Non-tax qualified ....................         13,690    26.516535        363,011             63%
         American Century VP -
         American Century VP Value:
            Tax qualified ........................          1,152    12.974490         14,947             (2)%
            Non-tax qualified ....................          9,794    12.974490        127,072             (2)%
         The Dreyfus Socially Responsible
         Growth Fund, Inc.:
            Tax qualified ........................         22,160    26.214069        580,904             29%
            Non-tax qualified ....................         22,246    26.214069        583,158             29%
         Dreyfus Stock Index Fund:
            Tax qualified ........................         74,500    25.799667      1,922,075             20%
            Non-tax qualified ....................         68,798    25.799667      1,774,965             20%
         Dreyfus VIF -
         Capital Appreciation Portfolio:
            Tax qualified ........................         12,082    14.590853        176,287             11%
            Non-tax qualified ....................         18,270    14.590853        266,575             11%
         Dreyfus VIF - Growth and Income Portfolio:
            Tax qualified ........................         16,572    14.808738        245,410             16%
            Non-tax qualified ....................         14,293    14.808738        211,661             16%
         Fidelity VIP - Equity-Income Portfolio:
            Tax qualified ........................         43,344    18.055454        782,596              5%
            Non-tax qualified ....................         51,700    18.055454        933,467              5%
         Fidelity VIP - Growth Portfolio:
            Tax qualified ........................         82,625    25.356659      2,095,094             36%
            Non-tax qualified ....................         81,025    25.356659      2,054,523             36%
         Fidelity VIP - High Income Portfolio:
            Tax qualified ........................         14,864    13.653329        202,943              7%
            Non-tax qualified ....................         17,568    13.653329        239,862              7%
</TABLE>
                                                                     (Continued)
<PAGE>   24
<TABLE>
<CAPTION>
                                                                                                        ANNUAL
                                                          UNITS     UNIT VALUE                          RETURN*
                                                          -----     ----------                          -------
<S>                                                     <C>         <C>            <C>               <C>

Fidelity VIP - Overseas Portfolio:
   Tax qualified .................................          2,104    20.621533         43,388             41%
   Non-tax qualified .............................          7,979    20.621533        164,539             41%
Fidelity VIP-II - Asset Manager Portfolio:
   Tax qualified .................................         12,271    18.026981        221,209             10%
   Non-tax qualified .............................         13,357    18.026981        240,786             10%
Fidelity VIP-II - Contrafund Portfolio:
   Tax qualified .................................         23,709    24.040622        569,979             23%
   Non-tax qualified .............................         34,729    24.040622        834,907             23%
Fidelity VIP-III -
Growth Opportunities Portfolio:
   Tax qualified .................................          7,053    14.011528         98,823              3%
   Non-tax qualified .............................          9,281    14.011528        130,041              3%
Morgan Stanley -
Emerging Markets Debt Portfolio:
   Tax qualified .................................             50     8.966597            448             28%
   Non-tax qualified .............................            133     8.966597          1,193             28%
Nationwide SAT -
Capital Appreciation Fund:
   Tax qualified .................................        104,816    23.962791      2,511,684              3%
   Non-tax qualified .............................         88,233    23.962791      2,114,309              3%
Nationwide SAT -
Government Bond Fund:
   Tax qualified .................................         29,229    11.994653        350,592             (3)%
   Non-tax qualified .............................         14,829    11.994653        177,869             (3)%
Nationwide SAT - Money Market Fund:
   Tax qualified .................................        134,873    11.916889      1,607,267              4%
   Non-tax qualified .............................        126,746    11.916889      1,510,418              4%
Nationwide SAT - Small Cap Value Fund:
   Tax qualified .................................          2,089    10.852397         22,671             27%
   Non-tax qualified .............................          7,843    10.852397         85,115             27%
Nationwide SAT - Small Company Fund:
   Tax qualified .................................         19,469    23.169876        451,094             43%
   Non-tax qualified .............................         39,060    23.169876        905,015             43%
Nationwide SAT - Total Return Fund:
   Tax qualified .................................        177,942    20.248322      3,603,027              6%
   Non-tax qualified .............................        167,513    20.248322      3,391,857              6%
Neuberger & Berman AMT -
Growth Portfolio:
   Tax qualified .................................          9,923    23.621161        234,393             49%
   Non-tax qualified .............................         13,920    23.621161        328,807             49%
Neuberger & Berman AMT -
Guardian Portfolio:
   Tax qualified .................................          2,542    10.619078         26,994             14%
   Non-tax qualified .............................          5,246    10.619078         55,708             14%
Neuberger & Berman AMT -
Limited Maturity Bond Portfolio:
   Tax qualified .................................          2,305    11.627287         26,801              1%
   Non-tax qualified .............................          2,858    11.627287         33,231              1%
Neuberger & Berman AMT -
Partners Portfolio:
   Tax qualified .................................         22,673    19.476219        441,584              7%
   Non-tax qualified .............................         22,752    19.476219        443,123              7%
</TABLE>
<PAGE>   25
<TABLE>
<CAPTION>
                                                                                                         ANNUAL
                                                          UNITS     UNIT VALUE                           RETURN*
                                                          -----     ----------                           -------
<S>                                                     <C>         <C>            <C>                  <C>

Oppenheimer VAF - Bond Fund:
   Tax qualified .................................          5,049    11.996138         60,569             (2)%
   Non-tax qualified .............................         17,880    11.996138        214,491             (2)%
Oppenheimer VAF -
Global Securities Fund:
   Tax qualified .................................          8,666    25.475921        220,774             57%
   Non-tax qualified .............................          6,769    25.475921        172,447             57%
Oppenheimer VAF - Growth Fund:
   Tax qualified .................................         19,261    18.067674        348,001             41%
   Non-tax qualified .............................         10,498    18.067674        189,674             41%
Oppenheimer VAF -
Multiple Strategies Fund:
   Tax qualified .................................          9,461    16.105297        152,372             11%
   Non-tax qualified .............................         10,611    16.105297        170,893             11%
Strong Opportunity Fund II, Inc.:
   Tax qualified .................................         18,413    23.278533        428,628             34%
   Non-tax qualified .............................         17,006    23.278533        395,875             34%
Strong VIF - Strong Discovery Fund II:
   Tax qualified .................................            998    12.830259         12,805              4%
   Non-tax qualified .............................          3,667    12.830259         47,049              4%
Strong VIF -
Strong International Stock Fund II:
   Tax qualified .................................          6,332    16.768723        106,180             86%
   Non-tax qualified .............................            826    16.768723         13,851             86%
Van Eck WIT - Worldwide Bond Fund:
   Tax qualified .................................              2    10.685109             21             (9)%
   Non-tax qualified .............................            850    10.685109          9,082             (9)%
Van Eck WIT -
Worldwide Emerging Markets Fund:
   Tax qualified .................................         13,903    11.473874        159,521             99%
   Non-tax qualified .............................          6,958    11.473874         79,835             99%
Van Eck WIT -
Worldwide Hard Assets Fund:
   Tax qualified .................................            897    10.385200          9,316             20%
   Non-tax qualified .............................          8,208    10.385200         85,242             20%
Van Kampen LIT - Morgan Stanley
Real Estate Securities Portfolio:
   Tax qualified .................................          3,220    14.960757         48,174             (4)%
   Non-tax qualified .............................          9,782    14.960757        146,346             (4)%
Warburg Pincus Trust -
International Equity Portfolio:
   Tax qualified .................................          3,864    17.437474         67,378             52%
   Non-tax qualified .............................          3,159    17.437474         55,085             52%
Warburg Pincus Trust -
Post Venture Capital Portfolio:
   Tax qualified .................................            595    19.584772         11,653             62%
   Non-tax qualified .............................          2,315    19.584772         45,339             62%
Warburg Pincus Trust -
Small Company Growth Portfolio:
   Tax qualified .................................          8,591    23.373394        200,801             68%
   Non-tax qualified .............................         24,173    23.373394        565,005             68%
</TABLE>

                                                                     (Continued)
<PAGE>   26


                         NATIONWIDE VARIABLE ACCOUNT-II

                    NOTES TO FINANCIAL STATEMENTS, CONTINUED
<TABLE>
<CAPTION>
                                                                                                         ANNUAL
                                                          UNITS     UNIT VALUE                           RETURN*
                                                          -----     ----------                           -------
<S>                                                     <C>         <C>            <C>                  <C>

The BEST OF AMERICA(R) America's Vision
Annuity(SM) contracts:
   American Century VP -
   American Century VP Balanced:
      Tax qualified ..............................      2,229,877    18.643877     41,573,553              9%
      Non-tax qualified ..........................      3,104,126    18.643877     57,872,943              9%
   American Century VP -
   American Century VP Capital Appreciation:
      Tax qualified ..............................      2,124,515    18.015046     38,273,235             62%
      Non-tax qualified ..........................      3,403,398    18.015046     61,312,372             62%
   American Century VP -
   American Century VP Income & Growth:
      Tax qualified ..............................      1,671,694    12.589315     21,045,482             16%
      Non-tax qualified ..........................      1,490,691    12.589315     18,766,779             16%
   American Century VP -
   American Century VP International:
      Tax qualified ..............................      3,535,992    25.959887     91,793,953             62%
      Non-tax qualified ..........................      5,086,548    25.959887    132,046,211             62%
   American Century VP -
   American Century VP Value:
      Tax qualified ..............................      1,129,610    12.738880     14,389,966             (2)%
      Non-tax qualified ..........................      1,432,698    12.738880     18,250,968             (2)%
   The Dreyfus Socially Responsible
   Growth Fund, Inc.:
      Tax qualified ..............................      2,307,767    33.342555     76,946,848             28%
      Non-tax qualified ..........................      3,065,919    33.342555    102,225,573             28%
   Dreyfus Stock Index Fund:
      Tax qualified ..............................     14,668,287    32.260809    473,210,805             19%
      Non-tax qualified ..........................     20,456,946    32.260809    659,957,660             19%
   Dreyfus VIF -
   Capital Appreciation Portfolio:
      Tax qualified ..............................      2,795,489    14.374409     40,183,502             10%
      Non-tax qualified ..........................      4,202,770    14.374409     60,412,335             10%
   Dreyfus VIF - Growth and Income Portfolio:
      Tax qualified ..............................      1,464,304    14.539855     21,290,768             15%
      Non-tax qualified ..........................      2,079,004    14.539855     30,228,417             15%
   Fidelity VIP - Equity-Income Portfolio:
      Tax qualified ..............................     18,744,521    23.541057    441,265,837              5%
      Non-tax qualified ..........................     26,435,673    23.541057    622,323,685              5%
   Fidelity VIP - Growth Portfolio:
      Tax qualified ..............................     16,102,523    34.539423    556,171,853             36%
      Non-tax qualified ..........................     22,795,122    34.539423    787,330,361             36%
   Fidelity VIP - High Income Portfolio:
      Tax qualified ..............................      8,271,114    15.361833    127,059,472              7%
      Non-tax qualified ..........................     13,454,975    15.361833    206,693,079              7%
   Fidelity VIP - Overseas Portfolio:
      Tax qualified ..............................      3,667,413    21.872670     80,216,114             41%
      Non-tax qualified ..........................      5,639,452    21.872670    123,349,873             41%
   Fidelity VIP-II - Asset Manager Portfolio:
      Tax qualified ..............................      7,152,076    18.437523    131,866,566             10%
      Non-tax qualified ..........................      9,494,041    18.437523    175,046,599             10%
</TABLE>
<PAGE>   27
<TABLE>
<CAPTION>
                                                                                                         ANNUAL
                                                          UNITS     UNIT VALUE                           RETURN*
                                                          -----     ----------                           -------
<S>                                                     <C>         <C>            <C>                  <C>

Fidelity VIP-II - Contrafund Portfolio:
   Tax qualified .................................     13,246,393    25.437333    336,952,910             23%
   Non-tax qualified .............................     18,358,303    25.437333    466,986,267             23%
Fidelity VIP-III -
Growth Opportunities Portfolio:
   Tax qualified .................................      3,074,953    13.803637     42,445,535              3%
   Non-tax qualified .............................      4,552,923    13.803637     62,846,896              3%
Morgan Stanley -
Emerging Markets Debt Portfolio:
   Tax qualified .................................        153,956     8.833418      1,359,958             28%
   Non-tax qualified .............................        387,856     8.833418      3,426,094             28%
Nationwide SAT -
Capital Appreciation Fund:
   Tax qualified .................................      3,732,455    27.838556    103,906,158              3%
   Non-tax qualified .............................      4,968,186    27.838556    138,307,124              3%
Nationwide SAT -
Government Bond Fund:
   Tax qualified .................................      4,980,532    12.771602     63,609,372             (4)%
   Non-tax qualified .............................      6,771,077    12.771602     86,477,501             (4)%
Nationwide SAT - Money Market Fund:
   Tax qualified .................................     19,142,838    12.331041    236,051,120              3%
   Non-tax qualified .............................     28,039,121    12.331041    345,751,551              3%
Nationwide SAT - Small Cap Value Fund:
   Tax qualified .................................        967,163    10.743114     10,390,342             26%
   Non-tax qualified .............................      1,274,231    10.743114     13,689,209             26%
Nationwide SAT - Small Company Fund:
   Tax qualified .................................      3,356,307    22.607920     75,879,120             42%
   Non-tax qualified .............................      4,099,453    22.607920     92,680,105             42%
Nationwide SAT - Total Return Fund:
   Tax qualified .................................      9,240,684    24.093443    222,639,893              5%
   Non-tax qualified .............................     11,092,594    24.093443    267,258,781              5%
Neuberger & Berman AMT -
Growth Portfolio:
   Tax qualified .................................      2,191,851    28.406340     62,262,465             48%
   Non-tax qualified .............................      3,249,330    28.406340     92,301,573             48%
Neuberger & Berman AMT -
Guardian Portfolio:
   Tax qualified .................................      1,174,502    10.512151     12,346,542             13%
   Non-tax qualified .............................      1,148,237    10.512151     12,070,441             13%
Neuberger & Berman AMT -
Limited Maturity Bond Portfolio:
   Tax qualified .................................      1,753,284    12.023258     21,080,186              0%
   Non-tax qualified .............................      3,083,884    12.023258     37,078,333              0%
Neuberger & Berman AMT -
Partners Portfolio:
   Tax qualified .................................      4,926,644    24.233053    119,387,625              6%
   Non-tax qualified .............................      7,215,015    24.233053    174,841,841              6%
Oppenheimer VAF - Bond Fund:
   Tax qualified .................................      4,920,397    12.779991     62,882,629             (3)%
   Non-tax qualified .............................      7,205,678    12.779991     92,088,500             (3)%
Oppenheimer VAF -
Global Securities Fund:
   Tax qualified .................................      6,498,893    25.830374    167,868,837             56%
   Non-tax qualified .............................      8,973,439    25.830374    231,787,285             56%
</TABLE>


                                                                   (Continued)
<PAGE>   28
<TABLE>
                         NATIONWIDE VARIABLE ACCOUNT-II

                    NOTES TO FINANCIAL STATEMENTS, CONTINUED

<CAPTION>
                                                                                                         ANNUAL
                                                       UNITS       UNIT VALUE                            RETURN*
                                                       -----       ----------                            -------
<S>                                                     <C>         <C>            <C>                  <C>

Oppenheimer VAF - Growth Fund:
   Tax qualified ..............................       2,671,309     17.799664      47,548,403              40%
   Non-tax qualified ..........................       3,228,130     17.799664      57,459,629              40%
Oppenheimer VAF -
Multiple Strategies Fund:
   Tax qualified ..............................       3,468,280     17.948145      62,249,192              10%
   Non-tax qualified ..........................       4,370,474     17.948145      78,441,901              10%
Strong Opportunity Fund II, Inc.:
   Tax qualified ..............................       4,869,488     28.512432     138,840,945              33%
   Non-tax qualified ..........................       6,478,747     28.512432     184,724,833              33%
Strong VIF - Strong Discovery Fund II:
   Tax qualified ..............................       1,328,451     16.068225      21,345,850               4%
   Non-tax qualified ..........................       1,902,709     16.068225      30,573,156               4%
Strong VIF -
Strong International Stock Fund II:
   Tax qualified ..............................       1,261,581     16.443689      20,745,046              85%
   Non-tax qualified ..........................       1,797,088     16.443689      29,550,756              85%
Van Eck WIT - Worldwide Bond Fund:
   Tax qualified ..............................         914,353     11.830291      10,817,062              (9)%
   Non-tax qualified ..........................       1,558,403     11.830291      18,436,361              (9)%
Van Eck WIT -
Worldwide Emerging Markets Fund:
   Tax qualified ..............................       2,477,889     11.265493      27,914,641              97%
   Non-tax qualified ..........................       3,263,317     11.265493      36,762,875              97%
Van Eck WIT -
Worldwide Hard Assets Fund:
   Tax qualified ..............................         716,194     10.495465       7,516,789              19%
   Non-tax qualified ..........................       1,323,974     10.495465      13,895,723              19%
Van Kampen LIT - Morgan Stanley
Real Estate Securities Portfolio:
   Tax qualified ..............................       2,198,091     14.825198      32,587,134              (5)%
   Non-tax qualified ..........................       1,432,926     14.825198      21,243,412              (5)%
Warburg Pincus Trust -
International Equity Portfolio:
   Tax qualified ..............................       3,168,692     17.499626      55,450,925              51%
   Non-tax qualified ..........................       5,861,047     17.499626     102,566,130              51%
Warburg Pincus Trust -
Post Venture Capital Portfolio:
   Tax qualified ..............................         776,179     19.229243      14,925,335              61%
   Non-tax qualified ..........................         874,495     19.229243      16,815,877              61%
Warburg Pincus Trust -
Small Company Growth Portfolio:
   Tax qualified ..............................       3,631,606     25.407601      92,270,396              67%
   Non-tax qualified ..........................       5,844,172     25.407601     148,486,390              67%
                                                    ===========     ===========
Reserves for annuity contracts in payout phase:
   Tax qualified ..............................                                     4,788,357
   Non-tax qualified ..........................                                    12,639,950
                                                                              ---------------
                                                                              $23,415,344,916
                                                                              ===============
</TABLE>
*   The annual return does not include contract charges satisfied by
    surrendering units.

<PAGE>   74

<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, 1999 and
1998, 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,
1999. 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, 1999 and 1998, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 1999, in conformity with generally accepted
accounting principles.






Columbus, Ohio
January 28, 2000
<PAGE>   2
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                           Consolidated Balance Sheets

                     (in millions, except per share amounts)

<TABLE>
<CAPTION>

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

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

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

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

Commitments and contingencies (notes 8 and 13)

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

See accompanying notes to consolidated financial statements.
<PAGE>   3
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                        Consolidated Statements of Income

                                  (in millions)

<TABLE>
<CAPTION>

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

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

    Income before federal income tax expense                       606.5              557.1             429.9

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

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

</TABLE>

See accompanying notes to consolidated financial statements.
<PAGE>   4
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                 Consolidated Statements of Shareholder's Equity

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

<TABLE>
<CAPTION>

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

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

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

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

</TABLE>

See accompanying notes to consolidated financial statements.
<PAGE>   5
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                      Consolidated Statements of Cash Flows

                                  (in millions)

<TABLE>
<CAPTION>

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

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

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

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

</TABLE>

See accompanying notes to consolidated financial statements.
<PAGE>   6
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                   Notes to Consolidated Financial Statements

                        December 31, 1999, 1998 and 1997


(1)      Organization and Description of Business

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

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


(2)      Summary of Significant Accounting Policies

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

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

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

         (a)  Consolidation Policy

              The consolidated financial statements include the accounts of NLIC
              and its wholly owned subsidiaries. All significant intercompany
              balances and transactions have been eliminated.
<PAGE>   7
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         (b)  Valuation of Investments and Related Gains and Losses

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

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

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

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

         (c)  Revenues and Benefits

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

              Traditional Life Insurance Products: Traditional life insurance
              products include those products with fixed and guaranteed premiums
              and benefits and consist primarily of whole life insurance,
              limited-payment life insurance, term life insurance and certain
              annuities with life contingencies. Premiums for traditional life
              insurance products are recognized as revenue when due. Benefits
              and expenses are associated with earned premiums so as to result
              in recognition of profits over the life of the contract. This
              association is accomplished by the provision for future policy
              benefits and the deferral and amortization of policy acquisition
              costs.
<PAGE>   8
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         (d)  Deferred Policy Acquisition Costs

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

         (e)  Separate Accounts

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

         (f)  Future Policy Benefits

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

              Future policy benefits for traditional life insurance policies
              have been calculated by the net level premium method using
              interest rates varying from 6.0% to 10.5% and estimates of
              mortality, morbidity, investment yields and withdrawals which were
              used or which were being experienced at the time the policies were
              issued, rather than the assumptions prescribed by state regulatory
              authorities.
<PAGE>   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 29% in 1999 (40%
              in 1998 and 50% in 1997) of the Company's life insurance in force,
              69% in 1999 (74% in 1998 and 77% in 1997) of the number of life
              insurance policies in force, and 13% in 1999 (14% in 1998 and 27%
              in 1997) of life insurance statutory premiums. The provision for
              policyholder dividends is based on current dividend scales and is
              included in "Future policy benefits and claims" in the
              accompanying consolidated balance sheets.

         (h)  Federal Income Tax

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

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

         (i)  Reinsurance Ceded

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

         (j)  Recently Issued Accounting Pronouncements

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

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

         (k)  Reclassification

              Certain items in the 1998 and 1997 consolidated financial
              statements have been reclassified to conform to the 1999
              presentation.
<PAGE>   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, 1999 and
         1998 were:
<TABLE>
<CAPTION>

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

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

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

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

</TABLE>
<PAGE>   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 (losses) gains on securities
         available-for-sale, net, were as follows as of December 31:

<TABLE>
<CAPTION>

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

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

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

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

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

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

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

         The recorded investment of mortgage loans on real estate considered to
         be impaired was $3.7 million as of both December 31, 1999 and 1998. No
         valuation allowance has been recorded for these loans as of December
         31, 1999 or 1998. During 1999, the average recorded investment in
         impaired mortgage loans on real estate was approximately $3.7 million
         ($9.1 million in 1998) and there was no interest income recognized on
         those loans. Interest income recognized on impaired loans was $0.3
         million in 1998 which is equal to interest income recognized using a
         cash-basis method of income recognition.
<PAGE>   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)                                             1999     1998     1997
                                                                       -----    -----    -----

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

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

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

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

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

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

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

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

(4)      Derivative Financial Instruments

         The Company uses derivative financial instruments, principally interest
         rate swaps, interest rate futures contracts and foreign currency swaps,
         to manage market risk exposures associated with changes in interest
         rates and foreign currency exchange rates. Provided they meet specific
         criteria, interest rate swaps and futures are considered hedges and are
         accounted for under the accrual method and deferral method,
         respectively. The Company has no significant derivative positions that
         are not considered hedges.
<PAGE>   13
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



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

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

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

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

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

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

            Interest rate futures contracts                                       $781.6

</TABLE>
<PAGE>   14
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



(5)      Federal Income Tax

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

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

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

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

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

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

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

           Currently payable               $ 53.6    $186.1    $121.7
           Deferred tax expense             147.8       4.3      28.5
                                           ------    ------    ------
                                           $201.4    $190.4    $150.2
                                           ======    ======    ======
<PAGE>   15
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



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

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

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

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

(6)      Comprehensive Income

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

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

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

(7)      Fair Value of Financial Instruments

         The following disclosures summarize the carrying amount and estimated
         fair value of the Company's financial instruments. Certain assets and
         liabilities are specifically excluded from the disclosure requirements
         of financial instruments. Accordingly, the aggregate fair value amounts
         presented do not represent the underlying value of the Company.
<PAGE>   16
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



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

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

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

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

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

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

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

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

              Investment contracts: The fair value for the Company's liabilities
              under investment type contracts is disclosed using two methods.
              For investment contracts without defined maturities, fair value is
              the amount payable on demand. For investment contracts with known
              or determined maturities, fair value is estimated using discounted
              cash flow analysis. Interest rates used are similar to currently
              offered contracts with maturities consistent with those remaining
              for the contracts being valued.
<PAGE>   17
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



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

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

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

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

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

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

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

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

(8)      Risk Disclosures

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

         Credit Risk: The risk that issuers of securities owned by the Company
         or mortgagors on mortgage loans on real estate owned by the Company
         will default or that other parties, including reinsurers, which owe the
         Company money, will not pay. The Company minimizes this risk by
         adhering to a conservative investment strategy, by maintaining
         reinsurance and credit and collection policies and by providing for any
         amounts deemed uncollectible.
<PAGE>   18
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


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

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

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

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

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

         Significant Concentrations of Credit Risk: The Company grants mainly
         commercial mortgage loans on real estate to customers throughout the
         United States. The Company has a diversified portfolio with no more
         than 23% (22% in 1998) in any geographic area and no more than 2% (2%
         in 1998) with any one borrower as of December 31, 1999. As of December
         31, 1999, 39% (42% in 1998) of the remaining principal balance of the
         Company's commercial mortgage loan portfolio financed retail
         properties.
<PAGE>   19
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



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

(9)      Pension Plan and Postretirement Benefits Other Than Pensions

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

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

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

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

         The Company's accrued postretirement benefit expense as of December 31,
         1999 and 1998 was $49.6 million and $40.1 million, respectively, and
         the net periodic postretirement benefit cost (NPPBC) for 1999, 1998 and
         1997 was $4.9 million, $4.1 million and $3.0 million, respectively.
<PAGE>   20
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


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

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

              Funded status                                                436.2      356.9       (148.5)         (192.2)
              Unrecognized prior service cost                               28.2       31.5           --              --
              Unrecognized net (gains) losses                             (402.0)    (345.7)       (46.7)           16.0
              Unrecognized net (asset) obligation at transition             (7.7)     (11.0)         1.1             1.3
                                                                        --------   --------      -------         -------
              Prepaid (accrued) benefit cost                            $   54.7   $   31.7      $(194.1)        $(174.9)
                                                                        ========   ========      =======         =======
</TABLE>
<PAGE>   21
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



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

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

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

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

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

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

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

                                                                           1999          1998          1997
                                                                          ------        -----         -----
<S>                                                                       <C>           <C>           <C>
             Weighted average discount rate                               6.08%         6.00%         6.50%
             Rate of increase in future compensation levels               4.33%         4.25%         4.75%
             Expected long-term rate of return on plan assets             7.33%         7.25%         7.25%
</TABLE>
<PAGE>   22
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



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

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

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

<TABLE>
<CAPTION>

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

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

</TABLE>

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

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

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

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

         The Company is limited in the amount of shareholder dividends it may
         pay without prior approval by the Department. As of December 31, 1999
         $40.2 million of dividends could be paid by NLIC without prior
         approval.
<PAGE>   23
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



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

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

(11)     Transactions With Affiliates

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

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

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

         The Company leases office space from NMIC and certain of its
         subsidiaries. For the years ended December 31, 1999, 1998 and 1997, the
         Company made lease payments to NMIC and its subsidiaries of $9.9
         million, $8.0 million and $8.4 million, respectively.
<PAGE>   24
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


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

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

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

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

(12)     Bank Lines of Credit

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

(13)     Contingencies

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

(14)     Segment Information

         The Company uses differences in products as the basis for defining its
         reportable segments. The Company reports three product segments:
         Variable Annuities, Fixed Annuities and Life Insurance.
<PAGE>   25
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



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

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

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

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

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

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

<TABLE>
<CAPTION>
                                                  Variable      Fixed        Life      Corporate
         (in millions)                            Annuities    Annuities   Insurance   and Other      Total
         ------------------------------------     ---------    ---------   ---------   ---------    ---------
<S>                            <C>                <C>          <C>          <C>         <C>         <C>
         1999:
         Net investment income (1)                $   (41.5)   $ 1,134.5    $  253.1    $  174.7    $ 1,520.8
         Other operating revenue                      668.2         43.4       393.0        77.8      1,182.4
                                                  ---------    ---------    --------    --------    ---------
            Total operating revenue (2)               626.7      1,177.9       646.1       252.5      2,703.2
                                                  ---------    ---------    --------    --------    ---------
         Interest credited to policyholder
            account balances                             --        837.5       130.5       128.3      1,096.3
         Amortization of deferred policy
            acquisition costs                         162.8         49.7        60.1          --        272.6
         Other benefits and expenses                  173.6        113.5       334.7        94.4        716.2
                                                  ---------    ---------    --------    --------    ---------
            Total expenses                            336.4      1,000.7       525.3       222.7      2,085.1
                                                  ---------    ---------    --------    --------    ---------
         Operating income before
            federal income tax                        290.3        177.2       120.8        29.8        618.1
         Realized losses on investments                  --           --          --       (11.6)       (11.6)
                                                  ---------    ---------    --------    --------    ---------
         Consolidated income before
            federal tax expense                   $   290.3    $   177.2    $  120.8    $   18.2    $   606.5
                                                  =========    =========    ========    ========    =========
         Assets as of year end                    $62,599.7    $17,134.8    $6,616.7    $6,324.7    $92,675.9
                                                  =========    =========    ========    ========    =========
</TABLE>
<PAGE>   26
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued

<TABLE>
<CAPTION>

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

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

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

         The Company has no significant revenue from customers located outside
         of the United States nor does the Company have any significant
         long-lived assets located outside the United States.

<PAGE>   75



<TABLE>
<CAPTION>
PART C. OTHER INFORMATION

         Item 24.     Financial Statements and Exhibits                                        PAGE
<S>                                                                                            <C>
                      (a)  Financial Statements:

                           (1) Financial statements included in Prospectus.
                               (Part A):
                               Condensed Financial Information.
                           (2) Financial statements included in Part B:                         N/A
                               Those financial statements 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.


                               Statement of Assets, Liabilities and Contract
                               Owners' Equity as of December 31, 1999.

                               Statement of Operations for the years ended
                               December 31, 1999 and 1998.


                               Statement of Changes in Contract Owner's Equity
                               for the years ended December 31, 1999 and 1998.

                               Notes to Financial Statements.


                           Nationwide Life Insurance Company and subsidiaries:


                               Independent Auditors' Report.
                               Consolidated Balance Sheets as of December
                               31, 1999 and 1998.

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

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

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


                               Notes to Consolidated Financial Statements.
</TABLE>



<PAGE>   76



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 (1933 Act File No. 2-75059
                     1940 Act File No. 811-3330) and hereby incorporated
                     by reference.
               (2)   Not Applicable
               (3)   Underwriting or Distribution of contracts
                     between the Registrant and Principal
                     Underwriter - Attached hereto.
               (4)   The form of the variable annuity contract
                     Filed previously with the
                     Registration Statement (1933 Act File No. 2-67636)
                     and hereby incorporated
                     by reference.
               (5)   Variable Annuity Application
                     Filed previously with the
                     Registration Statement (1933 Act File No. 2-67636)
                     and hereby incorporated by reference.
               (6)   Articles of Incorporation of Depositor -
                     Filed previously with the Registration
                     Statement (1933 Act File No. 2-75059
                     1940 Act File No. 811-3330) and hereby incorporated
                     by reference.
               (7)   Not Applicable
               (8)   Not Applicable
               (9)   Opinion of Counsel - Filed previously
                     with the Registration Statement (1933 Act File No. 2-67636)
                     and hereby incorporated by reference.
               (10)  Not Applicable
               (11)  Not Applicable
               (12)  Not Applicable
               (13)  Performance Advertising Calculation
                     Schedule - Filed previously with the
                     Registration Statement (1933 Act File No. 2-67636)
                     and hereby incorporated by reference.



<PAGE>   77


<TABLE>
<CAPTION>
Item 25.      DIRECTORS AND OFFICERS OF THE DEPOSITOR

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

                          Lewis J. Alphin                                        Director
                          519 Bethel Church Road
                          Mount Olive, NC  28365-6107


                          A. I. Bell                                             Director
                          4121 North River Road West
                          Zanesville, OH  43701

                          Kenneth D. Davis                                       Director
                          7229 Woodmansee Road
                          Leesburg, OH  45135

                          Keith W. Eckel                                         Director
                          1647 Falls Road
                          Clarks Summit, PA 18411


                          Willard J. Engel                                       Director
                          301 East Marshall Street
                          Marshall, MN  56258


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

                          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                                 and Director
                          Columbus, OH  43215

                          David O. Miller                           Chairman of the Board and Director
                          115 Sprague Drive
                          Hebron, OH  43025


                          Yvonne L. Montgomery                                   Director
                          Xerox Corporation
                          Suite 200
                          1401 H Street NW
                          Washington, DC 20005-2110


                          Ralph M. Paige                                         Director
                          Federation of Southern
                          Cooperatives/Land Assistance Fund
                          2769 Church Street
                          East Point, GA  30344

                          James F. Patterson                                     Director
                          8765 Mulberry Road
                          Chesterland, OH  44026
</TABLE>


<PAGE>   78



<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
                          1767D Westwood Avenue
                          Alliance, OH  44601


                          Richard D. Headley                         Executive Vice President - Chief
                          One Nationwide Plaza                        Information Technology Officer
                          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

                          James E. Brock                            Senior Vice President - Corporate
                          One Nationwide Plaza                                  Development
                          Columbus, OH  43215


                          Charles A. Bryan                               Senior Vice President -
                          One Nationwide Plaza                     Chief Actuary - Property and Casualty
                          Columbus, OH 43215


                          John R. Cook, Jr.                              Senior Vice President -
                          One Nationwide Plaza                         Chief Communications Officer
                          Columbus, OH  43215


                          Thomas L. Crumrine                               Senior Vice President
                          One Nationwide Plaza
                          Columbus, OH 43215

                          David A. Diamond                               Senior Vice President -
                          One Nationwide Plaza                             Corporate Controller
                          Columbus, OH 43215

                          Philip C. Gath                                 Senior Vice President -
                          One Nationwide Plaza                     Chief Actuary - Nationwide Financial
                          Columbus, OH  43215

                          Patricia R. Hatler                              Senior Vice President,
                          One Nationwide Plaza                         General Counsel and Secretary
                          Columbus, OH 43215

</TABLE>



<PAGE>   79



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


<S>                                                          <C>
                          David K. Hollingsworth                         Senior Vice President
                          One Nationwide Plaza
                          Columbus, OH 43215

                          David R. Jahn                                  Senior Vice President -
                          One Nationwide Plaza                             Commercial Insurance
                          Columbus, OH 43215

                          Donna A James                             Senior Vice President - Chief Human
                          One Nationwide Plaza                               Resources Officer
                          Columbus, OH  43215


                          Richard A. Karas                            Senior Vice President - Sales -
                          One Nationwide Plaza                              Financial Services
                          Columbus, OH  43215


                          Gregory S. Lashutka                            Senior Vice President -
                          One Nationwide Plaza                              Corporate Relations
                          Columbus, OH 43215

                          Edwin P. McCausland, Jr.                       Senior Vice President -
                          One Nationwide Plaza                            Fixed Income Securities
                          Columbus, OH 43215

                          Mark D. Phelan                                   Senior Vice President -
                          One Nationwide Plaza                               Technology Services
                          Columbus, OH 43215

                          Douglas C. Robinette                            Senior Vice President -
                          One Nationwide Plaza                          Claims and Finance Services
                          Columbus, OH  43215

                          Mark R. Thresher                               Senior Vice President -
                          One Nationwide Plaza                        Finance - Nationwide Financial
                          Columbus, OH 43215

                          Richard M. Waggoner                            Senior Vice President -
                          One Nationwide Plaza                                  Operations
                          Columbus, OH 43215

                          Susan A. Wolken                             Senior Vice President - Product
                          One Nationwide Plaza                          Management and Nationwide
                          Columbus, OH  43215                               Financial Marketing

</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



<PAGE>   80

<TABLE>
<CAPTION>
             COMPANY                       STATE/COUNTRY OF         NO. VOTING                PRINCIPAL BUSINESS
                                             ORGANIZATION           SECURITIES
                                                                    (SEE ATTACHED
                                                                    CHART UNLESS
                                                                    OTHERWISE
                                                                    INDICATED)
       --------------------------          ----------------         -------------            ------------------------------------
<S>                                        <C>                      <C>                      <C>
       The 401(k) Companies, Inc.               Texas                                        Holding Company

       The 401(k) Company                       Texas                                        Third-party administrator for 401(k)
                                                                                             plans

       401(k) Investment Advisors, Inc.         Texas                                        Investment advisor registered with the
                                                                                             SEC

       401(k) Investments Services, Inc.        Texas                                        NASD registered broker-dealer

       Affiliate Agency, Inc.                   Delaware                                     Insurance agency marketing life
                                                                                             insurance & annuity products through
                                                                                             financial institutions

       Affiliate Agency of Ohio, Inc.           Ohio                                         Insurance agency marketing life
                                                                                             insurance & annuity products through
                                                                                             financial institutions

       AID Finance Services, Inc.               Iowa                                         Holding Company

       ALLIED General Agency Company            Iowa                                         Managing general agent and surplus
                                                                                             lines broker for property & casualty
                                                                                             insurance products

       ALLIED Group, Inc.                       Iowa                                         Property & casualty holding company

       ALLIED Group Insurance Marketing         Iowa                                         Direct marketer for property and
       Company                                                                               casualty insurance products

       ALLIED Group Merchant Banking            Iowa                                         Broker-Dealer
       Corporation

       ALLIED Property and Casualty Insurance   Iowa                                         Underwrites general property &
       Company                                                                               casualty insurance

       Allnations, Inc.                         Ohio                                         Promotes international cooperative
                                                                                             insurance organizations

       AMCO Insurance Company                   Iowa                                         Underwrites general property &
                                                                                             casualty insurance

       American Marine Underwriters, Inc.       Florida                                      Underwriting manager for ocean cargo
                                                                                             and bulk insurance

       Auto Direkt Insurance Company            Germany                                      Insurance Company

       Cal-Ag Insurance services, Inc.          California                                   Captive insurance brokerage firm

       CalFarm Insurance Agency                 California                                   Former marketing company for
                                                                                             traditional agent producers of CalFarm
                                                                                             Insurance Company

       CalFarm Insurance Company                California                                   Multi-line insurance company

       Caliber Funding                          Delaware                                     A limited purpose corporation

       Colonial County Mutual Insurance         Texas                                        Insurance Company
       Company

       Columbus Insurance Brokerage and         Germany                                      General service insurance broker
       Service GmbH
</TABLE>

<PAGE>   81

<TABLE>
<CAPTION>
             COMPANY                       STATE/COUNTRY OF         NO. VOTING                PRINCIPAL BUSINESS
                                             ORGANIZATION           SECURITIES
                                                                    (SEE ATTACHED
                                                                    CHART UNLESS
                                                                    OTHERWISE
                                                                    INDICATED)
       --------------------------          ----------------         -------------            ------------------------------------
<S>                                        <C>                      <C>                      <C>
       Cooperative Service Company              Nebraska                                     Insurance agency that sells and
                                                                                             services commercial insurance

       Depositors Insurance Company             Iowa                                         Underwrites property & casualty
                                                                                             insurance

       eNationwide, LLC                         Ohio                                         A limited liability company to provide
                                                                                             administrative services to
                                                                                             Nationwide's direct operations

       Excaliber Funding Corporation            Delaware                                     Limited purpose corporation

       F&B, Inc.                                Iowa                                         Insurance Agency

       Farmland Mutual Insurance Company        Iowa                                         Mutual Insurance Company

       Financial Horizons Distributors          Alabama                                      Insurance agency marketing life
       Agency of Alabama, Inc.                                                               insurance and annuity products through
                                                                                             financial institutions

       Financial Horizons Distributors          Ohio                                         Insurance marketing life insurance and
       Agency of Ohio, Inc.                                                                  annuity products through financial
                                                                                             institutions

       Financial Horizons Distributors          Oklahoma                                     Insurance marketing life insurance and
       Agency of Oklahoma, Inc.                                                              annuity products through financial
                                                                                             institutions

       Financial Horizons Distributors          Texas                                        Insurance marketing life insurance and
       Agency of Texas, Inc.                                                                 annuity products through financial
                                                                                             institutions

       *Financial Horizons Investment Trust     Massachusetts                                Diversified, open-end investment
                                                                                             company

       Financial Horizons Securities            Oklahoma                                     Limited broker-dealer doing business
       Corporation                                                                           solely in the financial institution
                                                                                             market

       GatesMcDonald Health Plus Inc.           Ohio                                         Managed Care Organization

       Gates, McDonald & Company                Ohio                                         Services employers for managing
                                                                                             workers' and unemployment compensation
                                                                                             matters

       Gates, McDonald & Company of Nevada      Nevada                                       Self-insurance administration, claims
                                                                                             examinations and data processing
                                                                                             services

       Gates, McDonald & Company of New York,   New York                                     Workers' compensation/self-insured
       Inc.                                                                                  claims administration services to
                                                                                             employers with exposure in New York

       Insurance Intermediaries, Inc.           Ohio                                         Insurance agency providing commercial
                                                                                             property & casualty brokerage services

       Irvin L. Schwartz and Associates, Inc.   Ohio                                         Insurance Agency

       Landmark Financial Services of New       New York                                     Insurance agency marketing life
       York, Inc.                                                                            insurance and annuity products through
                                                                                             financial institutions

       Leben Direkt Insurance Company           Germany                                      Life insurance through direct mail
</TABLE>

<PAGE>   82

<TABLE>
<CAPTION>
             COMPANY                       STATE/COUNTRY OF         NO. VOTING                PRINCIPAL BUSINESS
                                             ORGANIZATION           SECURITIES
                                                                    (SEE ATTACHED
                                                                    CHART UNLESS
                                                                    OTHERWISE
                                                                    INDICATED)
       --------------------------          ----------------         -------------            ------------------------------------
<S>                                        <C>                      <C>                      <C>
       Lone Star General Agency, Inc.           Texas                                        General agent to market non-standard
                                                                                             automobile and motorcycle insurance
                                                                                             for Colonial Mutual Insurance Company

       MedProSolutions, Inc.                    Massachusetts                                Provides third-party administration
                                                                                             services for workers compensation,
                                                                                             automobile injury and disability claims

       Midwest Printing Services, Ltd.          Iowa                                         General printing services

       Morley & Associates, Inc.                Oregon                                       Insurance brokerage

       Morley Capital Management, Inc.          Oregon                                       Investment adviser and stable value
                                                                                             money management

       Morley Financial Services, Inc.          Oregon                                       Holding Company

       Morley Research Associates, Ltd.         Delaware                                     Credit research consulting

       **MRM Investments, Inc.                  Ohio                                         Owns and operates a recreational ski
                                                                                             facility

       **National Casualty Company              Wisconsin                                    Insurance Company

       National Casualty Company of America,    England                                      Insurance Company
       Ltd.

       National Deferred Compensation, Inc.     Ohio                                         Administers deferred compensation
                                                                                             plans for public employees

       **National Premium and Benefit           Delaware                                     Provides third-party administration
       Administration Company                                                                services

       Nationwide Advisory Services, Inc.       Ohio                                         Registered broker-dealer providing
                                                                                             investment management and
                                                                                             administrative services

       **Nationwide Agency, Inc.                Ohio                                         Insurance Agency

       Nationwide Agribusiness Insurance        Iowa                                         Provides property & casualty insurance
       Company                                                                               primarily to agricultural business

       Nationwide Arena, LLC                    Ohio                                         A limited liability company related to
                                                                                             arena development

       *Nationwide Asset Allocation Trust       Ohio                                         Diversified open-end investment company

       Nationwide Assurance Company             Wisconsin                                    Underwrites non-standard automobile
                                                                                             and motorcycle insurance

       Nationwide Cash Management Company       Ohio                                         Investment Securities Agent
</TABLE>

<PAGE>   83

<TABLE>
<CAPTION>
             COMPANY                       STATE/COUNTRY OF         NO. VOTING                PRINCIPAL BUSINESS
                                             ORGANIZATION           SECURITIES
                                                                    (SEE ATTACHED
                                                                    CHART UNLESS
                                                                    OTHERWISE
                                                                    INDICATED)
       --------------------------          ----------------         -------------            ------------------------------------
<S>                                        <C>                      <C>                      <C>
       Nationwide Corporation                   Ohio                                         Holding company for entities
                                                                                             affiliated with Nationwide Mutual
                                                                                             Insurance Company

       Nationwide Exclusive Distribution        Ohio                                         A limited liability company providing
       Company, LLC                                                                          agency support services to Nationwide
                                                                                             exclusive agents

       Nationwide Financial Assignment          Ohio                                         An assignment company to administer
       Company                                                                              structured settlement business

       Nationwide Financial Institution         Delaware                                     Insurance Agency
       Distributors Agency, Inc.

       Nationwide Financial Institution         New Mexico                                   Insurance Agency
       Distributors Agency, Inc. of
       New Mexico

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

       Nationwide Financial Services            Bermuda                                      Long-term insurer which issued
       (Bermuda) Ltd.                                                                        variable annuity and variable life
                                                                                             products to persons outside the U.S. &
                                                                                             Bermuda

       Nationwide Financial Services Capital    Delaware                                     Trust which issues and sells
       Trust                                                                                 securities & uses proceeds to acquire
                                                                                             debentures

       Nationwide Financial Services Capital    Delaware                                     Trust which issues and sells
       Trust II                                                                              securities & uses proceeds to acquire
                                                                                             debentures

       Nationwide Financial Services, Inc.      Delaware                                     Holding Company for entities
                                                                                             associated with Nationwide Mutual
                                                                                             Insurance Company

       Nationwide Foundation                    Ohio                                         Not-for profit corporation

       Nationwide General Insurance Company     Ohio                                         Primarily provides automobile and fire
                                                                                             insurance to select customers

       Nationwide Global Finance, LLC           Ohio                                         Act as a support company for
                                                                                             Nationwide Global Holdings, Inc. & its
                                                                                             international capitalization efforts

       Nationwide Global Funds                  Cayman Islands                               Exempted company with limited
                                                                                             liability for purpose of issuing
                                                                                             investment shares to segregated asset
                                                                                             accounts of Nationwide Financial
                                                                                             Services (Bermuda) Ltd. and to
                                                                                             non-U.S. resident investors

       Nationwide Global Holdings, Inc.         Ohio                                         Holding Company for Nationwide
                                                                                             Insurance Enterprise international
                                                                                             operations

       Nationwide Global Holdings, Inc.-NGH     Grand Duchy of                               Analyze European market of life
       Luxembourg Branch                        Luxembourg                                   insurance
</TABLE>

<PAGE>   84

<TABLE>
<CAPTION>
             COMPANY                          STATE/COUNTRY OF         NO. VOTING            PRINCIPAL BUSINESS
                                                ORGANIZATION           SECURITIES
                                                                       (SEE ATTACHED
                                                                       CHART UNLESS
                                                                       OTHERWISE
                                                                       INDICATED)
       --------------------------             ----------------         -------------         ------------------------------------
<S>                                           <C>                      <C>                   <C>
       Nationwide Global Holdings-Hong Kong,    Hong Kong                                    Primarily a holding company for
       Limited                                                                               Nationwide Global Holdings, Inc. Asian
                                                                                             operations

       Nationwide Global Holdings-NGH Brasil    Brazil                                       Holding company
       Participacoes LTDA

       Nationwide Health Plans, Inc.            Ohio                                         Health insuring organization

       Nationwide Home Mortgage Company         Iowa                                         Mortgage lendor

       *Nationwide Indemnity Company            Ohio                                         Reinsurance company assuming business
                                                                                             from Nationwide Mutual Insurance
                                                                                             Company and other insurers within the
                                                                                             Nationwide Insurance Enterprise

       Nationwide Insurance Company of America  Wisconsin                                    Independent agency personal lines
                                                                                             underwriter of property & casualty
                                                                                             insurance

       Nationwide Insurance Company of Florida  Ohio                                         Transacts general insurance business
                                                                                             except life insurance

       Nationwide Insurance Golf Charities,     Ohio                                         Not-for-profit corporation
       Inc.

       Nationwide International Underwriters    California                                   Special risks, excess & surplus lines
                                                                                             underwriting manager

       Nationwide Investing Foundation          Michigan                                     Provide investors with continuous
                                                                                             source of investment under management
                                                                                             of trustees

       *Nationwide Investing Foundation II      Massachusetts                                Diversified, open-end investment
                                                                                             company

       Nationwide Investment Services           Oklahoma                                     Registered broker-dealer
       Corporation

       Nationwide Investors Services, Inc.      Ohio                                         Stock Transfer Agent

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

       **Nationwide Life Insurance Company      Ohio                                         Life Insurance Company

       Nationwide Lloyds                        Texas                                        Commercial property insurance in Texas

       Nationwide Management Systems, Inc.      Ohio                                         Preferred provider organization,
                                                                                             products and related services

       Nationwide Mutual Fire Insurance         Ohio                                         Mutual Insurance Company
       Company

       *Nationwide Mutual Funds                 Ohio                                         Diversified, open-end investment
                                                                                             company

       Nationwide Mutual Insurance Company      Ohio                                         Mutual Insurance Company
</TABLE>

<PAGE>   85

<TABLE>
<CAPTION>
             COMPANY                          STATE/COUNTRY OF         NO. VOTING            PRINCIPAL BUSINESS
                                                ORGANIZATION           SECURITIES
                                                                       (SEE ATTACHED
                                                                       CHART UNLESS
                                                                       OTHERWISE
                                                                       INDICATED)
       --------------------------             ----------------         -------------         ------------------------------------
<S>                                           <C>                      <C>                   <C>
       Nationwide Properties, Ltd.              Ohio                                         Develop, own and operate real estate
                                                                                             and real estate investments

       Nationwide Property and Casualty         Ohio                                         Insurance Company
       Insurance Company

       Nationwide Realty Investors, Inc.        Ohio                                         Develop, own and operate real estate
                                                                                             and real estate investments

       Nationwide Retirement Solutions, Inc.    Delaware                                     Market and administer deferred
                                                                                             compensation plans for public employees

       Nationwide Retirement Solutions, Inc.    Alabama                                      Market and administer deferred
       of Alabama                                                                            compensation plans for public employees

       Nationwide Retirement Solutions, Inc.    Arizona                                      Market and administer deferred
       of Arizona                                                                            compensation plans for public employees

       Nationwide Retirement Solutions, Inc.    Arkansas                                     Market and administer deferred
       of Arkansas                                                                           compensation plans for public employees

       Nationwide Retirement Solutions, Inc.    Montana                                      Market and administer deferred
       of Montana                                                                            compensation plans for public employees

       Nationwide Retirement Solutions, Inc.    Nevada                                       Market and administer deferred
       of Nevada                                                                             compensation plans for public employees

       Nationwide Retirement Solutions, Inc.    New Mexico                                   Market and administer deferred
       of New Mexico                                                                         compensation plans for public employees

       Nationwide Retirement Solutions, Inc.    Ohio                                         Market variable annuity contracts to
       of Ohio                                                                               members of the National Education
                                                                                             Association in the state of Ohio

       Nationwide Retirement Solutions, Inc.    Oklahoma                                     Market variable annuity contracts to
       of Oklahoma                                                                           members of the National Education
                                                                                             Association in the state of Oklahoma

       Nationwide Retirement Solutions, Inc.    South Dakota                                 Market and administer deferred
       of South Dakota                                                                       compensation plans for public employees

       Nationwide Retirement Solutions, Inc.    Texas                                        Market and administer deferred
       of Texas                                                                              compensation plans for public employees

       Nationwide Retirement Solutions, Inc.    Wyoming                                      Market variable annuity contracts to
       of Wyoming                                                                            members of the National Education
                                                                                             Association in the state of Wyoming
</TABLE>

<PAGE>   86

<TABLE>
<CAPTION>
             COMPANY                          STATE/COUNTRY OF         NO. VOTING            PRINCIPAL BUSINESS
                                                ORGANIZATION           SECURITIES
                                                                       (SEE ATTACHED
                                                                       CHART UNLESS
                                                                       OTHERWISE
                                                                       INDICATED)
       --------------------------             ----------------         -------------         ------------------------------------
<S>                                           <C>                      <C>                   <C>
       Nationwide Retirement Solutions          Massachusetts                                Market and administer deferred
       Insurance Agency Inc.                                                                 compensation plans for public employees

       Nationwide Seguradora S.A.               Brazil                                       Engage in elementary, health & life
                                                                                             insurance; private open pension and
                                                                                             wealth concession plans

       *Nationwide Separate Account Trust       Massachusetts                                Diversified, open-end investment
                                                                                             company

       Nationwide Services Company, LLC.        Ohio                                         Single member limited liability
                                                                                             company performing shared services
                                                                                             functions for the Nationwide Insurance
                                                                                             Enterprise

       Nationwide Trust Company, FSB            United States                                Federal savings bank chartered by the
                                                                                             Office of Thrift Supervision in U.S.
                                                                                             Department of Treasury to exercise
                                                                                             custody & fiduciary powers

       Neckura Holding Company                  Germany                                      Administrative services for Neckura
                                                                                             Insurance Group

       Neckura Insurance Company                Germany                                      Insurance Company

       Neckura Life Insurance Company           Germany                                      Life and health insurance company

       Nevada Independent                       Nevada                                       Workers' compensation administrative
       Companies-Construction                                                                services to Nevada employers in the
                                                                                             construction industry

       Nevada Independent Companies-Health      Nevada                                       Workers' compensation administrative
       and Nonprofit                                                                         services to Nevada employers in health
                                                                                             & nonprofit industries

       Nevada Independent Companies-            Nevada                                       Workers' compensation administrative
       Hospitality and Entertainment                                                         services to Nevada employers in the
                                                                                             hospitality & entertainment industries

       Nevada Independent Companies-            Nevada                                       Workers' compensation administrative
       Manufacturing, Transportation and                                                     services to Nevada employers in the
       Distribution                                                                          manufacturing, transportation and
                                                                                             distribution industries

       NFS Distributors, Inc.                   Delaware                                     Holding company for Nationwide
                                                                                             Financial Services, Inc. distribution
                                                                                             companies

       NGH Luxembourg, S.A                      Luxembourg                                   Acts primarily as holding company for
                                                                                             Nationwide Global Holdings, Inc.
                                                                                             European operations

       NGH Netherlands, B.V.                    The Netherlands                              Holding company for other overseas
                                                                                             companies
</TABLE>

<PAGE>   87

<TABLE>
<CAPTION>
             COMPANY                          STATE/COUNTRY OF         NO. VOTING            PRINCIPAL BUSINESS
                                                ORGANIZATION           SECURITIES
                                                                       (SEE ATTACHED
                                                                       CHART UNLESS
                                                                       OTHERWISE
                                                                       INDICATED)
       --------------------------             ----------------         -------------         ------------------------------------
<S>                                           <C>                      <C>                   <C>
       NGH UK, Ltd.                             United Kingdom                               Assist Nationwide Global Holdings,
                                                                                             Inc. with European operations and
                                                                                             marketing

       Northpointe Capital LLC                  Delaware                                     Limited liability company for
                                                                                             investments

       PanEuroLife                              Luxembourg                                   Life Insurance company providing
                                                                                             individual life insurance primarily in
                                                                                             the UK, Belgium and France

       Pension Associates, Inc.                 Wisconsin                                    Pension plan administration and record
                                                                                             keeping services

       Portland Investment Services, Inc.       Oregon                                       NASD registered broker-dealer

       Premier Agency, Inc.                     Iowa                                         Insurance Agency

       Riverview Agency, Inc.                   Texas                                        Has a pending application to become a
                                                                                             licensed insurance agency with the
                                                                                             Texas Department of Insurance

       Scottsdale Indemnity Company             Ohio                                         Insurance Company

       Scottsdale Insurance Company             Ohio                                         Insurance Company

       Scottsdale Surplus Lines Insurance       Arizona                                      Provides excess and surplus lines
       Company                                                                               insurance coverage on a non-admitted
                                                                                             basis

       SVM Sales GmbH, Neckura Insurance        Germany                                      Recruits and supervises external sales
       Group                                                                                 partners who obtain new business for
                                                                                             the Neckura Group as well as to offer
                                                                                             financial services

       Union Bond & Trust Company               Oregon                                       Oregon state bank with trust powers

       Villanova Capital, Inc.                  Delaware                                     Holding Company

       Villanova Mutual Fund Capital Trust      Delaware                                     Trust designed to act as a registered
                                                                                             investment advisor

       Villanova SA Capital Trust               Delaware                                     Trust designed to act as a registered
                                                                                             investment advisor

       Western Heritage Insurance Company       Arizona                                      Underwrites excess and surplus lines
                                                                                             of property and casualty insurance
</TABLE>

<PAGE>   88

<TABLE>
<CAPTION>
             COMPANY                            STATE/COUNTRY OF       NO. VOTING                    PRINCIPAL BUSINESS
                                                  ORGANIZATION         SECURITIES
                                                                      (SEE ATTACHED
                                                                      CHART UNLESS
                                                                      OTHERWISE
                                                                      INDICATED)
       --------------------------               ----------------      -------------                  -------------------------------
<S>                                             <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 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 Variable Account-6                   Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account

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

     *   Nationwide 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 Variable Account-10                  Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account

         Nationwide Variable Account-11                  Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account
</TABLE>

<PAGE>   89

<TABLE>
<CAPTION>
             COMPANY                            STATE/COUNTRY OF       NO. VOTING                    PRINCIPAL BUSINESS
                                                  ORGANIZATION         SECURITIES
                                                                      (SEE ATTACHED
                                                                      CHART UNLESS
                                                                      OTHERWISE
                                                                      INDICATED)
       --------------------------               ----------------      -------------                  -------------------------------
<S>                                             <C>                   <C>                            <C>
     *   Nationwide VL Separate Account-A                Ohio          Nationwide Life and Annuity   Issuer of Life Insurance
                                                                       Separate Account              Policies

         Nationwide VL Separate Account-B                Ohio          Nationwide Life and Annuity   Issuer of Life Insurance
                                                                       Separate Account              Policies

     *   Nationwide VL Separate Account-C                Ohio          Nationwide Life and Annuity   Issuer of Life Insurance
                                                                       Separate Account              Policies

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

     *   Nationwide VLI Separate Account-4               Ohio          Nationwide Life Separate      Issuer of Life Insurance
                                                                       Account                       Policies

         Nationwide VLI Separate Account-5               Ohio          Nationwide Life Separate      Issuer of Life Insurance
                                                                       Account                       Policies
</TABLE>

<PAGE>   90
<TABLE>
<CAPTION>
                                                                                                                         (left side)
<S>                               <C>                               <C>                                  <C>
- ------------------------
| NATIONWIDE INSURANCE |
| GOLF CHARITIES, INC. |
|                      |
|      MEMBERSHIP      |
|      NONPROFIT       |
|     CORPORATION      |
- ------------------------
           -------------------------------------------------------------------------------------------------------------------------
           |                                      |
- ---------------------------           ---------------------------       ----------------------------
|      ALLIED GROUP       |           |         ALLIED          |       |                          |
|    MERCHANT BANKING     |           |       GROUP, INC.       |       |                          |
|      CORPORATION        |           |          (AGI)          |       |     NATIONWIDE LLOYDS    |
|                         |           |                         |       |                          |
|Common Stock: 10,000     |   |-------|Common Stock: 850 Shares |---|   |                          |
|------------  Shares     |   |       |------------             |   |   |      A TEXAS LLOYDS      |================================
|                         |   |       |                         |   |   |                          |
|              Cost       |   |       |              Cost       |   |   |                          |
|              ----       |   |       |              ----       |   |   |                          |
|Casualty-                |   |       |Casualty-                |   |   |                          |
|100%         $150,055    |   |       |100%       $243,344,521  |   |   |                          |
- ---------------------------   |       ---------------------------   |   ----------------------------
                              |                                     |
- ---------------------------   |       ---------------------------   |   ----------------------------
|  NATIONWIDE INSURANCE   |   |       |           AMCO          |   |   |        DEPOSITORS        |
|   COMPANY OF AMERICA    |   |       |    INSURANCE COMPANY    |   |   |     INSURANCE COMPANY    |
|                         |   |       |          (AMCO)         |   |   |       (DEPOSITORS)       |
|Common Stock: 12,000     |   |       |Common Stock: 500,000    |   |   |Common Stock: 300,000     |
|------------  Shares     |   |       |------------  Shares     |   |   |------------  Shares      |
|                         |---|       |                         |---|---|                          |
|              Cost       |   |       |              Cost       |   |   |              Cost        |
|              ----       |   |       |              ----       |   |   |              ----        |
|                         |   |       |                         |   |   |                          |
|AGI-100%    $215,273,000 |   |       |AGI-100%     $147,425,540|   |   |AGI 100%      $22,251,842 |
- ---------------------------   |       ---------------------------   |   ----------------------------
                              |                    |                |
- ---------------------------   |       ---------------------------   |   ----------------------------
|      AID FINANCE        |   |       |           ALLIED        |   |   |     ALLIED PROPERTY      |
|     SERVICES, INC.      |   |       |      GENERAL AGENCY     |   |   |       AND CASUALTY       |
|     (AID FINANCE)       |   |       |          COMPANY        |   |   |    INSURANCE COMPANY     |
|Common Stock: 10,000     |   |       |Common Stock: 5,000      |   |   |Common Stock: 300,000     |
|------------  Shares     |   |       |------------  Shares     |   |   |------------  Shares      |
|                         |---|       |                         |   |---|                          |
|              Cost       |           |              Cost       |   |   |              Cost        |
|              ----       |           |              ----       |   |   |              ----        |
|AGI-100%      $19,545,634|           |AMCO-100%     $135,342   |   |   |AGI-100%      $47,018,643 |
- ---------------------------           ---------------------------   |   ----------------------------
            |                                                       |
- ---------------------------           ---------------------------   |   ----------------------------
|        ALLIED           |           |         MIDWEST         |   |   |        NATIONWIDE        |
|   GROUP INSURANCE       |           |    PRINTING SERVICES,   |   |   |      HOME MORTGAGE       |
|  MARKETING COMPANY      |           |           LTD.          |   |   |      COMPANY (NHMC)      |
|                         |           |Common Stock: 10,000     |   |   |                          |
|Common Stock: 20,000     |           |------------  Shares     |   |   |Common Stock: 54,348      |
|------------  Shares     |           |                         |---|---|------------   Shares     |
|                         |           |                         |   |   |                          |
|                         |           |                         |   |   |                          |
|                         |           |                         |   |   |                          |
|              Cost       |           |              Cost       |   |   |                          |
|              ----       |           |              ----       |   |   |                          |
| Aid                     |           |AGI-100%      $610,000   |   |   |AGI-80%                   |
| Finance-100% $16,059,469|           ---------------------------   |   ----------------------------
- --------------------------                                          |                 |
                                      ---------------------------   |   ----------------------------
                                      |          PREMIER        |   |   |           AGMC           |
                                      |          AGENCY,        |   |   |      REINSURANCE, LTD.   |
                                      |            INC.         |   |   |                          |
                                      |Common Stock: 100,000    |   |   |Common Stock: 11,000      |
                                      |------------  Shares     |   |   |------------  Shares      |
                                      |                         |---|   |                          |
                                      |              Cost       |       |              Cost        |
                                      |              ----       |       |              ----        |
                                      |AGI-100%      $100,000   |       |NHMC-100%     $11,000     |
                                      ---------------------------       ----------------------------
</TABLE>
<PAGE>   91
<TABLE>
<CAPTION>
                                                    NATIONWIDE(R)                                                  (middle)
<S>                                               <C>                                               <C>
  ------------------------------------------                                              ------------------------------------------
  |                                        |                                              |                                        |
  |           NATIONWIDE MUTUAL            |                                              |          NATIONWIDE MUTUAL             |
  |           INSURANCE COMPANY            |==============================================|        FIRE INSURANCE COMPANY          |
  |              (CASUALTY)                |                                              |               (FIRE)                   |
  |                                        |                                              |                                        |
  ------------------------------------------                                              ------------------------------------------
  |  ||               |                                                                                     |
- --|  ||               |--------------------------------------------------------------------|                |-----------------------
     ||                                                                                    |
     ||                                          |--------------------------------------------------------------|-------------------
     ||                                          |                                                              |
     ||  --------------------------------        |   --------------------------------            -----------------------------------
     ||  |       FARMLAND MUTUAL        |        |   |     NATIONWIDE GENERAL       |            |       NECKURA HOLDING        |
     ||  |      INSURANCE COMPANY       |        |   |      INSURANCE COMPANY       |            |      COMPANY (NECKURA)       |
     ||  |Guaranty Fund                 |        |   |                              |            |                              |
=====||==|------------                  |---|    |   |Common Stock:    20,000       |            |Common Stock:    10,000       |
         |Certificate                   |   |    |---|------------     Shares       |         |--|------------     Shares       |
         |-----------                   |   |    |   |                              |         |  |                              |
         |                 Cost         |   |    |   |                 Cost         |         |  |                 Cost         |
         |                 ----         |   |    |   |                 ----         |         |  |                 ----         |
         |Casualty         $500,000     |   |    |   |Casualty-100%    $5,944,422   |         |  |Casualty-100%    $142,943,140 |
         --------------------------------   |    |   --------------------------------         |  --------------------------------
                                            |    |                                            |
         --------------------------------   |    |   --------------------------------         |  --------------------------------
         |          F & B, INC.         |   |    |   |      NATIONWIDE PROPERTY     |         |  |           NECKURA            |
         |                              |   |    |   |         AND CASUALTY         |         |  |       INSURANCE COMPANY      |
         |Common Stock:    1 Share      |   |    |   |       INSURANCE COMPANY      |         |  |                              |
         |------------                  |   |    |   |Common Stock:    60,000       |         |--|Common Stock:    6,000        |
         |                              |---|    |---|------------     Shares       |         |  |------------     Shares       |
         |                 Cost         |   |    |   |                              |         |  |                              |
         |                 ----         |   |    |   |                 Cost         |         |  |                 Cost         |
         |Farmland                      |   |    |   |                 ----         |         |  |                 ----         |
         |Mutual-100%       $10         |   |    |   |Casualty-100%    $6,000,000   |         |  |Neckura-100%     DM 6,000,000 |
         --------------------------------   |    |   --------------------------------         |  --------------------------------
                                            |    |                                            |
         --------------------------------   |    |   --------------------------------         |  --------------------------------
         |     COOPERATIVE SERVICE      |   |    |   |     NATIONWIDE ASSURANCE     |         |  |         NECKURA LIFE         |
         |           COMPANY            |   |    |   |            COMPANY           |         |  |       INSURANCE COMPANY      |
         |Common Stock:    600 Shares   |   |    |   |                              |         |  |                              |
         |------------                  |----    |---|Common Stock:    1,750        |         |--|Common Stock:    4,000        |
         |                              |        |   |------------     Shares       |         |  |------------     Shares       |
         |                 Cost         |            |                              |            |                              |
         |                 ----         |        |   |                 Cost         |         |  |                 Cost         |
         |Farmland                      |        |   |                 ----         |         |  |                 ----         |
         |Mutual-100%      $3,506,173   |        |   |Casualty-100%    $41,750,000  |         |  |Neckura-100%     DM 15,825,681|
         --------------------------------        |   --------------------------------         |  --------------------------------
                                                 |                                            |
         --------------------------------        |   --------------------------------         |  --------------------------------
         |          SCOTTSDALE          |        |   |    NATIONWIDE AGRIBUSINESS   |         |  |      COLUMBUS INSURANCE      |
         |       INSURANCE COMPANY      |        |   |       INSURANCE COMPANY      |         |  |    BROKERAGE AND SERVICE     |
         |             (SIC)            |        |   |                              |         |  |             GmbH             |
         |Common Stock:    30,136       |        |   |Common Stock:    1,000,000    |         |  |Common Stock:    1 Share      |
     |---|------------     Shares       |--------|---|------------     Shares       |         |--|------------                  |
     |   |                              |        |   |                              |         |  |                              |
     |   |                              |        |   |                 Cost         |         |  |                 Cost         |
     |   |                 Cost         |        |   |                 ----         |         |  |                 ----         |
     |   |                 ----         |        |   |Casualty-99.9%   $26,714,335  |         |  |Neckura-100%     DM 51,639    |
     |   |Casualty-100%    $150,000,500 |        |   |Other Capital                 |         |  |                              |
     |   |                              |        |   |-------------                 |         |  |                              |
     |   |                              |        |   |Casualty-Ptd.    $713,576     |         |  |                              |
     |   --------------------------------        |   -------------------------------          |  --------------------------------
     |                                           |                                            |
     |   --------------------------------        |   --------------------------------         |  --------------------------------
     |   |         SCOTTSDALE           |        |   |       NATIONAL CASUALTY      |         |  |         LEBEN DIREKT         |
     |   |        SURPLUS LINES         |        |   |            COMPANY           |         |  |       INSURANCE COMPANY      |
     |   |      INSURANCE COMPANY       |        |   |              (NC)            |         |  |                              |
     |   |Common Stock:    10,000       |        |   |  Common Stock:  100 Shares   |         |  |Common Stock:    4,000 Shares |
     |---|------------     Shares       |        ----|  -------------               |         |--|------------                  |
     |   |                              |            |                              |         |  |                              |
     |   |                 Cost         |            |                 Cost         |         |  |                 Cost         |
     |   |                 ----         |            |                 ----         |         |  |                 ----         |
     |   |SIC-100%         $6,000,000   |            |Casualty-100%    $67,442,439  |         |  |Neckura-100%     DM 4,000,000 |
     |   |                              |            |                              |         |  |                              |
     |   --------------------------------            --------------------------------         |  --------------------------------
     |                                                               |                        |
     |   --------------------------------            --------------------------------         |  --------------------------------
     |   |      NATIONAL PREMIUM &      |            |     NCC OF AMERICAN, LTD.    |         |  |          AUTO DIREKT         |
     |   |    BENEFIT ADMINISTRATION    |            |           (INACTIVE)         |         |  |        INSURANCE COMPANY     |
     |   |           COMPANY            |            |                              |         |  |                              |
     |   |Common Stock:    10,000       |            |                              |         |  |Common Stock:    1500  Shares |
     |---|------------     Shares       |            |                              |         |--|------------                  |
     |   |                              |            |                              |         |  |                              |
     |   |                 Cost         |            |                              |         |  |                 Cost         |
     |   |                 ----         |            |                              |         |  |                 ----         |
     |   |SIC-100%         $10,000      |            |NC-100%                       |         |  |Neckura-100%     DM 1,643,149 |
     |   --------------------------------            --------------------------------         |  --------------------------------
     |                                                                                        |
     |   --------------------------------            --------------------------------         |  --------------------------------
     |   |            WESTERN    .      |            |           SUN DIRECT         |         |  |           SVM SALES          |
     |   |       HERITAGE INSURANCE     |            |        VERSICHERUNGS -       |         |  |             GmbH             |
     |   |            COMPANY           |            |       AKTIENGESCLISCHAFT     |         |  |                              |
     |   |Common Stock:    4,776,076    |            |Common Stock:    1 Share      |         |  |Common Stock:    50 Shares    |
     |---|------------     Shares       |            |------------                  |------------|                              |
         |                              |            |                              |            |                              |
         |                 Cost         |            |                 Cost         |            |                 Cost         |
         |                 ----         |            |                 ----         |            |                 ----         |
         |SIC-100%         $57,000,000  |            |Neckura-100%     $9,600,000   |            |Neckura-100%     DM 50,000    |
         |                              |            |                 EURO         |            |                              |
         --------------------------------            --------------------------------            --------------------------------
</TABLE>
<PAGE>   92
<TABLE>
<CAPTION>
                                                                                                                        (right side)
<S>     <C>                                       <C>                                              <C>
                                                                                                            ------------------------
                                                                                                            |      NATIONWIDE      |
                                                                                                            |      FOUNDATION      |
                                                                                                            |                      |
                                                                                                            |      MEMBERSHIP      |
                                                                                                            |      NONPROFIT       |
                                                                                                            |     CORPORATION      |
                                                                                                            ------------------------
- ---------------------------------------------------------------------------------------------------------------------|
                                                                                                                     |
- ---------------------------------------------------------------------------------------------------------------      |
                       |                                                                 |                    |      |
                       |                                                                 |                    |      |
        --------------------------------          --------------------------------       |     -------------------------------------
        |         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         |       |     |         Shares     Cost           |
  |     |                 Cost         |     |    |                 ----         |       |     |         ------     ----           |
  |     |                 ----         |     |    |Casualty-100%    $1,000       |       |     |Casualty 12,992,922 $1,008,497,908 |
  |     |Casualty-100%    $8,800,000   |     |    |                              |       |     |Fire        649,510     36,862,514 |
  |     |                              |     |    |                              |       |     |          (See Page 2)             |
  |     --------------------------------     |    --------------------------------       |     -------------------------------------
  |                                          |                                           |
  |     --------------------------------     |    --------------------------------       |     -------------------------------------
  |     |         NATIONWIDE           |     |    |       NATIONWIDE CASH        |       |     |         ALLNATIONS, INC.          |
  |     |      INDEMNITY COMPANY       |     |    |      MANAGEMENT COMPANY      |       |     |Common Stock:    12,167 Shares     |
  |     |                              |     |    |                              |       |     |-------------    Cost              |
  |-----|Common Stock:    28,000       |     |----|Common Stock:    100 Shares   |       |-----|                 ----              |
  |     |------------     Shares       |     |    |------------                  |       |     |Casualty-18.6%   $90,630           |
  |     |                              |     |    |                 Cost         |       |     |Fire-18.6%       $90,722           |
  |     |                 Cost         |     |    |                 ----         |       |     |Preferred Stock  1,466 Shares      |
  |     |                 ----         |     |    |Casualty-100%    $11,226      |       |     |---------------  Cost              |
  |     |Casualty-100%    $594,529,000 |     |    |                              |       |     |                 ----              |
  |     |                              |     |    |                              |       |     |Casualty-6.8%    $100,000          |
  |     |                              |     |    |                              |       |     |Fire-6.8%        $100,000          |
  |     --------------------------------     |    --------------------------------       |     -------------------------------------
  |                                          |                                           |
  |     --------------------------------     |    --------------------------------       |     -------------------------------------
  |     |          LONE STAR           |     |    |    NATIONWIDE INSURANCE      |       |     |       CALFARM INSURANCE           |
  |     |     GENERAL AGENCY, INC.     |     |    |     COMPANY OF FLORIDA       |       |     |           COMPANY                 |
  |     |                              |     |    |                              |       |     |Common Stock:    49,800 Shares     |
  ------|Common Stock:    1,000        |     |----|Common Stock:    10,000 Shares|       |-----|-------------                      |
  |     |------------     Shares       |     |    |------------                  |             |                                   |
  |     |                              |     |    |                 Cost         |             |                                   |
  |     |                 Cost         |     |    |                 ----         |             |                                   |
  |     |                 ----         |     |    |Casualty-100%    $300,000,000 |             |Casualty-100%                      |
  |     |Casualty-100%    $5,000,000   |     |    |                              |             |                                   |
  |     --------------------------------     |    --------------------------------             -------------------------------------
  |                   ||                     |                                                                     |
  |     --------------------------------     |    --------------------------------             -------------------------------------
  |     |        COLONIAL COUNTY       |     |    |   NATIONWIDE INTERNATIONAL   |             |       CALFARM INSURANCE           |
  |     |        MUTUAL INSURANCE      |     |    |         UNDERWRITERS         |             |             AGENCY                |
  |     |             COMPANY          |     |    |Common Stock:    1,000 Shares |             |                                   |
  |     |                              |     |----|------------                  |             |                                   |
  |     |                              |     |    |                              |             |                                   |
  |     |                              |     |    |                 Cost         |             |Common Stock:    1,000 shares      |
  |     |Surplus Debentures:           |     |    |                 ----         |             |-------------                      |
  |     |-------------------           |     |    |Casualty-100%    $10,000      |             |                                   |
  |     |                 Cost         |     |    --------------------------------             |                                   |
  |     |                 ----         |     |                                                 |                                   |
  |     |Colonial         $500,000     |     |    --------------------------------             |CalFarm Insurance                  |
  |     |Lone Star         150,000     |     |    |          NATIONWIDE          |             |Company - 100%                     |
  |     --------------------------------     |    |          ARENA LLC           |             -------------------------------------
  |                                          |    |                              |                                 |
  |     --------------------------------     |    |                              |             -------------------------------------
  |     |    NATIONWIDE SERVICES       |     |    |                              |             |        CAL-AG INSURANCE           |
  |     |        COMPANY, LLC          |     |    |                              |             |            SERVICES               |
  |     |                              |     |    |                              |             |                                   |
  |     |Single Member Limited         |     |....|                              |             |Common Stock:    1,000 Shares      |
  |.....|Liability Company             |     |    |                              |             |------------                       |
  |     |                              |     |    |                              |             |                                   |
  |     |                              |     |    |Casualty-90%                  |             |CalFarm Insurance                  |
  |     |Casualty-100%                 |     |    |                              |             |Agency-100%                        |
  |     |                              |     |    --------------------------------             -------------------------------------
  |     --------------------------------     |
  |                                          |    --------------------------------
  |                                          |    |         NATIONWIDE           |
  |     --------------------------------     |    |    EXCLUSIVE DISTRIBUTION    |
  |     |    AMERICAN MARINE           |     |    |     COMPANY, LLC (NEDCO)     |
  |     |   UNDERWRITERS, INC.         |     |    |                              |
  |     |                              |     |    |   Single Member Limited      |
  |     |Common Stock:   20 Shares     |     |....|     Liability Compnany       |
  |-----|------------                  |     |    |                              |
  |     |                 Cost         |     |    |                              |
  |     |                 ----         |     |    |Casualty-100%                 |
  |     |Casualty-100%    $5,020       |     |    |                              |
  |     |                              |     |    --------------------------------
  |     --------------------------------     |                   |
  |                                          |    --------------------------------
  |     ---------------------------------    |    |          INSURANCE           |
  |     |      eNATIONWIDE, LLC         |    |    |     INTERMEDIARIES, INC      |
  |     |                               |    |    |                              |
  |     |    Single Member Limited      |    |    |Common Stock     1,615 Shares |
  |     |      Liability Company        |    |----|------------                  |
  |     |                               |         |                 Cost         |
  |.....|                               |         |                 ----         |
        |                               |         |Casualty-100%    $1,615,000   |
        |                               |         |                              |
        |Casualty-100%                  |         --------------------------------
        |                               |
        ---------------------------------
                                                                                            Subsidiary Companies      -- Solid Line
                                                                                            Contractual Association   -- Double Line
                                                                                            Limited Liability Company -- Dotted Line

                                                                                            December 31, 1999
</TABLE>
                                                                         Page 1
<PAGE>   93






















<TABLE>
<CAPTION>
                                                                                                                       (Left Side)

<S>            <C>                <C>             <C>               <C>              <C>               <C>
                             |----------------------------------|-----------------------------------|-----------------------------
                             |                                  |                                   |
               -----------------------------      -----------------------------      -----------------------------
               | NATIONWIDE LIFE INSURANCE |      |        NATIONWIDE         |      |     NATIONWIDE TRUST      |
               |     COMPANY (NW LIFE)     |      |    FINANCIAL SERVICES     |      |      COMPANY, FSB         |
               |                           |      |      CAPITAL TRUST        |      | Common Stock: 2,800,000   |
               | Common Stock: 3,814,779   |      | Preferred Stock:          |      | ------------  Shares      |
               | ------------  Shares      |      | ---------------           |      |               Cost        |
               |                           |      |                           |      |               ----        |
               | NFS--100%                 |      | NFS--100%                 |      | NFS--100%     $3,000,000  |
               ----------------|------------      -----------------------------      -----------------------------
                               |
                               |                                                                      ||--------------------------
- -----------------------------  |  -----------------------------                      -----------------------------
|    NATIONWIDE LIFE AND    |  |  |         NATIONWIDE        |                      |    NATIONWIDE FINANCIAL   |
| ANNUITY INSURANCE COMPANY |  |  |  ADVISORY SERVICES, INC   |                      |  INSTITUTION DISTRIBUTORS |
|                           |  |  |      (NW ADV. SERV.)      |                      |    AGENCY, INC. (NFIDAI)  |
| Common Stock: 66,000      |  |  | Common Stock: 7,676       |                      |                           |
| ------------  Shares      |--|--| ------------  Shares      |====                  |                           |
|                           |  |  |                           |  ||                  |                           |
|               Cost        |  |  |               Cost        |  ||                  | Common Stock: 1,000 Shares|
|               ----        |  |  |               ----        |  ||                  | ------------              |
| NW Life-100% $58,070,003  |  |  | NW Life-100% $5,996,261   |  ||                  | NFSDI-100%                |
- -----------------------------  |  -----------------------------  ||                  --------------|--||----------
                               |                                 ||                                |  ||
- -----------------------------  |  -----------------------------  ||  ----------------------------- |  ||  -----------------------
|   NATIONWIDE INVESTMENT   |  |  |     NATIONWIDE MUTUAL     |  ||  |     FINANCIAL HORIZONS    | |  ||  |                     |
|   SERVICES CORPORATION    |  |  |           FUNDS           |  ||  |    DISTRIBUTORS AGENCY    | |  ||  |                     |
|                           |  |  |                           |  ||  |      OF ALABAMA, INC.     | |  ||  |                     |
| Common Stock: 5,000       |  |  |    OHIO BUSINESS TRUST    |  ||  |                           | |  ||  |      FLORIDA        |
| ------------  Shares      |  |  |                           |  ||  | Common Stock: 10,000      | |  ||  |      RECORDS        |===
|                           |--|  |                           |==||  | ------------  Shares      |--  ||  |   ADMINISTRATOR     |
|                           |  |  |                           |  ||  |                           | |  ||  |                     |
|               Cost        |  |  |                           |  ||  |               Cost        | |  ||  |                     |
|               ----        |  |  |                           |  ||  |               ----        | |  ||  |                     |
| NW Life-100% $529,728     |  |  |                           |  ||  | NFIDAI-100%   $100        | |  ||  |                     |
- -----------------------------  |  -----------------------------  ||  ----------------------------- |  ||  -----------------------
                               |                                 ||                                |  ||
- -----------------------------  |  -----------------------------  ||  ------------------------------|  ||  -----------------------
|   NATIONWIDE FINANCIAL    |  |  |        NATIONWIDE         |  ||  |    LANDMARK FINANCIAL     | |  ||  |                     |
|       ASSIGNMENT          |  |  |     SEPARATE ACCOUNT      |  ||  |        SERVICES OF        | |  ||  |                     |
|        COMPANY            |  |  |           TRUST           |  ||  |       NEW YORK, INC.      | |  ||  |                     |
|                           |  |  |                           |  ||  |                           | |  ||  |                     |
|                           |  |  |                           |  ||  | Common Stock: 10,000      | |  ||  | FINANCIAL HORIZONS  |
|                           |--|  |       MASSACHUSETTS       |==||  | ------------  Shares      |--  ||==| DISTRIBUTORS AGENCY |
|                           |  |  |      BUSINESS TRUST       |  ||  |                           | |  ||  |      OF OHIO, INC.  |
|                           |  |  |                           |  ||  |               Cost        | |  ||  |                     |
|                           |  |  |                           |  ||  |               ----        | |  ||  |                     |
| NW Life-100%              |  |  |                           |  ||  | NFIDAI-100% $10,100       | |  ||  |                     |
- -----------------------------  |  -----------------------------  ||  ----------------------------- |  ||  -----------------------
                               |                                 ||                                |  ||
- -----------------------------  |  -----------------------------  ||  ----------------------------- |  ||  -----------------------
|     NATIONWIDE REALTY     |  |  |         NATIONWIDE        |  ||  |     FINANCIAL HORIZONS    | |  ||  |                     |
|      INVESTORS, LTD.      |  |  |         GLOBAL FUND       |  ||  |      SECURITIES CORP.     | |  ||  |                     |
|                           |  |  |                           |  ||  |                           | |  ||  |                     |
| Units:                    |  |  |       CAYMAN ISLANDS      |  ||  | Common Stock: 10,000      | |  ||  | FINANCIAL HORIZONS  |
| ------                    |--|  |        EXEMPTED LLC       |==||  | ------------  Shares      |--  ||==| DISTRIBUTORS AGENCY |
|                           |  |  |                           |  ||  |                           | |  ||  |   OF OKLAHOMA, INC  |
|                           |  |  |                           |  ||  |               Cost        | |  ||  |                     |
| NW Life-90%               |  |  |                           |  ||  |               ----        | |  ||  |                     |
| NW Mutual-10%             |  |  |                           |  ||  | NFIDAI-100% $153,000      | |  ||  |                     |
- -----------------------------  |  -----------------------------  ||  ----------------------------- |  ||  -----------------------
                               |                                 ||                                |  ||
- -----------------------------  |  -----------------------------  ||  ----------------------------- |  ||  -----------------------
|        NATIONWIDE         |  |  |         NATIONWIDE        |  ||  |   AFFILIATE AGENCY, INC.  | |  ||  |                     |
|       PROPERTIES, LTD.    |  |  |  ASSET ALLOCATION TRUST   |  ||  |                           | |  ||  |                     |
|                           |  |  |                           |  ||  |                           | |  ||  |                     |
| Units:                    |--|  |                           |  ||  | Common Stock: 100         | |  ||  | FINANCIAL HORIZONS  |
| ------                    |     |    OHIO BUSINESS TRUST    |====  | ------------  Shares      |--  ||==| DISTRIBUTORS AGENCY |
|                           |     |                           |      |                           | |  ||  |    OF TEXAS, INC    |
|                           |     |                           |      |               Cost        | |  ||  |                     |
| NW Life-97.6%             |     |                           |      |               ----        | |  ||  |                     |
| NW Mutual-2.4%            |     |                           |      | NFIDAI-100%   $100        | |  ||  |                     |
- -----------------------------     -----------------------------      ----------------------------- |  ||  -----------------------
                                                                                                   |  ||
                                                                     ----------------------------- |  ||  -----------------------
                                                                     |   NATIONWIDE FINANCIAL    | |  ||  |                     |
                                                                     | INSTITUTION DISTRIBUTORS  | |  ||  |                     |
                                                                     |   INS. AGENCY, INC.       | |  ||  |                     |
                                                                     |          OF MASS.         | |  ||  |      AFFILIATE      |
                                                                     |                           |--  ====|      AGENCY OF      |
                                                                     |Common Stock: 100 Shares   | |      |      OHIO, INC      |
                                                                     |------------               | |      |                     |
                                                                     |                           | |      |                     |
                                                                     |NFIDAI-100%                | |      |                     |
                                                                     ----------------------------- |      -----------------------
                                                                     ----------------------------- |
                                                                     |   NATIONWIDE FINANCIAL    | |
                                                                     | INSTITUTION DISTRIBUTORS  | |
                                                                     |   INS. AGENCY, INC.       | |
                                                                     |       OF NEW MEXICO       |--
                                                                     |                           |
                                                                     |Common Stock: 100 Shares   |
                                                                     |------------               |
                                                                     |                           |
                                                                     |NFIDAI-100%                |
                                                                     -----------------------------
</TABLE>
<PAGE>   94
<TABLE>
<CAPTION>
                                                                                                                           (Center)
                                                           NATIONWIDE(R)
<S>            <C>                <C>             <C>               <C>              <C>               <C>
- --------------------------------------------------                                --------------------------------------------------
|               NATIONWIDE MUTUAL                |                                |                NATIONWIDE MUTUAL               |
|               INSURANCE COMPANY                |================================|            FIRE INSURANCE COMPANY              |
|                  (CASUALTY)                    |                   |            |                    (FIRE)                      |
- --------------------------------------------------                   |            --------------------------------------------------
                                                                     |
                                                  -----------------------------------------
                                                  |    NATIONWIDE CORPORATION (NW CORP)   |
                                                  |   Common Stock:           Control:    |
                                                  |   ------------            -------     |
                                                  |    13,642,432               100%      |
                                                  |              Shares     Cost          |
                                                  |             ------     ----           |
                                                  |Casualty     12,992,922 $1,008,497,908 |
                                                  |Fire            649,510     36,862,514 |
                                                  -------------------|---------------------
                                                                     |--------------------------------------------------------------
                                                      ---------------|-------------
                                                      |    NATIONWIDE FINANCIAL   |
                                                      |    SERVICES, INC. (NFS)   |
                                                      |                           |
                                                      |Common Stock:  Control:    |
                                                      |------------   -------     |
                                                      |                           |
                                                      |                           |
                                                      |Class A      Public--100%  |
                                                      |Class B      NW Corp--100% |
                                                      ---------------|-------------
                                                                     |
- -----------|-------------------------|--------------------------|-----------------------------|----------------------|--------------
           |                         |                          |                             |                      |
- -----------|------------ ------------|-------------- -----------|------------- ---------------|--------- ------------|--------------
|NFS DISTRIBUTORS, INC.| |    IRVIN L. SCHWARTZ    | | NATIONWIDE FINANCIAL  | |VILLANOVA CAPITAL, INC.|   |  NATIONWIDE FINANCIAL |
|       (NFSDI)        | |   AND ASSOCIATES, INC.  | |SERVICES (BERMUDA) INC.| |Common Stock: 958,750  |   |    SERVICES CAPITAL   |
|                      | |Common Stock:  Control:  | |Common Stock: 250,000  | |-------------  Shares  |   |        TRUST II       |
|                      | |-------------  --------  | |------------- Shares   | |NFS-96%                |   |                       |
|                      | |Class A        Other-100%| |              Cost     | |Preferred Stock:500,000|   |                       |
|NFS-100%              | |Class B        NFS  -100%| |              ----     | |--------------- Shares |   |                       |
|                      | |                         | |NFS-100%   $3,500,000  | |NFS-100%               |   | NFS-100%              |
- -----------|------------ --------------------------- ------------------------- ---------------|---------   -------------------------
           |                           |                                                      |
- -----------|----------------------------                         -----------------------------|-----------------------|
- -----------|------------ --------------|-----------  ------------|------------  --------------|---------- ------------|-------------
|   NATIONAL DEFERRED  | |  NATIONWIDE RETIREMENT |  | VILLANOVA S.A. CAPITAL|  |    MORLEY FINANCIAL   |  | VILLANOVA MUTUAL FUND |
|   COMPENSATION, INC. | |   SOLUTIONS, INC. (NRS)|  |     TRUST (VSA)       |  |SERVICES, INC. (MORLEY)|  |  CAPITAL TRUST (VMF)  |
|                      | |Common Stock:  236,494  |  |                       |  |Common Stock:  82,343  |  |                       |
|                      | |-------------  Shares   |  |                       |  |------------   Shares  |  |                       |
|                      | |                        |  |                       |  |                       |  |                       |
|NFSDI-100%            | |                        |  |                       |  |VILLANOVA CAPITAL, INC.|  |                       |
|                      | |NFSDI-100%              |  |DELAWARE BUSINESS TRUST|  |-100%                  |  |DELAWARE BUSINESS TRUST|
- ----------||------------ -------------------|------  ---------------------|---  ---------------------|---  -------------------------
          ||                                |                             |                          |
          ||                                |                             |                          -----
          ||  ----------------------------  |  -------------------------  |  -------------------------   |  ------------------------
          ||  |   NATIONWIDE RETIREMENT  |  |  |NATIONWIDE RETIREMENT   | |  |     NATIONWIDE         |  |  |       MORLEY &       |
          ||  |SOLUTIONS, INC. OF ALABAMA|  |  |  SOLUTIONS, INC. OF    | |  |INVESTORS SERVICES, INC.|  |  |   ASSOCIATES, INC.   |
          ||  |                          |  |  |      NEW MEXICO        | |  |                        |  |  |                      |
          ||  |Common Stock: 10,000      |  |  | Common Stock: 1,000    | |  | Common Stock: 5 Shares |  |  | Common Stock: 3,500  |
          ||  |------------- Shares      |--|--| ------------- Shares   | |--|-------------           |  |--| ------------- Shares |
============  |              Cost        |  |  |               Cost     | |  |               Cost     |  |  |             Cost     |
              |              ----        |  |  |               ----     | |  |               ----     |  |  |             ----     |
              |NRS-100%      $1,000      |  |  |NRS-100%       $1,000   | |  |VSA-100%       $5,000   |  |  |Morley-100%     $1,000|
              ----------------------------  |  -------------------------- |  --------------------------  |  ------------------------
                                            |                             |                              |
              ----------------------------  |  -------------------------- |  --------------------------  |  -----------------------
              |  NATIONWIDE RETIREMENT   |  |  | NATIONWIDE RETIREMENT  | |  |    VILLANOVA VALUE     |  |  | EXCALIBER FUNDING    |
              |SOLUTIONS, INC. OF ARIZONA|  |  |  SOLUTIONS, INC. OF    | |  |     INVESTOR, LLC      |  |  |     CORPORATION      |
              |                          |  |  |      SO. DAKOTA        | |  |                        |  |  |                      |
              |Common Stock: 1,000       |  |  |Common Stock: 1,000     | |  |                        |  |  |Common Stock: 1,000   |
              |------------- Shares      |--|--|------------- Shares    | ...|                        |  |--|------------- Shares  |
              |              Cost        |  |  |               Cost     |    |                        |  |  |             Cost     |
              |              ----        |  |  |               ----     |    |                        |  |  |             ----     |
              |NRS-100%      $1,000      |  |  |NRS-100%      $1,000    |    | VSA-100%               |  |  |Morley-100%  $1,000   |
              ----------------------------  |  --------------------------    --------------------------  |  -----------------------
                                            |                                                            |
              ----------------------------  |  --------------------------    --------------------------  |  ------------------------
              |   NATIONWIDE RETIREMENT  |  |  | NATIONWIDE RETIREMENT  |    |     MORLEY CAPITAL     |  |  |   CALIBER FUNDING    |
              |    SOLUTIONS, INC. OF    |  |  |    SOLUTIONS, INC.     |    |       MANAGEMENT       |  |  |     CORPORATION      |
              |         ARKANSAS         |  |  |       OF WYOMING       |    |                        |  |  |                      |
              |Common Stock: 50,000      |-----|Common Stock: 500 Shares|    |Common Stock: 500 Shares|  |  |                      |
              |------------- Shares      |  |  |-------------           |    |-------------           |--|--|                      |
              |              Cost        |  |  |              Cost      |    |              Cost      |  |  |                      |
              |              ----        |  |  |              ----      |    |              ----      |  |  |                      |
              |NRS-100%      $500        |  |  |NRS-100%      $500      |    |Morley-100%   $5,000    |  |  |Morley-100%           |
              ----------------------------  |  --------------------------    --------------------------  |  ------------------------
                                            |                                                            |
              ----------------------------  |  --------------------------    --------------------------  |  ------------------------
              |   NATIONWIDE RETIREMENT  |  |  |  NATIONWIDE RETIREMENT |    |   UNION BOND           |  |  |   MORLEY RESEARCH    |
              |      SOLUTIONS, INS.     |  |  |   SOLUTIONS, INC.      |    |  & TRUST COMPANY       |  |  |   ASSOCIATES, LTD.   |
              |       AGENCY, INC.       |  |  |     OF OHIO            |    |                        |  |  |                      |
              |Common Stock: 1,000       |  |  |                        |    |Common Stock: 2,000     |  |  | Common Stock: 1,000  |
              |------------- Shares      |--|==|                        |    |------------- Shares    |--|--| ------------- Shares |
              |                          |  |  |                        |    |                        |  |  |                      |
              |              Cost        |  |  |                        |    |              Cost      |  |  |               Cost   |
              |              ----        |  |  |                        |    |              ----      |  |  |               ----   |
              |NRS-100%      $1,000      |  |  |                        |    |  Morley-100%   $50,000 |  |  |Morley-100%  $1,000   |
              ----------------------------  |  --------------------------    --------------------------  |  ------------------------
                                            |                                                            |
              ----------------------------  |  --------------------------    --------------------------  |
              |  NATIONWIDE RETIREMENT   |  |  | NATIONWIDE RETIREMENT  |    |   PORTLAND INVESTMENT  |  |
              |SOLUTIONS, INC. OF MONTANA|  |  |  SOLUTIONS, INC. OF    |    |     SERVICES, INC.     |  |
              |                          |  |  |      OKLAHOMA          |    |                        |  |
              |Common Stock: 500         |  |  |                        |    | Common Stock: 1,000    |  |
              |------------- Shares      |--|==|                        |    | ------------- Shares   |--
              |              Cost        |  |  |                        |    |               Cost     |
              |              ----        |  |  |                        |    |               ----     |
              |NRS-100%      $500        |  |  |                        |    | Morley-100%   $25,000  |
              ----------------------------  |  --------------------------    --------------------------
                                            |
              ----------------------------  |  --------------------------
              |   NATIONWIDE RETIREMENT  |  |  |   NATIONWIDE RETIREMENT|
              | SOLUTIONS, INC. OF NEVADA|  |  |    SOLUTIONS, INC.     |
              |                          |  |  |      OF TEXAS          |
              |Common Stock: 1,000       |-- ==|                        |
              |------------- Shares      |     |                        |
              |              Cost        |     |                        |
              |              ----        |     |                        |
              |NRS-100%      $1,000      |     |                        |
              ----------------------------     --------------------------

</TABLE>
<PAGE>   95

<TABLE>
<CAPTION>
                                                                                                                            (Right)
<S>            <C>        <C>             <C>             <C>              <C>             <C>                 <C>        <C>
















- ------------------------------------------------------------------------------------------------------------------------------------
                                                  |                  |                |                              |
                                                  |                  |                |                              |
                                                  |                  |                |                              |
                                                  |                  |                |                              |
                                                  |                  |                |                              |
                                                  |                  |                |                              |
                                                  |                  |                |                              |
                                                  |                  |                |                              |
                                     ------------------------------- |  ----------------------------   -----------------------------
                                     |       GATES MCDONALD        | |  |        NATIONWIDE        |   |     NATIONWIDE GLOBAL     |
                                     |      & COMPANY (GATES)      | |  |HEALTH PLANS, INC. (NHP)  |   |   HOLDINGS, INC. (NGH)    |
                                     |                             | |  |                          |   |                           |
- -------------------                --|Common Stock:  254 Shares    | |--|Common Stock:  100 Shares |   |Common Stock:  1 Share     |
|                  |               | |------------                 | || |------------              | --|------------               |
|   ---------------|-------------- | |               Cost          | || |               Cost       ||  |               Cost        |
|   |                            | | |               ----          | || |               ----       ||  |               ----        |
|   | THE 401(k) COMPANIES, INC. | | |NW Corp.-100%  $25,683,532   | || |                          ||  |                           |
|   |         (401(k))           | | |------------------------------ || |NW Corp.-100%  $14,603,732||  |NW Corp.-100%  $257,000,000|
|   |                            | |                                 || --------------------------- |  -----------------------------
|   |Common Stock:   Control     | | |------------------------------ || ----------------------------|  -----------------------------
||--|-------------   -------     | | |  MEDPROSOLUTIONS, INC.      | || |    NATIONWIDE MANAGEMENT ||  |     NATIONWIDE GLOBAL     |
||  |Class A        Other-100%   | --|                             | |--|        SYSTEMS, INC.     ||  |     HOLDINGS, INC. -      |
||  |Class B        NFS-100%     | | |               Cost          | || |                          ||  |     LUXEMBOURG BRANCH     |
||  |                            | | |               ----          | || |Common Stock:  100 Shares ||  |         (BRANCH)          |
||  ------------------------------ | |Gates-100%     $6,700,000    | || |-------------             ||  |                           |
||                                 | |                             | || |               Cost       ||--|                           |
||                                 | |                             | || |               ----       ||  |Endowment Capital -        |
||  ------------------------------ | ------------------------------- || |NHP Inc.-100%  $25,149    ||  |               $1,000,000  |
||  |     401(k) INVESTMENT      | |                                 || ----------------------------|  --------------|--------------
||  |       SERVICES, INC.       | | |------------------------------ || ----------------------------|  --------------|--------------
||  |                            | | |     GATES MCDONALD &        | || |         NATIONWIDE       ||  |    NGH LUXEMBOURG S.A.    |
||  |Common Stock: 1,000,000     | | | COMPANY OF NEW YORK, INC.   | || |        AGENCY, INC.      ||  |          (LUX SA)         |
||  |------------  Shares        | --|                             | |--|                          ||  |                           |
||--|                            | | |Common Stock:  3 Shares      | |  |Common Stock:  100 Shares ||  |Common Stock:  5894 Shares |
||  |               Cost         | | |------------                 | |  |------------              || -|------------               |
||  |               ----         | | |               Cost          | |  |               Cost       || ||               Cost        |
||  |401(k)-100%    $7,800       | | |               ----          | |  |               ----       || ||               ----        |
||  ------------------------------ | |Gates-100%     $106,947      | |  |NHP Inc.-99%   $116,077   || ||BRANCH.-99.98% $115,470,723|
||                                 | ------------------------------- |  ----------------------------| |-----------------------------
||  ------------------------------ |                                 |                              | |
||  |      401(k) INVESTMENT     | | ------------------------------- |  ----------------------------| |-----------------------------
||  |        ADVISORS, INC.      | | |      GATES MCDONALD &       | |  |NATIONWIDE GLOBAL HOLDINGS|| ||       PAN EURO LIFE       |
||  |                            | | |     COMPANY OF NEVADA       | |  |    -HONG KONG, LIMITED   || ||                           |
||  |Common Stock:  1,000 Shares | --|                             | |  |                          || ||Common Stock: 1,300,000    |
||--|------------                | | |Common Stock:  40 Shares     | |  |Common Stock:  2 Shares   || ||------------  Shares       |
||  |               Cost         | | |------------                 | |  |------------   Cost       -- --                           |
||  |               ----         | | |               Cost          | |  |               ----       || ||              Cost         |
||  |401(k)-100%    $1,000       | | |               ----          | |  |NGH-50%                   || ||              ----         |
||  ------------------------------ | |Gates-100%     $93,750       | |  |Casualty--50%             || ||LUX SA-90%    3,817,832,685|
||                                 | ------------------------------- |  ----------------------------| ||              LUF          |
||  ------------------------------ |                                 |                              | |-----------------------------
||  |        401(k) COMPANY      | | ------------------------------- |  ----------------------------| |-----------------------------
||  |                            | | |       GATES MCDONALD        | |  |            NGH           || ||NATIONWIDE GLOBAL HOLDINGS |
||  |Common Stock: 855,000 Shares| | |      HEALTH PLUS, INC.      | |  |      NETHERLANDS B.V.    || ||- NGH BRASIL PARTICIPACOES,|
||  |                            | --|                             | |  |                          || ||     LTDA (NGH BRASIL)     |
||  |              Cost          | | |Common Stock:  200 Shares    | |  |Common Stock:  40 Shares  || ||                           |
||--|              ----          | | |------------                 | |  |------------              -- --       Shares    Cost      |
||  |401(k)-100%   $1,000        | | |               Cost          | |  |               Cost       ||  |       ------    ----      |
||  ------------------------------ | |               ----          | |  |               ----       ||  |LUX SA 6,164,899 R6,164,899|
||                                 | |Gates-100%     $2,000,000    | |  |NGH-100%       NLG 52,500 ||  |NGH    1         R1        |
||  ------------------------------ | ------------------------------- |  ----------------------------|  --------------|--------------
||  |                            | |                                 |                              |                |
|===|                            | | ------------------------------- |  ----------------------------|  --------------|--------------
|   |   RIVERVIEW AGENCY, INC.   | | |NEVADA INDEPENDENT COMPANIES-| |  |         NATIONWIDE       ||  |         NATIONWIDE        |
|   |                            | | |MANUFACTURING TRANSPORTATION | |  |    SERVICES SP. Z.O.O.   ||  |       SEGURADORA S.A.     |
|   |                            | | |       AND DISTRIBUTION      | |  |                          ||  |                           |
|   |                            | --|                             | |  |Common Stock:  80 Shares  ||  |        Shares    Cost     |
|   |                            | | |Common Stock:  1,000 Shares  | |  |------------   Cost       --  |        ------    ----     |
|   ------------------------------ | |------------                 | |  |               ----       ||  |NGH                        |
|                                  | |Gates-100%                   | |  |NGH-100%       4,000 PLN  ||  |BRASIL 9,999,999 R9,999,999|
|   ------------------------------ | ------------------------------- |  --------------------------- |  |LUX SA 1         R1        |
|   |                            | |                                 |                              |  -----------------------------
|   | PENSION ASSOCIATES, INC.   | | ------------------------------- |  ----------------------------|  -----------------------------
|   |                            | | |      NEVADA INDEPENDENT     | |  |   MRM INVESTMENTS, INC.  ||  |     NATIONWIDE GLOBAL     |
- ----| Common Stock: 1,000 Shares | | | COMPANIES-HEALTH AND PROFIT | |  |                          ||  |        FINANCE, LLC       |
    |                            | --|                             | ---|Common Stock:  1 Share    ||  |  Single Member Limited    |
    |               Cost         | | |Common Stock:  1,000 Shares  |    |------------              ||  |     Liability Company     |
    |               ----         | | |------------                 |    |               Cost       |...|                           |
    | NFS-100%      $2,839,392   | | |                             |    |               ----       |   |                           |
    ------------------------------ | |Gates-100%                   |    |NW Corp.-100%  $7,000,000 |   |NGH-100%                   |
                                   | -------------------------------    ----------------------------   -----------------------------
                                   |
                                   | -------------------------------
                                   | |     NEVADA INDEPENDENT      |
                                   | |   COMPANIES-CONSTRUCTION    |
                                   --|                             |
                                   | |Common Stock:  1,000 Shares  |
                                   | |------------                 |
                                   | |                             |
                                   | |Gates-100%                   |
                                   | -------------------------------
                                   |
                                   | -------------------------------
                                   | |     NEVADA INDEPENDENT      |
                                   | | COMPANIES-HOSPITALITY AND   |       Subsidiary Companies      - Solid Line
                                   --|         ENTERTAINMENT       |       Contractual Association   - Double Line
                                     |                             |       Limited Liability Company - Dotted Line
                                     |Common Stock:  1,000 Shares  |
                                     |Gates-100%                   |       December 31, 1999
                                     -------------------------------






                                                                                                                    Page 2
</TABLE>

<PAGE>   96









Item 27.      NUMBER OF CONTRACT OWNERS


              The number of contract owners of Qualified and Non-Qualified
              Contracts as of January 31, 2000 was 51,076 and 67,431
              respectively.


Item 28.      INDEMNIFICATION

              Provision is made in Nationwide's Amended and Restated Code of
              Regulations and expressly authorized by the General Corporation
              Law of the State of Ohio, for indemnification by Nationwide 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 Nationwide, 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 Nationwide pursuant to the
              foregoing provisions, Nationwide 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 Investment Services Corporation ("NISC") acts as
                     principal underwriter and general distributor for the
                     Nationwide Multi-Flex Variable Account, Nationwide Variable
                     Account, Nationwide Variable Account-II, Nationwide
                     Variable Account-5, Nationwide Variable Account-6,
                     Nationwide Variable Account-8, Nationwide Variable
                     Account-9, Nationwide Variable Account-10, Nationwide
                     Variable Account-11, 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 VL Separate Account-D, Nationwide VLI Separate
                     Account-2, Nationwide VLI Separate Account-3, Nationwide
                     VLI Separate Account-4, Nationwide VLI Separate Account-5,
                     Nationwide DC Variable Account, Nationwide DCVA-II, and the
                     NACo Variable Account, all of which are separate investment
                     accounts of Nationwide or its affiliates.



<PAGE>   97




              (b)                     NISC
                             DIRECTORS AND OFFICERS

<TABLE>
<CAPTION>
 ------------------------------------------------------------------------------------------------------------------
                                                                     POSITIONS AND OFFICES
       NAME AND BUSINESS ADDRESS                                        WITH UNDERWRITER
 ------------------------------------------------------------------------------------------------------------------
<S>                                               <C>
 Joseph J. Gasper                                                  Chairman of the Board and
 One Nationwide Plaza                                                       Director
 Columbus, OH 43215
 ------------------------------------------------------------------------------------------------------------------
 Dimon R. McFerson                                               Chairman and Chief Executive
 One Nationwide Plaza                                                 Officer and Director
 Columbus, OH 43215
 ------------------------------------------------------------------------------------------------------------------
 Richard A. Karas                                                  Vice Chairman and Director
 One Nationwide Plaza
 Columbus, OH 43215
 ------------------------------------------------------------------------------------------------------------------
 Duane C. Meek                                                             President
 One Nationwide Plaza
 Columbus, OH 43215
 ------------------------------------------------------------------------------------------------------------------
 Philip C. Gath                                                             Director
 One Nationwide Plaza
 Columbus, OH 43215
 ------------------------------------------------------------------------------------------------------------------
 Susan A. Wolken                                                            Director
 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
 ------------------------------------------------------------------------------------------------------------------
 Mark R. Thresher                                             Senior Vice President and Treasurer
 One Nationwide Plaza
 Columbus, OH 43215
 ------------------------------------------------------------------------------------------------------------------
 Barbara J. Shane                                             Vice President - Compliance Officer
 Two Nationwide Plaza
 Columbus, OH 43215
 ------------------------------------------------------------------------------------------------------------------
 Alan A. Todryk                                                    Vice President - Taxation
 One Nationwide Plaza
 Columbus, OH 43215
 ------------------------------------------------------------------------------------------------------------------
 John F. Delaloye                                                     Assistant Secretary
 One Nationwide Plaza
 Columbus, OH 43215
 ------------------------------------------------------------------------------------------------------------------
 Glenn W. Soden                                                       Assistant Secretary
 One Nationwide Plaza
 Columbus, OH 43215
 ------------------------------------------------------------------------------------------------------------------
 E. Gary Berndt                                                       Assistant Treasurer
 One Nationwide Plaza
 Columbus, OH 43215
 ------------------------------------------------------------------------------------------------------------------
</TABLE>





<PAGE>   98



                                       NISC
                             DIRECTORS AND OFFICERS
<TABLE>
<CAPTION>
 ------------------------------------------------------------------------------------------------------------------
                                                                     POSITIONS AND OFFICES
       NAME AND BUSINESS ADDRESS                                        WITH UNDERWRITER
 ------------------------------------------------------------------------------------------------------------------
<S>                                                                 <C>
 Duane M. Campbell                                                    Assistant Treasurer
 One Nationwide Plaza
 Columbus, OH 43215
 ------------------------------------------------------------------------------------------------------------------
 Terry C. Smetzer                                                     Assistant Treasurer
 One Nationwide Plaza
 Columbus, OH 43215
 ------------------------------------------------------------------------------------------------------------------
</TABLE>




<PAGE>   99


<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
                 Investment
                  Services
                 Corporation
</TABLE>

Item 30.      LOCATION OF ACCOUNTS AND RECORDS
              John Davis
              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 contracts which are issued
              pursuant to Section 403(b) of the Internal Revenue Code are issued
              by Nationwide 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 Internal Revenue Code.

              Nationwide 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 Nationwide.





<PAGE>   100


                          Independent Auditors' Consent

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




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 LLP


Columbus, Ohio


April 28, 2000




<PAGE>   101


                                   SIGNATURES


As required by the Securities Act of 1933, and the Investment Company Act of
1940, the Registrant, NATIONWIDE VARIABLE ACCOUNT-II, certifies that it meets
the requirements of Securities Act Rule 485(b) for effectiveness of this
Post-Effective Amendment No. 16 and has caused this Post-Effective Amendment No.
16 to be signed on its behalf in the City of Columbus, and State of Ohio, on
this 28th day of April, 2000.



<TABLE>
<S>                                                  <C>                        <C>
                                                                     NATIONWIDE VARIABLE ACCOUNT-II
                                                     ---------------------------------------------------------------
                                                                            (Registrant)
                                                                   NATIONWIDE LIFE INSURANCE COMPANY
                                                     ---------------------------------------------------------------
                                                                            (Depositor)

                                                                         By/s/STEVEN SAVINI, ESQ.
                                                     ---------------------------------------------------------------
                                                                           Steven Savini



As required by the Securities Act of 1933, this Post-Effective Amendment No. 16 has been signed by the following
persons in the capacities indicated on the 28th day of April, 2000.



               SIGNATURE                                 TITLE
LEWIS J. ALPHIN                                        Director
- ----------------------------------------
Lewis J. Alphin
A. I. BELL                                             Director
- ----------------------------------------
A. I. Bell
KENNETH D. DAVIS                                       Director
- ----------------------------------------
Kenneth D. Davis
KEITH W. ECKEL                                         Director
- ----------------------------------------
Keith W. Eckel
Willard J. Engel                                       Director
- ----------------------------------------
Willard J. Engel
Fred C. Finney                                         Director
- ----------------------------------------
Fred C. Finney
Joseph J. Gasper                             President and Chief Operating
- ----------------------------------------
Joseph J. Gasper                                 Officer and Director
Dimon R. MCFerson                            Chairman and Chief Executive
- ----------------------------------------
Dimon R. McFerson                                Officer and Director
David O. Miller                                Chairman of the Board and
- ----------------------------------------
David O. Miller                                        Director
Yvonne L. Montgomery                                   Director
- ----------------------------------------
Yvonne L. Montgomery
Robert A. Oakley                          Executive Vice President and Chief
- ----------------------------------------
Robert A. Oakley                                   Financial Officer
Ralph m. paige                                         Director
- ----------------------------------------
Ralph M. Paige
James F. Patterson                                     Director
- ----------------------------------------
James F. Patterson
Arden L. Shisler                                       Director                        By /s/ STEVEN SAVINI, ESQ.
- ----------------------------------------                                        --------------------------------------
Arden L. Shisler                                                                          Steven  Savini
Robert L. Stewart                                      Director                           Attorney-in-Fact
- ----------------------------------------
Robert L. Stewart
Nancy C. Thomas                                        Director
- ----------------------------------------
Nancy C. Thomas
</TABLE>




<PAGE>   1
                           MARKETING COORDINATION AND
                        ADMINISTRATIVE SERVICES AGREEMENT


This Agreement entered into this 1st day of May, 2000, between Nationwide Life
Insurance Company ("Nationwide"), and Nationwide Investment Services Corporation
("NISC").

Nationwide proposes to develop, issue and administer, and NISC proposes to
provide the exclusive national distribution services for certain annuity and
life products (the "Products"). The parties hereby agree as follows:

A.       ADMINISTRATION OF PRODUCTS

         1.       Appointment of Product Administration

                  Nationwide is hereby appointed Product Administrator for the
                  Products.

         2.       Duties of Nationwide

                  Nationwide will perform in a proper and timely manner, those
                  functions enumerated in the column marked "Nationwide" in the
                  "Analysis of Administrative Functions," attached hereto as
                  EXHIBIT A, and incorporated herein by reference.

         3.       Duties of NISC

                  NISC will perform in a proper and timely manner, those
                  functions enumerated in the column marked "NISC" in the
                  "Analysis of Administrative Functions," attached hereto as
                  EXHIBIT A, and incorporated herein by reference.

B.       MARKETING COORDINATION AND SALES ADMINISTRATION

         1.       Distribution of Products

                  The Products will be distributed through registered
                  representatives of NASD broker-dealer firms, appointed by
                  Nationwide, who shall be duly qualified and licensed as agents
                  (the "Agents"), in accordance with applicable state insurance
                  authority.

         2.       NISC shall be the exclusive National Distributor of the
                  Products.

<PAGE>   2
         3.       Appointment and Termination of Agents

                  Appointment and termination of Agents shall be processed and
                  executed by Nationwide. NISC reserves the right to require
                  Nationwide to consult with it regarding licensing decisions.

         4.       Advertising

                  NISC shall not print, publish or distribute any advertisement,
                  circular or document relating to the Products or relating to
                  Nationwide unless such advertisement, circular or document has
                  been approved in writing by Nationwide. Such approval shall
                  not be unreasonably withheld, and shall be given promptly,
                  normally within five (5) business days. Neither Nationwide nor
                  any of its affiliates shall print, publish or distribute any
                  advertisement, circular or document relating to the Products
                  or relating to NISC unless such advertisement, circular or
                  document has been approved in writing by NISC. Such approval
                  shall not be unreasonably withheld, and shall be given
                  promptly, normally within five (5) business days. However,
                  nothing herein shall prohibit any person from advertising the
                  Products on a generic basis.

         5.       Marketing Conduct

                  The parties will jointly develop standards, practices and
                  procedures respecting the marketing of the Products. Such
                  standards, practices and procedures are intended to help
                  Nationwide meet its obligations as an issuer under the
                  securities laws, to assure compliance with state insurance
                  laws, and to help NISC meet its obligations under the
                  securities laws as National Distributor. These standards,
                  practices and procedures are subject to continuing review and
                  neither Nationwide nor NISC will object unreasonably to
                  changes to such standards, practices and procedures
                  recommended by the other to comply with the intent of this
                  provision.

         6.       Sales Material and Other Documents

                  a.       Sales Material

                           1)       Nationwide shall develop and prepare all
                                    promotional material to be used in the
                                    distribution of the Products, in
                                    consultation with NISC.

                           2)       Nationwide is responsible for the printing
                                    and the expense of providing such
                                    promotional material.

                           3)       Nationwide is responsible for approval of
                                    such promotional material by state insurance
                                    regulators, where required.
<PAGE>   3

                           4)       NISC and Nationwide agree to abide by the
                                    Advertising and Sales Promotion Material
                                    Guidelines, attached hereto as EXHIBIT B,
                                    and incorporated herein by reference.

                  b.       Prospectuses

                           1)       Nationwide is responsible for the
                                    preparation and regulatory clearance of any
                                    required registration statements and
                                    prospectuses for the Products.

                           2)       Nationwide is responsible for the printing
                                    of Product prospectuses in such quantities
                                    as the parties agree are necessary to assure
                                    sufficient supplies.

                           3)       Nationwide is responsible for supplying
                                    Agents with sufficient quantities of Product
                                    prospectuses.

                  c.       Contracts, Applications and Related Forms

                           1)       Nationwide, in consultation with NISC, is
                                    responsible for the design and printing of
                                    adequate supplies of Product applications,
                                    contracts, related forms, and such service
                                    forms as the parties agree are necessary.

                           2)       Nationwide is responsible for supplying
                                    adequate quantities of all such forms to the
                                    Agents.

         7.       Appointment of Agents

                  a.       NISC will assist Nationwide in facilitating the
                           appointment of Agents by Nationwide.

                  b.       Nationwide will forward all appointment forms and
                           applications to the appropriate states and maintain
                           all contacts with the states.

                  c.       Nationwide will maintain appointment files on Agents,
                           and NISC will have access to such files as needed.

         8.       Licensing and Appointment Guide

                  Nationwide shall provide to NISC a Licensing and Appointment
                  Guide (as well periodic updates thereto), setting forth the
                  requirements for licensing and appointment, in such quantities
                  as NISC may reasonably require.
<PAGE>   4
         9.       Other

                  a.       Product Training

                           Nationwide is responsible for any Product training
                           for the Agents.

                  b.       Field Sales Material

                           1)       Nationwide, in consultation with NISC, is
                                    responsible for the development, printing
                                    and distribution of non-public field sales
                                    material to be used by Agents.

                           2)       NISC shall have the right to review all
                                    field sales materials and to require any
                                    modification mandated by regulatory
                                    requirements.

                  c.       Production Reports

                           Nationwide will deliver to NISC the items listed in
                           Production Reports to be Provided, attached hereto as
                           EXHIBIT C, and incorporated herein by reference.

                  d.       Customer Service

                           Each party will notify the other of all material
                           pertinent inquiries and complaints it receives, from
                           whatever source and to whomever directed, and will
                           consult with the other in responding to such
                           inquiries and complaints.

                  e.       Records and Books

                           All books and records maintained by Nationwide in
                           connection with the offer and sale of variable
                           annuity interests funded by a Separate Account are
                           maintained and preserved in conformity with the
                           requirements of Rule 17a-3 and 17a-4 under the 1934
                           Exchange Act, to the extent such requirements are
                           applicable to the variable annuity operations.

                           All such books and records are maintained and held by
                           Nationwide on behalf of and as agent for NISC, whose
                           property they are and shall remain. Such books and
                           records are at all times subject to inspection by the
                           Securities and Exchange Commission and the National
                           Association of Securities Dealers, Inc.

<PAGE>   5
C.       GENERAL PROVISIONS

         1.       Waiver

                  The forbearance or neglect of either party to insist upon
                  strict compliance by the other with any of the provisions of
                  this Agreement, whether continuing or not, or to declare a
                  forfeiture of termination against the other, shall not be
                  construed as a waiver of any rights or privileges of the
                  forbearing party in the event of a further default or failure
                  of performance.

         2.       Limitations

                  Neither party shall have authority on behalf of the other to:
                  make, alter or discharge any contractual terms of the
                  Products; waive any forfeiture; extend the time of making any
                  contributions to the products; guarantee dividends; alter the
                  forms which either may prescribe; nor substitute other forms
                  in place of those prescribed by the other.

         3.       Binding Effect

                  This Agreement shall be binding on and shall inure to the
                  benefit of the parties to it and their respective successors
                  and assigns, provided that neither party shall assign or
                  sub-contract this Agreement or any rights or obligations
                  hereunder without prior written consent of the other.

         4.       Indemnification

                  Each party ("Indemnifying Party") hereby agrees to release,
                  indemnify and hold harmless the other party, its officers,
                  directors, employers, agents, servants, predecessors or
                  successors from any claims or liability arising out of the
                  acts or omissions of the Indemnifying Party not authorized by
                  this Agreement, including the violation of any federal or
                  state law or regulation.

         5.       Notices

                  All notices, requests, demands and other communication under
                  this Agreement shall be in writing and shall be deemed to have
                  been given on the date of service if served personally on the
                  party to whom notice is to be given, or on the date of mailing
                  if sent postage prepaid by First Class Mail, Registered or
                  Certified mail, by overnight mail, properly addressed as
                  follows:

                  TO NATIONWIDE:
                  Nationwide Life Insurance Company
                  Michael C. Butler, Vice President-Sales
                  Three Nationwide Plaza
                  Columbus, Ohio  43215

<PAGE>   6
                  TO NISC:
                  Nationwide Investment Services Corporation.
                  Barbara Shane, Vice President-Compliance Officer
                  Two Nationwide Plaza
                  Columbus, Ohio 43215

         6.       Governing Law

                  This Agreement shall be construed in accordance with and
                  governed by the laws of the State of Ohio.

         7.       Arbitration

                  The parties agree that misunderstandings or disputes arising
                  from this Agreement shall be decided by arbitration, conducted
                  upon request of either party before three arbitrators (unless
                  the parties agree on a single arbitrator) designated by the
                  American Arbitration Association, and in accordance with the
                  rules of such Association. The expenses of the arbitration
                  proceedings conducted hereunder shall be borne equally by both
                  parties.

         8.       Confidentiality

                  Any information, documents and materials, whether printed or
                  oral, furnished by either party or its agents or employees to
                  the other shall be held in confidence. No such information
                  shall be given to any third party, other than to such
                  sub-contractors of NISC as may be permitted herein, or under
                  requirements of a lawful authority, without the express
                  written consent of the other party.

D.       TERM OF AGREEMENT

         This Agreement, including the Exhibits attached hereto, shall remain in
         full force and effect until terminated, and may be amended only by
         mutual agreement of the parties in writing. Any decision by either
         party to cease issuance or distribution of any specific Product shall
         not effect a termination of the Agreement unless such termination is
         mutually agreed upon, or unless notice is given pursuant to Section
         E.2. hereof.


E.       TERMINATION

         1.       Either party may terminate this Agreement for cause at any
                  time, upon written notice to the other, if the other knowingly
                  and willfully: (a) fails to comply with the laws or
                  regulations of any state or governmental agency or body having
                  jurisdiction over the sale of insurance or securities; (b)
                  misappropriates any money or property belonging to the other;
                  (c) subjects the other to any actual or potential liability
                  due to misfeasance, malfeasance, or nonfeasance; (d) commits
                  any fraud upon the other; (e) has an assignment for the
                  benefit of creditors; (f) incurs bankruptcy; or (g) commits a
                  material breach of this Agreement.
<PAGE>   7
         2.       Either party may terminate this Agreement, without regard to
                  cause, upon six months prior written notice to the other.

         3.       In the event of termination of this Agreement, the following
                  conditions shall apply:

                  a)       The parties irrevocably acknowledge the continuing
                           right to use any Product trademark that might then be
                           associated with any Products, but only with respect
                           to all business in force at the time of termination.

                  b)       In the event this Agreement is terminated the parties
                           will use their best efforts to preserve in force the
                           business issued pursuant to this Agreement.

         IN WITNESS WHEREOF, the parties hereto have executed this Agreement to
be effective as of the date first above written.

                                      NATIONWIDE LIFE INSURANCE
                                      COMPANY

                                      By:  __________________________
                                             Michael C. Butler
                                      Title: Vice President - Sales


                                      NATIONWIDE INVESTMENT SERVICES
                                      CORPORATION

                                      By:  ________________________
                                             Barbara Shane
                                      Title: Vice President - Compliance Officer


<PAGE>   8



                                    EXHIBIT A

                      ANALYSIS OF ADMINISTRATIVE FUNCTIONS

A.       PRODUCT UNDERWRITING/ISSUE


NATIONWIDE                                NISC

- - Establishes underwriting criteria for   - Consults with regard to new business
application processing and rejections.     procedures and processing.

- - Reviews the completed application.
Applies underwriting/issue criteria to
application.

- - Notifies Agent and/or customer of
any error or missing data necessary to
underwrite application and establish
records for owner of Product ("Contract
Owner").

- - Prepares policy data page for
approved business and mails with policy
to Contract Owner.

- - Establishes and maintains all records
required for each Contract Owner, as
applicable.

- - Prepares and mails confirmation and
other statements to Contract Owners and
Agents, as required.

- - Prints, provides all forms ancillary
to issue of contract/policy forms for
Products.

- - Maintains supply of approved specimen
policy forms and all ancillary forms,
distributes same to Agents.



<PAGE>   9

B.       BILLING AND COLLECTION

NATIONWIDE

- - Receives premium/purchase
  payments and reconciles amount
  received with remittance media.

- - Updates Contract Owner records to
  reflect receipt of premium/purchase
  payment and performs accounting/
  investment allocation of each
  payment received.

- - Deposits all cash received under the
  Products in accordance with the
  terms of the Products.


C.       BANKING

NATIONWIDE

- - Balances, edits, endorses and prepares daily deposit.

- - Places deposits in depository account.

- - Prepares daily cash journal summary reports and
  maintains same for review by NISC.


<PAGE>   10



D.       PRICING/VALUATION/ACCOUNTING/TRADING

NATIONWIDE                             NISC

- - Maintains and makes available, as    - Cooperates in annual audit of separate
reasonably requested, records used in  account financials conducted for purposes
determining "Net Amount Available for  of financial statement certification and
Investment."                           publication.


- - Collects information needed in       - Will clear and settle Mutual Fund
determining Variable Account unit      trades on behalf of the separate accounts
values from the Funds including        using the National Securities Clearing
daily net asset value, capital         Corporation FUND/Serv System.
gains or dividend distributions,
and the number of Fund Shares
acquired or sold during the
immediately preceding valuation
period.

- - Performs daily unit valuation
calculation.




<PAGE>   11



E.       CONTRACT OWNER SERVICE/
         RECORD MAINTENANCE

NATIONWIDE                             NISC

- - Receives and processes all           - Accommodates customer service function
Contract Owner service requests,       by providing any supporting information
including but not limited to           or documentation which may be in the
informational requests, beneficiary    control of NISC.
changes, and transfers of Contract
Value among eligible investment
options.

- - Maintains daily records of all
changes made to Contract Owner
accounts.

- - Researches and responds to all
Contract Owner/Agent inquiries.

- - Keeps all required Contract Owner
records.

- - Maintains adequate number of toll
free lines to service Contract Owner/
Agent inquiries.


F.       DISBURSEMENTS (SURRENDERS,
         DEATH CLAIMS, LOANS)

NATIONWIDE                             NISC

- - Receives and processes surrenders,
loans, and death claims in accordance
with established guidelines.

- - Prepares checks for surrenders,
loans, and death claims, and forwards
to Contract Owner or Beneficiary.
Prepares and mails confirmation
statement of disbursement to Contract
Owner/Beneficiary with copy to Agent.



<PAGE>   12



G.       COMMISSIONS

NATIONWIDE                             NISC

- - Ascertains, on receipt of            - Receives and performs record keeping
applications, whether writing Agent    for investment company payments made
is appropriately licensed.             under a 12b-1 Plan.

- - Pays commissions and other fees
in accordance with agreements
relating to same.

H.       PROXY PROCESSING

NATIONWIDE                             NISC

- - Receives record date information
from Funds Receives proxy
solicitation materials from Funds.

- - Prepares Voting Instruction cards
and mails solicitation, if necessary.

- - Tabulates and votes all Fund Shares
in accordance with SEC requirements.


I.       PERIODIC REPORTS TO CONTRACT OWNERS

NATIONWIDE                             NISC

- - Prepares and mails quarterly and
annual Statements of Account to
Contract Owners.

- - Prepares and mails all semi-annual
and annual reports of Variable
Account(s) to Contract Owners.



<PAGE>   13




J.       REGULATORY/STATEMENT REPORTS

NATIONWIDE                             NISC

- - Prepares and files Separate Account  - Prepares and files periodic FOCUS
Annual Statements.                     Reports with the NASDR and SEC, as
                                       applicable.

- - Prepares and mails the appropriate,  - Prepares and files annual audited
required IRS reports at the Contract   financial statements with required
Owner level. Files same with required  regulatory agencies.
regulatory agencies.

- - Prepares and files form N-SAR for
the Separate Account.

K.       PREMIUM TAXES

NATIONWIDE                             NISC

- - Collects, pays and accounts for
premium taxes as appropriate.

- - Prepares and maintains all premium
tax records by state.

- - Maintains liabilities in General
Account ledger for accrual of premium
tax collected.

- - Integrates all company premium taxes
due and performs related accounting.


L.       FINANCIAL AND MANAGEMENT REPORTS

NATIONWIDE                             NISC

- - Provides periodic reports in         - Provides periodic reports in accordance
accordance with the Schedule of        with the Schedule of Reports to be
Reports to be prepared jointly by      prepared jointly by Nationwide and NISC.
Nationwide and NISC. (See EXHIBIT C)   (See EXHIBIT C)


<PAGE>   14

M.       AGENT LICENSE RECORDKEEPING

NATIONWIDE                             NISC

- - Receives, establishes, processes,    - Maintains securities registrations and
and maintains Agent appointment        assumes supervisory responsibility for
records.                               representatives of affiliated sales and
                                       marketing companies involved in the
                                       wholesale distribution of Nationwide
                                       variable contract products.

                                       - Maintains training, supervisory, and
                                       other required records for and on behalf
                                       of registered representatives of NISC.




<PAGE>   15

                                    EXHIBIT B

               ADVERTISING AND SALES PROMOTION MATERIAL GUIDELINES
                       FOR APPROVAL BY NATIONWIDE AND NISC

In order to assure compliance with state and federal regulatory requirements and
to maintain control over the distribution of promotional materials dealing with
the Products, Nationwide and NISC require that all variable contract promotional
materials be reviewed and approved by both Nationwide and NISC prior to their
use. These guidelines are intended to provide appropriate regulatory and
distribution controls.

1.       Sufficient lead time must be allowed in the submission of all
         promotional material. Nationwide and NISC shall approve in writing all
         promotional material. Such approval shall not be unreasonably withheld,
         and shall be given promptly, normally within five (5) days.

2.       All promotional material will be submitted in "draft" form to permit
         any changes or corrections to be made prior to the printing.

3.       Nationwide and NISC will provide each other with details as to each and
         every use of all promotional material submitted. Approval for one use
         will not constitute approval for any other use. Different standards of
         review may apply when the same advertising material is intended for
         different uses. The following information will be provided for each
         item of promotional material:

         a.       In what jurisdiction(s) the material will be used.
         b.       Whether distribution will be to broker/dealer, entity,
                  participant, etc.
         c.       How the material will be used (e.g., brochure, mailing, web
                  site, etc.)
         d.       The projected date of initial use.

4.       Each party will advise the other of the date it discontinues the use of
         any material.

5.       Any changes to previously approved promotional material must be
         resubmitted, following these procedures. When approved material is to
         be put to a different use, request for approval of the material for the
         new use must be submitted.

6.       Nationwide will assign a form number to each item of advertising and
         sales promotional material. This number will appear on each piece of
         advertising and sales promotional material. It will be used to aid in
         necessary filings, and to maintain appropriate controls.

7.       Nationwide and NISC will provide written approval for all material to
         be used.

8.       Nationwide will be responsible to effect necessary state filings.

9        NISC will coordinate SEC/NASD filings of sales and promotional
         material.

10.      All telephone communication and written correspondence regarding
         promotional materials should be directed to Office of Product and
         Market Compliance, Nationwide Life Insurance Company, One Nationwide
         Plaza, Columbus, Ohio 43215



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