NATIONWIDE MULTI FLEX VARIABLE ACCOUNT
485BPOS, 1995-08-30
Previous: MAXIM SERIES FUND INC, NSAR-A, 1995-08-30
Next: SIT GROWTH & INCOME FUND INC, N-30D, 1995-08-30



<PAGE>   1
            As filed with the Securities and Exchange Commission.
                                                       '33 Act File No. 2-75174
                                                       '40 Act File No. 811-3338

================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549

                                    FORM N-4

                  REGISTRATION STATEMENT UNDER THE SECURITIES
                                  ACT OF 1933

   
                       Post-Effective Amendment No. 20[x]
    
                                      and
                        REGISTRATION STATEMENT UNDER THE
                         INVESTMENT COMPANY ACT OF 1940

   
                              Amendment No. 21[x]
    

                     NATIONWIDE MULTI-FLEX VARIABLE ACCOUNT
                           (Exact Name of Registrant)

                       NATIONWIDE LIFE INSURANCE COMPANY
                              (Name of Depositor)
                                      
                  ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43218
       (Address of Depositor's Principal Executive Offices) (Zip Code)
                                      
      Depositor's Telephone Number, including Area Code:  (614) 249-7111
                                      
GORDON E. MCCUTCHAN, SECRETARY, ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43218-2437
                   (Name and Address of Agent for Service)

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

[  ]  immediately upon filing pursuant to paragraph (b) of Rule 485
   
[ X]  on September 4, 1995 pursuant to paragraph (b) of Rule 485
    
[  ]  60 days after filing pursuant to paragraph (a) of Rule 485
[  ]  on (date) pursuant to paragraph (a) of Rule 485
[  ]  this post-effective amendment designates a new effective date for a
      previously filed post-effective amendment.

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

                                   1 of 108
                                                                        REDLINED
<PAGE>   2
<TABLE>
                                     NATIONWIDE MULTI-FLEX VARIABLE ACCOUNT
                                     REFERENCE TO ITEMS REQUIRED BY FORM N-4
<CAPTION>
N-4        ITEM                                                                                      PAGE
- ---        ----                                                                                      ----
<S>        <C>                                                                                       <C>
Part A     INFORMATION REQUIRED IN A PROSPECTUS
           Item 1.   Cover page   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  5
           Item 2.   Definitions  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  7
           Item 3.   Synopsis or Highlights   . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15
           Item 4.   Condensed Financial Information  . . . . . . . . . . . . . . . . . . . . . . . . 16
           Item 5.   General Description of Registrant, Depositor, and Portfolio Companies  . . . . . 20
           Item 6.   Deductions and Expenses  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 25
           Item 7.   General Description of Variable Annuity Contracts  . . . . . . . . . . . . . . . 28
           Item 8.   Annuity Period   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 32
           Item 9.   Death Benefit and Distributions  . . . . . . . . . . . . . . . . . . . . . . . . 35
           Item 10.  Purchases and Contract Value   . . . . . . . . . . . . . . . . . . . . . . . . . 40
           Item 11.  Redemptions  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 42
           Item 12.  Taxes  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 44
           Item 13.  Legal Proceedings  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 49
           Item 14.  Table of Contents of the Statement of Additional Information   . . . . . . . . . 49

Part B     INFORMATION REQUIRED IN A STATEMENT OF ADDITIONAL INFORMATION
           Item 15.  Cover Page   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 52
           Item 16.  Table of Contents  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 52
           Item 17.  General Information and History  . . . . . . . . . . . . . . . . . . . . . . . . 52
           Item 18.  Services   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 52
           Item 19.  Purchase of Securities Being Offered   . . . . . . . . . . . . . . . . . . . . . 52
           Item 20.  Underwriters   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 53
           Item 21.  Calculation of Performance   . . . . . . . . . . . . . . . . . . . . . . . . . . 53
           Item 22.  Annuity Payments   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 55
           Item 23.  Financial Statements   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 56

Part C     OTHER INFORMATION
           Item 24.  Financial Statements and Exhibits  . . . . . . . . . . . . . . . . . . . . . . . 88
           Item 25.  Directors and Officers of the Depositor  . . . . . . . . . . . . . . . . . . . . 90
           Item 26.  Persons Controlled by or Under Common Control with the Depositor or
                     Registrant   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 92
           Item 27.  Number of Contract Owners  . . . . . . . . . . . . . . . . . . . . . . . . . .  103
           Item 28.  Indemnification  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  103
           Item 29.  Principal Underwriter  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  103
           Item 30.  Location of Accounts and Records   . . . . . . . . . . . . . . . . . . . . . .  106
           Item 31.  Management Services  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  106
           Item 32.  Undertakings   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  106
</TABLE>





                                   2 of 108
<PAGE>   3
                     SUPPLEMENT DATED SEPTEMBER 4, 1995 TO
                      THE PROSPECTUS DATED MAY 1, 1995 FOR
                 INDIVIDUAL DEFERRED VARIABLE ANNUITY CONTRACTS
                                   ISSUED BY
                       NATIONWIDE LIFE INSURANCE COMPANY
                                  THROUGH ITS
                          MULTI-FLEX VARIABLE ACCOUNT

This supplement updates certain information contained in your Prospectus.
Please read it and keep it with your Prospectus for future reference.

Effective September 4, 1995, the following underlying Mutual Fund options will
be available.  Accordingly, the "SUMMARY OF CONTRACT EXPENSES" provision on
pages 8 through 9 of the Prospectus is hereby amended to include the following
expense information about these underlying Mutual Fund options.

<TABLE>
MUTUAL FUND ANNUAL EXPENSES3 (see footnote 3 on page 9 of the Prospectus)

        ------------------------------------------------------------------------------------
                                                Management     Other        Total Portfolio 
                                                   Fees       Expenses     Company Expenses
        ------------------------------------------------------------------------------------
        <S>                                        <C>          <C>            <C>
        Dreyfus Quality Bond Portfolio             0.65%        0.55%          1.20%
        ------------------------------------------------------------------------------------
        Strong Special Fund II                     1.00%        0.08%          1.08%
</TABLE>

The Mutual Fund expenses shown above are assessed at the underlying Mutual fund
level and are not direct charges against the Variable Account assets or
reductions from Contract Values.  These Mutual Fund expenses are taken into
consideration in computing each Mutual Fund's net asset value, which is the
share price used to calculate the Variable Account's unit value.

                                    EXAMPLE

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

<TABLE>
<CAPTION>
 --------------------------------------------------------------------------------------------------------------
                      If you surrender your         If you do not surrender your        If you annuitize your
                    Contract at the end of the       Contract at the end of the      Contract at the end of the
                      applicable time period           applicable time period          applicable time period
 --------------------------------------------------------------------------------------------------------------
                  1 Yr.   3 Yrs.  5 Yrs.  10 Yrs.  1 Yr.  3 Yrs.  5 Yrs.  10 Yrs.  1 Yr.   3 Yrs.  5 Yrs. 10 Yrs.
 --------------------------------------------------------------------------------------------------------------
 <S>                <C>    <C>     <C>     <C>      <C>     <C>     <C>      <C>      <C>    <C>    <C>     <C>
 Dreyfus            98     131     173     310      28      86      146      310      *      86     146     310
 Quality Bond
 Portfolio
 --------------------------------------------------------------------------------------------------------------
 Strong Special     97     127     167     298      27      82      140      298      *      82     140     298
 Fund II, Inc.
 --------------------------------------------------------------------------------------------------------------

<FN>
* The Contract sold under this Prospectus does not permit annuitizations during the first two Contract years.
</TABLE>

The purpose of the Summary of Contract Expenses and Example is to assist the
Contract Owner in understanding the various costs and expenses that a Contract
Owner will bear directly or indirectly.  The expenses of the Multi-Flex
Variable Account as well as those of the underlying Mutual Fund options are
reflected in the table.  For more complete descriptions of the expenses of the
Multi-Flex Variable Account, see "Variable Account Charges, Purchase Payments,
and Other Deductions" on page 21 of the prospectus.  For more and complete 
information regarding expenses paid out of the assets of a particular Mutual 
Fund, see the Mutual Fund's prospectus.  Deductions for premium taxes may also 
apply (see "Premium Taxes" on page 23 of the prospectus).

The VARIABLE ACCOUNT provision for underlying Mutual Fund options available for
this Contract located on pages 16 through 20 of the Prospectus is also amended
to add the following information about the investment objectives of these
underlying Mutual Fund options.





                                   3 of 108
<PAGE>   4
Dreyfus Variable Investment Fund
       Dreyfus Variable Investment Fund is an open-end, diversified management
       investment company known as a mutual fund, that is intended to be a
       funding vehicle for variable annuity contracts and variable life
       insurance policies to be offered by the separate accounts of life
       insurance companies. The Dreyfus Corporation serves as the Fund's
       investment adviser.

       - The Dreyfus Quality Bond Portfolio

       Investment Objective:  To provide the maximum amount of current income
       to the extent consistent with the preservation of capital and the
       maintenance of liquidity.  The Quality Bond Portfolio invests in debt
       obligations of corporations, the U.S. Government and its agencies and
       instrumentalities, and major U.S. banking institutions.  At least 80% of
       the value of the Series net assets will consist of obligation of
       securities issued or guaranteed as to principal and interest by the U.S.
       Government or its agencies or instrumentalities and corporations which,
       at the time of purchase by the Series, are rated at least A by Moody's
       or Standard & Poor's, or determined to be of comparable quality by The
       Dreyfus Corporation.  The Quality Bond Portfolio also may invest in
       Municipal Obligations.  In addition, at least 65% of the value of the
       Series assets (except when maintaining a temporary defensive position)
       will be invested in bonds, debentures and other debt instruments.

Strong Variable Insurance Products Funds

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

       - Special Fund II, Inc.

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





                                   4 of 108
<PAGE>   5
                       NATIONWIDE LIFE INSURANCE COMPANY
                                  HOME OFFICE
                                P.O. BOX 182437
                           COLUMBUS, OHIO 43218-2437
                       1-800-451-0070, TDD 1-800-238-3035

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

    The Individual Deferred Variable Annuity Contracts described in this
Prospectus are flexible purchase payment contracts (collectively referred to as
the "Contracts").  References throughout shall also mean certificates issued
under Group Flexible Fund Retirement Contracts.  For group contracts,
references to "Contract Owner" shall mean the "Participant" unless the Plan
otherwise permits or requires the Contract Owner to exercise such rights under
the authority of the Plan terms.  The Contracts are sold to individuals for use
in retirement plans which may qualify for special federal tax treatment under
the Internal Revenue Code. Annuity payments under the Contracts are deferred
until a selected later date.

    Purchase payments are allocated to the Nationwide Multi-Flex Variable
Account ("Variable Account"), a separate account of Nationwide Life Insurance
Company (the "Company"). The Variable Account uses its assets to purchase
shares at net asset value in one or more of the following sub-accounts of the
underlying Mutual Fund options:

                            DREYFUS STOCK INDEX FUND

                        DREYFUS VARIABLE INVESTMENT FUND
                         - Dreyfus Small Cap Portfolio

               THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.

                   FIDELITY VARIABLE INSURANCE PRODUCTS FUND
                           - Equity-Income Portfolio
                              - High Income Fund*

                       NATIONWIDE SEPARATE ACCOUNT TRUST
                              - Money Market Fund
                             - Government Bond Fund
                              - Total Return Fund

                  NEUBERGER & BERMAN ADVISERS MANAGEMENT TRUST
                             - Balanced Portfolio

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



                                      1

                                   5 of 108
<PAGE>   6
   TCI PORTFOLIOS, INC., AN AFFILIATE OF TWENTIETH CENTURY COMPANIES, INC.
                                 - TCI Growth
                               - TCI Advantage

                   TEMPLETON VARIABLE PRODUCTS SERIES FUND
                             - International Fund

    This Prospectus provides you with the basic information you should know
about the Individual Deferred Variable Annuity Contracts issued by the
Nationwide Multi-Flex Variable Account before investing. You should read it and
keep it for future reference. A Statement of Additional Information dated May
1, 1995, containing further information about the Contracts and the Nationwide
Multi-Flex Variable Account has been filed with the Securities and Exchange
Commission. You can obtain a copy without charge from Nationwide Life Insurance
Company by calling the number listed above, or writing P. O. Box 182437,
Columbus, Ohio 43218-2437.  

   
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND 
EXCHANGE COMMISSION NOR HAS THE COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY 
OF THE PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.  
THE STATEMENT OF ADDITIONAL INFORMATION, DATED MAY 1, 1995, IS INCORPORATED 
HEREIN BY REFERENCE. THE TABLE OF CONTENTS FOR THE STATEMENT OF ADDITIONAL 
INFORMATION APPEARS ON PAGE 45 OF THE PROSPECTUS.
    

                 THE DATE OF THIS PROSPECTUS IS MAY 1, 1995.




                                      2


                                   6 of 108
<PAGE>   7
                          GLOSSARY OF SPECIAL TERMS

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

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

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

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

ANNUITY PAYMENT OPTION- The method for making annuity payments.  Several 
options are available under this Contract.  Annuity Unit- An accounting unit of
measure used to calculate the value of Variable Annuity payments.  

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

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

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

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

CONTINGENT OWNER- The Contingent Owner is named in the application and is 
subject to change by the Owner at any time.  If the Owner wishes to name a 
Contingent Owner, the Owner must do so in writing.  The Contingent Owner may be 
the recipient of certain rights or benefits under this Contract when the Owner 
dies before the Annuitization Date.  The Owner's right to name a Contingent 
Owner may be restricted under the provisions of the retirement or deferred 
compensation plan for which this Contract is issued.  For Contracts issued in 
the state of New York, references throughout this prospectus to "Contingent 
Owner" shall mean "Owner's Beneficiary." 

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

CONTRACT OWNER (OWNER)- The Contract Owner is the person who possesses all 
rights under the Contract, including the right to designate and change any 
designations of the Contingent Owner,


                                      3


                                   7 of 108
<PAGE>   8
Designated Annuitant, Contingent Designated Annuitant, Beneficiary, Contingent
Beneficiary, Annuity Payment Option, and the Annuity Commencement Date.

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

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

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

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

DESIGNATED ANNUITANT- The person designated prior to the Annuitization Date to 
receive annuity payments.  The Designated Annuitant is named on the Data Page, 
unless changed.  No change of Designated Annuitant may be made without the 
prior consent of the Company.  

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

GUARANTEED INTEREST ACCOUNT- The Guaranteed Interest Account is made up of all 
assets of the Company other than those in any segregated asset account.  For 
Contracts issued in the State of New York, references throughout this 
prospectus to "Guaranteed Interest Account" shall mean "Fixed Account." 

GUARANTEED INTEREST ACCOUNT CONTRACT VALUE- The sum of the value credited, 
including interest, to the Guaranteed Interest Account. 

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

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

MUTUAL FUNDS- The registered management investment companies specified in the
Contract application, in which the assets of the sub-accounts of the Nationwide
Multi-Flex Variable Account will be invested.  

NON-QUALIFIED CONTRACTS- Contracts other than Qualified Contracts, Individual 
Retirement Annuities of Tax Sheltered Annuities.


                                      4


                                   8 of 108
<PAGE>   9
NON-QUALIFIED PLANS- Retirement Plans which do not receive favorable tax
treatment under the provisions of the Internal Revenue Code.  

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

QUALIFIED CONTRACTS- Contracts issued under Qualified Plans.  

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

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

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

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

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

VARIABLE ACCOUNT CONTRACT VALUE-  The sum of the value of all Variable Account 
Accumulation Units in the Contract.  

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



                                      5

                                   9 of 108

<PAGE>   10
<TABLE>
                                                         TABLE OF CONTENTS

<S>                                                                                             <C>
GLOSSARY OF SPECIAL TERMS........................................................................3
SUMMARY OF CONTRACT EXPENSES.....................................................................8
SYNOPSIS........................................................................................11
CONDENSED FINANCIAL INFORMATION.................................................................12
NATIONWIDE LIFE INSURANCE COMPANY...............................................................16
THE VARIABLE ACCOUNT............................................................................16
        Dreyfus Stock Index Fund................................................................17
        The Dreyfus Socially Responsible Growth Fund, Inc.......................................17
        Dreyfus Variable Investment Fund........................................................17
        Fidelity Variable Insurance Products Fund...............................................17
        Nationwide Separate Account Trust.......................................................18
        Neuberger & Berman Advisers Management Trust............................................19
        Templeton Variable Products Series Fund.................................................19
        TCI Portfolios, Inc., Member of the Twentieth Century Family of Mutual Funds............19
        Voting Rights...........................................................................20
VARIABLE ACCOUNT CHARGES, PURCHASE PAYMENTS, AND OTHER DEDUCTIONS...............................21
        Mortality Risk Charge...................................................................21
        Expense Risk Charge.....................................................................21
        Contingent Deferred Sales Charge........................................................21
        Elimination of Contingent Deferred Sales Charge.........................................22
        Contract Maintenance Charge and Administration Charge...................................23
        Premium Taxes...........................................................................23
        Expenses of Variable Account............................................................24
        Investments of The Variable Account.....................................................24
        Right To Revoke.........................................................................24
        Transfers...............................................................................24
        Assignment..............................................................................25
        Loan Privilege..........................................................................26
        Beneficiary Provisions..................................................................27
        Ownership Provisions....................................................................27
        Substitution of Securities..............................................................28
        Contract Owner Inquiries................................................................28
ANNUITY PAYMENT PERIOD-VARIABLE ACCOUNT.........................................................28
        Value Of An Annuity Unit................................................................29
        Assumed Investment Rate.................................................................29
        Frequency And Amount Of Annuity Payments................................................29
        Annuity Commencement Date...............................................................29
        Change In Annuity Commencement Date.....................................................30
        Change In Form Of Annuity...............................................................30
        Annuity Payment Options.................................................................30
        Death of Contract Owner.................................................................31
        Death Benefit Prior To The Annuitization Date...........................................32
        Death Benefit After The Annuitization Date..............................................32
</TABLE>


                                       6


                                   10 of 108

<PAGE>   11
<TABLE>
<S>                                                                                                   <C>
        Required Distribution For Qualified Plans or Tax Sheltered Annuities..........................33
        Required Distributions For Individual Retirement Annuities....................................34
        Generation-Skipping Transfers.................................................................35
GENERAL INFORMATION...................................................................................35
        Contract Owner Services.......................................................................35
        Statements and Reports........................................................................36
        Allocation Of Purchase Payments And Contract Value............................................36
        Value of a Variable Account Accumulation Unit.................................................37
        Net Investment Factor.........................................................................37
        Valuation Of Assets...........................................................................38
        Determining The Contract Value................................................................38
        Surrender(Redemption).........................................................................38
        Surrenders Under A Qualified Plan or Tax Sheltered Annuity Contract...........................39
        Taxes.........................................................................................40
        Non-Qualified Contracts.......................................................................41
        Diversification...............................................................................42
        Charge For Tax Provisions.....................................................................42
        Qualified Plans, Individual Retirement Annuities, Individual Retirement Accounts and
        Tax Sheltered Annuities.......................................................................43
        Advertising...................................................................................43
LEGAL PROCEEDINGS.....................................................................................45
TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION..............................................45
APPENDIX..............................................................................................46
</TABLE>


                                       7


                                   11 of 108

<PAGE>   12
<TABLE>
<CAPTION>
                                                          SUMMARY OF CONTRACT EXPENSES
<S>                                                                                                    <C>
CONTRACT OWNER TRANSACTION EXPENSES                                                                     7 %
      Maximum Contingent Deferred Sales Charge1   . . . . . . . . . . . . . . . . . . . . . . . .     -----  
                                                                                                      

                                               RANGE OF CONTINGENT DEFERRED SALES CHARGE OVER TIME

                                        Number of Completed Years from    Contingent Deferred Sales Load
                                           Date of Purchase Payment                 Percentage
                                                       0                                7%

                                                       1                                6%
                                                       2                                5%
                                                       3                                4%
                                                       4                                3%
                                                       5                                2%

                                                       6                                1%
                                                       7                                0%
                                                                                                      $30
ANNUAL CONTRACT MAINTENANCE CHARGE2 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    ------  
                                                                                                     
1       Starting with the second year after a purchase payment has been made, 10% of that purchase payment 
        may be withdrawn without imposition of a Contingent Deferred Sales Charge. This free withdrawal
        privilege is non-cumulative and must be used in the year available. Withdrawals may be restricted 
        for Contracts issued pursuant to the terms of a Tax Sheltered Annuity Plan or other Qualified Plan. 
        The Contingent Deferred Sales Charge is imposed only against purchase payments (see "Contingent
        Deferred Sales Charge").  

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


                                       8


                                   12 of 108

<PAGE>   13
<TABLE>
<S>                                                                                                  <C>
VARIABLE ACCOUNT ANNUAL EXPENSES
      Mortality and Expense Risk Charges  . . . . . . . . . . . . . . . . . . . . . . . . . . .      1.25%
                                                                                                     -----
      Administration Charge   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      0.05%
                                                                                                     -----
            Total Variable Account Annual Expenses  . . . . . . . . . . . . . . . . . . . . . .      1.30%
                                                                                                     -----
</TABLE>

<TABLE>
UNDERLYING MUTUAL FUND ANNUAL EXPENSES(3)
<CAPTION>
 -----------------------------------------------------------------------------------------
                                              Management     Other Expenses    Total Mutual
                                                 Fees                          Fund Expenses
 -----------------------------------------------------------------------------------------
 <S>                                             <C>              <C>              <C>
 Dreyfus Stock Index Fund                        0.14%            0.26%            0.40%
 -----------------------------------------------------------------------------------------
 The Dreyfus Socially Responsible Growth         0.00%            0.25%            0.25%
 Fund
 -----------------------------------------------------------------------------------------
 Dreyfus VIF Small Cap Portfolio                 0.23%            0.32%            0.55%
 -----------------------------------------------------------------------------------------
 Fidelity VIP Equity-Income Portfolio            0.52%            0.06%            0.58%
 -----------------------------------------------------------------------------------------
 Fidelity VIP High Income Fund                   0.61%            0.10%            0.71%
 -----------------------------------------------------------------------------------------
 NSAT Government Bond Fund                       0.50%            0.01%            0.51%
 -----------------------------------------------------------------------------------------
 NSAT Money Market Fund                          0.50%            0.04%            0.54%
 -----------------------------------------------------------------------------------------
 NSAT Total Return Fund                          0.50%            0.02%            0.52%
 -----------------------------------------------------------------------------------------
 N&B Adv. Mgt. Trust Balanced Portfolio          0.80%            0.17%            0.97%
 -----------------------------------------------------------------------------------------
 TCI Portfolio-TCI Growth                        1.00%            0.00%            1.00%
 -----------------------------------------------------------------------------------------
 TCI Portfolio-TCI Advantage                     1.00%            0.00%            1.00%
 -----------------------------------------------------------------------------------------
 Templeton VPSF-International Fund               0.50%            0.33%            0.83%
 -----------------------------------------------------------------------------------------
<FN>

(3)     The Mutual Fund expenses shown above are assessed at the underlying Mutual Fund level and are not direct 
        charges against Variable Account assets or reductions from Contract Values.  These underlying Mutual Fund 
        expenses are taken into consideration in computing each underlying Mutual Fund's net asset value, which is 
        the share price used to calculate the unit values under the Variable Account.
</TABLE>



                                       9



                                   13 of 108

<PAGE>   14
                                    EXAMPLE

The following chart depicts the dollar amount of expenses that would be
incurred under this Contract assuming a $1000 initial purchase payment and 5%
annual return. These dollar figures are illustrative only and should not be
considered a representation of past or future expenses.  Actual expenses may be
greater or lesser than those shown below. The expense amounts presented are
derived from a formula which allows the $30 Contract Maintenance Charge to be
expressed as a percentage of the average Contract account size for existing
Contracts. Since the average Contract account size for Contracts issued under
this Prospectus is greater than $1000, the expense effect of the Contract
Maintenance Charge is reduced accordingly.
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------
                       If you surrender your       If you do not surrender       If you annuitize your
                    Contract at the end of the   your Contract at the end of  Contract at the end of the
                      applicable time period     the applicable time period     applicable time period
- ---------------------------------------------------------------------------------------------------------
                      1      3      5      10    1 Yr.    3     5       10    1 Yr.    3     5      10
                     Yr.   Yrs.   Yrs.    Yrs.          Yrs.   Yrs.    Yrs.          Yrs.   Yrs.   Yrs.
- ---------------------------------------------------------------------------------------------------------
<S>                  <C>    <C>    <C>    <C>     <C>    <C>   <C>     <C>      <C>   <C>   <C>     <C>
Dreyfus Stock        90     106    131    225     20     61    104     225      *     61    104     225
Index Fund
- ---------------------------------------------------------------------------------------------------------
Dreyfus VIF Small    91     110    139    242     21     65    112     242      *     65    112     242
Cap Portfolio
- ---------------------------------------------------------------------------------------------------------
Dreyfus Socially     88     101    123    209     18     56     96     209      *     56     96     209
Responsible Growth
Fund
- ---------------------------------------------------------------------------------------------------------
Fidelity VIP         92     111    141    245     22     66    114     245      *     66    114     245
Equity-Income
Portfolio
- ---------------------------------------------------------------------------------------------------------
Fidelity VIP High    93     116    148    259     23     71    121     259      *     71    121     259
Income Fund
- ---------------------------------------------------------------------------------------------------------
NSAT Government      91     109    137    237     21     64    110     237      *     64    110     237
Bond Fund
- ---------------------------------------------------------------------------------------------------------
NSAT Money Market    91     110    139    241     21     65    112     241      *     65    112     241
Fund
- ---------------------------------------------------------------------------------------------------------
NSAT Total Return    91     110    138    239     21     65    111     239      *     65    111     239
Fund
- ---------------------------------------------------------------------------------------------------------
N&B Adv. Mgt.        96     124    162    286     26     79    135     286      *     79    135     286
Trust Balanced
Portfolio
- ---------------------------------------------------------------------------------------------------------
TCI Portfolio-       96     125    163    289     26     80    136     289      *     80    136     289
TCI Advantage
- ---------------------------------------------------------------------------------------------------------
TCI Portfolio-       96     125    163    289     26     80    136     289      *     80    136     289
TCI Growth
- ---------------------------------------------------------------------------------------------------------
Templeton VPSF-      94     119    154    272     24     74    127     272      *     74    127     272
International Fund
- ---------------------------------------------------------------------------------------------------------
<FN>
*The Contracts sold under this prospectus do not permit annuitizations during the first two Contract Years.  
</TABLE>

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


                                      10


                                   14 of 108

<PAGE>   15
                                    SYNOPSIS

        The Company does not deduct a sales charge from purchase payments made 
for these Contracts. However, if any part of the Contract Value of such 
Contracts is surrendered, the Company will, with certain exceptions, deduct 
from the Contract Owner's Contract Value a Contingent Deferred Sales Charge not
to exceed 7% of the lesser of the total of all purchase payments made within 84 
months prior to the date of the request to surrender, or the amount 
surrendered. This charge, when applicable, is imposed to permit the Company to 
recover sales expenses which have been advanced by the Company.  The Company 
will waive the Contingent Deferred Sales Charge under Tax Sheltered Annuity 
[403(b)] Contracts and 401 Contracts when the Contract Owner has participated 
in the Contract for 10 years with active deferrals, dies, becomes disabled, 
experiences a   hardship, separates from service and has participated in the 
Contract for 5 years, or annuitizes after completing 2 years in the Contract 
(see "Contingent Deferred Sales Charge").

        In addition, on each Contract Anniversary the Company will deduct an 
annual Contract Maintenance Charge of $30 from the Contract Value of the 
Contracts. The Company will also assess an Administration Charge equal to an 
annual rate of 0.05% of the daily net asset value of the Variable Account. 
These charges are to reimburse the Company for administrative expenses related 
to the issue and maintenance of the Contracts. The Company does not expect to 
recover from these charges an amount in excess of accumulated administrative 
expenses (see "Contract Maintenance Charge and Administration Charge").

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

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

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

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

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

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

                                      11


                                       
                                   15 of 108

<PAGE>   16
<TABLE>
CONDENSED FINANCIAL INFORMATION
Accumulation Unit Values for an Accumulation Unit outstanding throughout the period.
<CAPTION>
                                             Accumulation       Accumulation                          Number Of
                                              Unit Value         Unit Value      Percent Change      Accumulation
                                             At Beginning          At End        in Accumulation   Units At End Of
                            Fund              Of Period          Of Period         Unit Value         The Period       Year
                    ----------------------------------------------------------------------------------------------------------
                    <S>                       <C>                <C>            <C>                  <C>               <C>
                    Dreyfus Socially          10.000000          10.039093       0.39%                    16,111       1994
                    Responsible Growth     
                    Fund-Q            
                    ----------------------------------------------------------------------------------------------------------
                    Dreyfus Stock Index       10.271065          10.227308      -0.43%                   297,344       1994
                    Fund - Q               -----------------------------------------------------------------------------------
                                              10.000000          10.271065       2.71%                    65,529       1993
                    ----------------------------------------------------------------------------------------------------------
                    Dreyfus Variable          10.000000          10.374796       3.75%                   137,041       1994
                    Investment Fund-       
                    Small Cap           
                    Portfolio-Q 
                    ----------------------------------------------------------------------------------------------------------
                    Fidelity VIP              10.227513          10.808255       5.68%                 1,591,113       1994
                    Equity-                -----------------------------------------------------------------------------------
                    Income Portfolio-Q        10.000000          10.227513       2.28%                   345,527       1993
                    ----------------------------------------------------------------------------------------------------------
                    Fidelity VIP-High         10.000000           9.895223      -1.05%                    33,204       1994
                    Income                 
                    Portfolio-Q
                    ----------------------------------------------------------------------------------------------------------
                    NSAT Money Market         18.325918          18.790546       2.54%                 1,636,119       1994
                    Fund-Q*                -----------------------------------------------------------------------------------
                                              18.069824          18.325918       1.42%                 1,647,900       1993
                                           -----------------------------------------------------------------------------------
                                              17.705124          18.069824       2.06%                 1,840,923       1992
                                           -----------------------------------------------------------------------------------
                                              16.950132          17.705124       4.45%                 2,323,043       1991
                                           -----------------------------------------------------------------------------------
                                              15.891433          16.950132       6.66%                 2,678,914       1990
                                           -----------------------------------------------------------------------------------
                                              14.760926          15.891433       7.66%                 2,395,888       1989
                                           -----------------------------------------------------------------------------------
                                              13.935064          14.760926       5.93%                 2,117,718       1988
                                           -----------------------------------------------------------------------------------
                                              13.264408          13.935064       5.06%                 1,894,196       1987
                                           -----------------------------------------------------------------------------------
                                              12.611459          13.264408       5.18%                 1,403,782       1986
                                           -----------------------------------------------------------------------------------
                                              11.804454          12.611459       6.84%                 1,184,480       1985
                                           -----------------------------------------------------------------------------------
                                              10.818017          11.804454       9.12%                   907,023       1984
                    ----------------------------------------------------------------------------------------------------------
                    NSAT Government           26.318797          25.138302      -4.49%                 3,538,336       1994
                    Bond Fund-Q            -----------------------------------------------------------------------------------
                                              24.348055          26.318797       8.09%                 3,946,493       1993
                                           -----------------------------------------------------------------------------------
                                              22.869936          24.348055       6.46%                 2,650,975       1992
                                           -----------------------------------------------------------------------------------
                                              19.854919          22.869936      15.19%                 1,805,156       1991
                                           -----------------------------------------------------------------------------------
                                              18.372987          19.854919       8.07%                 1,291,591       1990
                                           -----------------------------------------------------------------------------------
                                              16.331709          18.372987      12.50%                 1,182,905       1989
                                           -----------------------------------------------------------------------------------
                                              15.312739          16.331709       6.65%                 1,184,100       1988
                                           -----------------------------------------------------------------------------------
                                              15.295126          15.312739       0.12%                 1,190,140       1987
                                           -----------------------------------------------------------------------------------
                                              13.449373          15.295126      13.72%                   948,476       1986
                                           -----------------------------------------------------------------------------------
                                              11.711200          13.449373      14.84%                   487,268       1985
                                           -----------------------------------------------------------------------------------
                                              10.543467          11.711200      11.08%                   248,950       1984
                    ----------------------------------------------------------------------------------------------------------

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

                                      12



                                   16 of 108

<PAGE>   17
<TABLE>
CONDENSED FINANCIAL INFORMATION (continued)
Accumulation Unit Values for an Accumulation Unit outstanding throughout the period.
<CAPTION>
                                             Accumulation       Accumulation                          Number Of
                                              Unit Value         Unit Value      Percent Change      Accumulation
                                             At Beginning          At End        in Accumulation   Units At End Of
                            Fund              Of Period          Of Period         Unit Value         The Period       Year
                    ---------------------------------------------------------------------------------------------------------
                    <S>                       <C>                <C>            <C>                   <C>              <C>
                    NSAT Total Return         40.671816          40.575816      -0.24%                5,094,417        1994
                    Fund-Q                -----------------------------------------------------------------------------------
                                              37.150744          40.671816       9.48%                4,467,810        1993
                                          -----------------------------------------------------------------------------------
                                              34.794462          37.150744       6.77%                3,578,781        1992
                                          -----------------------------------------------------------------------------------
                                              25.454897          34.794462      36.69%                2,974,227        1991
                                          -----------------------------------------------------------------------------------
                                              28.044760          25.454897      -9.23%                2,734,562        1990
                                          -----------------------------------------------------------------------------------
                                              25.094601          28.044760      11.76%                2,897,067        1989
                                          -----------------------------------------------------------------------------------
                                              21.178453          25.094601      18.49%                2,746,255        1988
                                          -----------------------------------------------------------------------------------
                                              21.612441          21.178453      -2.01%                2,885,264        1987
                                          -----------------------------------------------------------------------------------
                                              18.212306          21.612441      18.67%                2,541,305        1986
                                          -----------------------------------------------------------------------------------
                                              13.771764          18.212306      32.24%                1,607,130        1985
                                          -----------------------------------------------------------------------------------
                                              12.052054          13.771764      14.27%                  904,259        1984
                    ---------------------------------------------------------------------------------------------------------
                    TCI Portfolios,           13.030369          12.711014      -2.45%                1,855,905        1994
                    Inc.                  -----------------------------------------------------------------------------------
                    TCI Growth-Q              11.967533          13.030369       8.88%                1,492,249        1993
                                          -----------------------------------------------------------------------------------
                                              12.290177          11.967533      -2.63%                  846,374        1992
                                          -----------------------------------------------------------------------------------
                                              10.000000          12.290177      22.90%                   18,446        1991
                    ---------------------------------------------------------------------------------------------------------
                    TCI Portfolios,           11.343435          11.312248      -0.27%                  518,729        1994
                    Inc.                  -----------------------------------------------------------------------------------
                    TCI Advantage-Q           10.757355          11.343435       5.45%                  467,066        1993
                                          -----------------------------------------------------------------------------------
                                              11.325089          10.757355      -5.01%                  319,109        1992
                                          -----------------------------------------------------------------------------------
                                              10.000000          11.325089      13.25%                   10,677        1991
                    ---------------------------------------------------------------------------------------------------------
                    Templeton Variable        10.000000           9.913613      -0.86%                  161,196        1994
                    Products Series      
                    Fund-               
                    International Fund-Q
                    ---------------------------------------------------------------------------------------------------------
                    Neuberger & Berman        12.661508          12.077573      -4.61%                1,651,413        1994
                    Advisers Management   -----------------------------------------------------------------------------------
                    Trust                     12.050347          12.661508       5.07%                1,478,589        1993
                    Balanced Portfolio-Q  -----------------------------------------------------------------------------------
                                              11.299008          12.050347       6.65%                  743,274        1992
                                          -----------------------------------------------------------------------------------
                                              10.000000          11.299008      12.99%                   13,232        1991
                    ---------------------------------------------------------------------------------------------------------
</TABLE>

                                      13


                                       
                                   17 of 108

<PAGE>   18
<TABLE>
CONDENSED FINANCIAL INFORMATION (continued)
Accumulation Unit Values for an Accumulation Unit outstanding throughout the period.
<CAPTION>
                                             Accumulation       Accumulation                          Number Of
                                              Unit Value         Unit Value      Percent Change      Accumulation
                                             At Beginning          At End        in Accumulation   Units At End Of
                            Fund               Of Period         Of Period         Unit Value         The Period       Year
                    ---------------------------------------------------------------------------------------------------------
                    <S>                       <C>                <C>            <C>                   <C>              <C>
                    Dreyfus Socially          10.000000          10.039093      0.39%                    1,221        1994
                    Responsible Growth  
                    Fund-NQ
                    ---------------------------------------------------------------------------------------------------------
                    Dreyfus Stock Index       10.271065          10.227308     -0.43%                  185,724        1994
                    Fund - NQ            ------------------------------------------------------------------------------------
                                              10.000000          10.271065      2.71%                  100,168        1993
                    ---------------------------------------------------------------------------------------------------------
                    Dreyfus Variable          10.000000          10.374796      3.75%                   21,950        1994
                    Investment Fund-    
                    Small
                    Cap Portfolio-NQ
                    ---------------------------------------------------------------------------------------------------------
                    Fidelity VIP              10.227513          10.808255      5.68%                  917,381        1994
                    Equity-              ------------------------------------------------------------------------------------
                    Income Portfolio-NQ       10.000000          10.227513      2.28%                  368,492        1993
                    ---------------------------------------------------------------------------------------------------------
                    Fidelity VIP-High         10.000000           9.895223     -1.05%                    2,726        1994
                    Income              
                    Portfolio-NQ         
                    ---------------------------------------------------------------------------------------------------------
                    NSAT Money Market         19.911440          20.416267      2.54%                  831,132        1994
                    Fund-NQ*             ------------------------------------------------------------------------------------
                                              19.633190          19.911440      1.42%                  819,892        1993
                                         ------------------------------------------------------------------------------------
                                              19.236937          19.633190      2.06%                1,117,454        1992
                                         ------------------------------------------------------------------------------------
                                              18.416623          19.236937      4.45%                1,684,322        1991
                                         ------------------------------------------------------------------------------------
                                              17.266332          18.416623      6.66%                2,083,996        1990
                                         ------------------------------------------------------------------------------------
                                              16.038015          17.266332      7.66%                2,127,690        1989
                                         ------------------------------------------------------------------------------------
                                              15.140691          16.038015      5.93%                2,219,382        1988
                                         ------------------------------------------------------------------------------------
                                              14.412005          15.140691      5.06%                2,567,315        1987
                                         ------------------------------------------------------------------------------------
                                              13.702570          14.412005      5.18%                2,840,571        1986
                                         ------------------------------------------------------------------------------------
                                              12.825737          13.702570      6.84%                2,245,672        1985
                                         ------------------------------------------------------------------------------------
                                              11.753956          12.825737      9.12%                2,655,143        1984
                    ---------------------------------------------------------------------------------------------------------
                    NSAT Government           26.328516          25.147577     -4.49%                1,893,807        1994
                    Bond                 ------------------------------------------------------------------------------------
                    Fund-NQ                   24.357055          26.328516      8.09%                2,350,137        1993
                                         ------------------------------------------------------------------------------------
                                              22.878402          24.357055      6.46%                1,501,470        1992
                                         ------------------------------------------------------------------------------------
                                              19.862268          22.878402     15.19%                  976,874        1991
                                         ------------------------------------------------------------------------------------
                                              18.379796          19.862268      8.07%                  750,363        1990
                                         ------------------------------------------------------------------------------------
                                              16.337763          18.379796     12.50%                  756,058        1989
                                         ------------------------------------------------------------------------------------
                                              15.318418          16.337763      6.65%                  845,602        1988
                                         ------------------------------------------------------------------------------------
                                              15.300795          15.318418      0.12%                1,034,597        1987
                                         ------------------------------------------------------------------------------------
                                              13.454359          15.300795     13.72%                  985,017        1986
                                         ------------------------------------------------------------------------------------
                                              11.715541          13.454359     14.84%                  585,869        1985
                                         ------------------------------------------------------------------------------------
                                              10.547376          11.715541     11.08%                  198,420        1984
                    ---------------------------------------------------------------------------------------------------------
<FN>
*The 7-day yield on the Money Market Fund as of December 30, 1994 was 5.65%.
</TABLE>

                                      14



                                   18 of 108

<PAGE>   19
<TABLE>
CONDENSED FINANCIAL INFORMATION (continued)
Accumulation Unit Values for an Accumulation Unit outstanding throughout the period.
<CAPTION>
                                             Accumulation       Accumulation                          Number Of
                                              Unit Value         Unit Value      Percent Change      Accumulation
                                             At Beginning          At End        in Accumulation   Units At End Of
                            Fund               Of Period         Of Period         Unit Value         The Period       Year
                    ---------------------------------------------------------------------------------------------------------
                    <S>                       <C>                <C>            <C>                   <C>              <C>
                    NSAT Total Return         39.501981          39.408735      -0.24%                2,360,160        1994
                    Fund-NQ                ----------------------------------------------------------------------------------
                                              36.082181          39.501981       9.48%                2,184,517        1993
                                           ----------------------------------------------------------------------------------
                                              33.793676          36.082181       6.77%                1,671,604        1992
                                           ----------------------------------------------------------------------------------
                                              24.722750          33.793676      36.69%                1,370,409        1991
                                           ----------------------------------------------------------------------------------
                                              27.238121          24.722750      -9.23%                1,268,584        1990
                                           ----------------------------------------------------------------------------------
                                              24.372817          27.238121      11.76%                1,476,049        1989
                                           ----------------------------------------------------------------------------------
                                              20.569309          24.372817      18.49%                1,458,246        1988
                                           ----------------------------------------------------------------------------------
                                              20.990807          20.569309      -2.01%                1,853,494        1987
                                           ----------------------------------------------------------------------------------
                                              17.688466          20.990807      18.67%                1,823,424        1986
                                           ----------------------------------------------------------------------------------
                                              13.375648          17.688466      32.24%                1,182,002        1985
                                           ----------------------------------------------------------------------------------
                                              11.616965          13.375648      15.14%                  715,568        1984
                    ---------------------------------------------------------------------------------------------------------
                    TCI Portfolios,           13.030369          12.711014      -2.45%                1,058,520        1994
                    Inc.                   ----------------------------------------------------------------------------------
                    TCI Growth-NQ             11.967533          13.030369       8.88%                  984,830        1993
                                           ----------------------------------------------------------------------------------
                                              12.290177          11.967533      -2.63%                  508,166        1992
                                           ----------------------------------------------------------------------------------
                                              10.000000          12.290177      22.90%                   25,910        1991
                    ---------------------------------------------------------------------------------------------------------
                    TCI Portfolios,           11.343435          11.312248      -0.27%                  237,606        1994
                    Inc.                   ----------------------------------------------------------------------------------
                    TCI Advantage-NQ          10.757355          11.343435       5.45%                  225,188        1993
                                           ----------------------------------------------------------------------------------
                                              11.325089          10.757355      -5.01%                  163,922        1992
                                           ----------------------------------------------------------------------------------
                                              10.000000          11.325089      13.25%                    3,898        1991
                    ---------------------------------------------------------------------------------------------------------
                    TCI Portfolios,           11.701906          11.822996       1.03%                   25,000        1994
                    Inc. TCI               ----------------------------------------------------------------------------------
                    Advantage-                10.953160          11.701906       6.84%                   25,000        1993
                    NQ (Depositor Only)    ----------------------------------------------------------------------------------   
                                              11.380926          10.953160      -3.76%                   25,000        1992
                                           ----------------------------------------------------------------------------------
                                              10.000000          11.380926      13.81%                   25,000        1991
                    ---------------------------------------------------------------------------------------------------------
                    Templeton Variable        10.000000           9.913613      -0.86%                   24,273        1994
                    Products Series        
                    Fund-                  
                    International Fund-NQ
                    ---------------------------------------------------------------------------------------------------------
                    Neuberger & Berman        12.661508          12.077573      -4.61%                  844,181        1994
                    Advisers Management    ----------------------------------------------------------------------------------
                    Trust Balanced            12.050347          12.661508       5.07%                  927,960        1993
                    Portfolio-             ----------------------------------------------------------------------------------
                    NQ                        11.299008          12.050347       6.65%                  370,418        1992
                                           ----------------------------------------------------------------------------------
                                              10.000000          11.299008      12.99%                   14,765        1991
                    ---------------------------------------------------------------------------------------------------------
</TABLE>


                                      15




                                   19 of 108

<PAGE>   20
                       NATIONWIDE LIFE INSURANCE COMPANY

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

                              THE VARIABLE ACCOUNT

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

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

      Purchase payments are allocated within the Variable Account among one or
more sub-accounts made up of shares in the underlying Mutual Fund option(s)
designated by the Contract Owner.  There are two sub-accounts within the
Variable Account for each of the underlying Mutual Fund options which may be
designated by the Contract Owner.  One such sub-account contains the underlying
Mutual Fund shares attributable to Accumulation Units under Qualified Contracts
and one such sub-account contains the underlying Mutual Fund shares
attributable to Accumulation Units under Non-Qualified Contracts.  A summary of
investment objectives is contained in the description of each underlying Mutual
Fund option below.  More detailed information may be found in the current
prospectus for each underlying Mutual Fund offered. Such a prospectus for the
underlying Mutual Fund option(s) being considered must accompany this
Prospectus and should be read in conjunction herewith. A copy of each
prospectus may be obtained without charge from Nationwide Life Insurance
Company by calling 1-800-325-6434, TDD 1-800-238-3035 or writing P.O.  Box
182437, Columbus, Ohio 43218-2437.

      The underlying Mutual Fund options may also be available to registered
separate accounts offering variable annuity and variable life products of other
participating insurance companies, as well as to the Variable Account and other
separate accounts of the Company.  Although the Company does not anticipate any
disadvantages to this, there is a possibility that a material conflict may
arise between the interest of the Variable Account and one or more of the other
separate accounts participating in the underlying Mutual Funds.  A conflict may
occur due to a change in law affecting the operations of variable life and
variable annuity separate accounts, differences in the voting instructions of
the Contract Owners and those of other companies, or some other reason.  In the
event of conflict, the Company will take any steps necessary to protect
Contract Owners and variable annuity payees,


                                      16


                                   20 of 108

<PAGE>   21
including withdrawal of the Variable Account from participation in the
underlying Mutual Funds or Mutual Funds which are involved in the conflict.

DREYFUS STOCK INDEX FUND

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

     Investment Objective:  To provide investment results that correspond to
     the  price and yield performance of publicly traded common stocks in the
     aggregate,  as represented by the Standard & Poor's 500 Composite Stock
     Price Index.  The Fund is neither sponsored by nor affiliated with Standard
     & Poor's Corporation.  

THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.

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

     Investment Objective:  The Fund's primary goal is to provide capital growth
     through equity investment in companies that, in the opinion of the Fund's
     management, not only meet traditional investment standards, but which also 
     show evidence that they conduct their business in a manner that contributes
     to the enhancement of the quality of life in America. Current income is
     secondary to the primary goal.  

DREYFUS VARIABLE INVESTMENT FUND 

     Dreyfus Variable Investment Fund is an open-end, diversified management 
investment company, known as a mutual fund, that is intended to be a funding 
vehicle for variable annuity contracts and variable life insurance policies to 
be offered by the separate accounts of life insurance companies.  The Dreyfus
Corporation serves as the Fund's investment adviser.  

- - SMALL CAP PORTFOLIO

     Investment Objective:  Seeks to maximize capital appreciation.  The
     portfolio invests principally in common stocks.  This portfolio will be
     particularly alert to companies which The Dreyfus Corporation considers to
     be emerging smaller-sized companies which are believed to be characterized
     by new or innovative products, services or processes which should enhance
     prospects for growth in future earnings.  

FIDELITY VARIABLE INSURANCE PRODUCTS FUND 

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

                                      17


                                       
                                   21 of 108
<PAGE>   22
- - EQUITY-INCOME PORTFOLIO

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

- - HIGH INCOME PORTFOLIO

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

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

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

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

NATIONWIDE SEPARATE ACCOUNT TRUST

      Nationwide Separate Account Trust (the "Trust") is a diversified open-end
management investment company organized under the laws of Massachusetts by a
Declaration of Trust dated June 30, 1981, as subsequently amended. The Trust
offers shares in three separate underlying Mutual Funds listed below, each with
its own investment objectives. Currently, shares of the Trust will be sold only
to life insurance company separate accounts to fund the benefits under variable
insurance or annuity policies issued by life insurance companies.  The assets
of the Trust are managed by Nationwide Financial Services, Inc. of One
Nationwide Plaza, Columbus, Ohio 43216, a wholly-owned subsidiary of Nationwide
Life Insurance Company.  

- - MONEY MARKET FUND 

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

- - GOVERNMENT BOND FUND 

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


                                      18


                                   22 of 108
<PAGE>   23
- - TOTAL RETURN FUND

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

NEUBERGER & BERMAN ADVISERS MANAGEMENT TRUST

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

- - BALANCED PORTFOLIO 

      Investment Objective:  To provide long-term capital growth and reasonable
      current income without undue risk to principal.  The Balanced Portfolio
      will seek to achieve its objective through investment of a portion of its
      assets in common stocks and a portion of its assets in debt securities.
      The Investment Adviser anticipates that the Balanced Portfolio's
      investments will normally be managed so that approximately 60% of the
      Portfolio's total assets will be invested in common stocks and the
      remaining assets will be invested in debt securities.  However, depending
      on the Investment Adviser's views regarding current market trends, the
      common stock portion of the Portfolio's investments may be adjusted
      downward to as low as 50% or upward to as high as 70%.  At least 25% of
      the Portfolio's assets will be invested in fixed income senior
      securities.  

TEMPLETON VARIABLE PRODUCTS SERIES FUND

      Templeton Variable Products Series Fund is an open-end, diversified
management investment company organized as a business trust under the laws of
Massachusetts on February 25, 1988.  The Trust was organized primarily as an
investment vehicle for use in connection with variable annuity contracts and
variable insurance policies offered by life insurance companies  The investment
manager is Templeton Investment Counsel, Inc.  

- - INTERNATIONAL FUND 

      Investment Objective:  Seeks long-term capital growth through a flexible
      policy of investing in stocks and debt obligations of companies and
      governments outside the United States.  Any income realized will be
      incidental.  

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

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


                                      19



                                   23 of 108
<PAGE>   24
- - TCI GROWTH

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

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


- - TCI ADVANTAGE 

     Investment Objective:  Current income and capital growth.  The fund will
     seek to achieve its objective by investing in three types of securities. 
     The fund's investment manager intends to invest approximately (i) 20% of
     the fund's assets in securities of the United States government and its
     agencies and instrumentalities and repurchase agreements collateralized by
     such securities with a weighted average maturity of six months or less,
     i.e., cash or cash equivalents; (ii) 40% of the fund's assets in fixed
     income securities of the United States government and its agencies and
     instrumentalities with a weighted average maturity of three to ten years;
     and (iii) 40% of the fund's assets in equity securities that are considered
     by management to have better-than-average prospects for appreciation. 
     Assets will be purchased or sold, as the case may be, as is necessary in
     response to changes in market value to maintain the asset mix of the Fund's
     portfolio at approximately 60% cash, cash equivalents and fixed income
     securities and 40% equity securities.  There can be no assurance that the
     Fund will achieve its investment objective.  

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

VOTING RIGHTS

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

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

      The person having the voting interest under a Contract shall be the
Contract Owner. The number of shares held in the Variable Account which is
attributable to each Contract Owner is determined by

                                      20


                                       
                                   24 of 108

<PAGE>   25
dividing the Contract Owner's interest in the Variable Account by the net asset
value of the applicable share of the underlying Mutual Funds.  

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

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

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

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

VARIABLE ACCOUNT CHARGES, PURCHASE PAYMENTS, AND OTHER DEDUCTIONS

MORTALITY RISK CHARGE

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

      For assuming this mortality risk, the Company deducts a Mortality Risk
Charge from the Variable Account which is an amount computed on a daily basis,
which is equal on an annual rate of 0.80% of the daily net asset value of the
Variable Account. The deduction of the Mortality Risk Charge is made from each
sub-account in the same proportion that the Contract Value in each sub-account
bears to the total Contract Value in the Variable Account. The Company expects
to generate a profit through assessing this charge.  

EXPENSE RISK CHARGE

      The Company will not increase charges for administration of the Contracts
regardless of its actual expenses. For assuming this expense risk, the Company
deducts an Expense Risk Charge from the Variable Account.  This amount is
computed on a daily basis and is equal to an annual rate of 0.45% of the daily
net asset value of the Variable Account. The deduction of the Expense Risk
Charge is made from each sub-account in the same proportion that the Contract
Value in each sub-account bears to the total Contract Value in the Variable
Account. The Company expects to generate a profit through assessing this
charge.

CONTINGENT DEFERRED SALES CHARGE

      No deduction for a sales charge is made from the purchase payments for
these Contracts. However, the Contingent Deferred Sales Charge, referred to
below, when it is applicable, will be used to cover expenses relating to the
sale of the Contracts, including commissions paid to sales personnel,

                                      21



                                   25 of 108
<PAGE>   26
the costs of preparation of sales literature and other promotional activity.
The Company attempts to recover its distribution costs relating to the sale of
the Contracts from the Contingent Deferred Sales Charge. Any shortfall will be
made up from the General Account of the Company, which may indirectly include
portions of the Mortality and Expense Risk Charges, since the Company expects
to generate a reasonable profit from these charges. The gross distribution
allowance which may be paid on the sale of these Contracts is 6.0% of purchase
payments.

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

<TABLE>
      The Contingent Deferred Sales Charge applies to purchase payments as follows:
<CAPTION>
     NUMBER OF COMPLETED YEARS    CONTINGENT DEFERRED SALES   NUMBER OF COMPLETED YEARS    CONTINGENT DEFERRED SALES
       FROM DATE OF PURCHASE         CHARGE PERCENTAGE          FROM DATE OF PURCHASE          CHARGE PERCENTAGE
              PAYMENT                                                 PAYMENT
              <S>                   <C>                          <C>                           <C>
                 0                        7%                           4                            3%
                 1                        6%                           5                            2%
                 2                        5%                           6                            1%
                 3                        4%                           7                            0%
</TABLE>   
      Starting with the second year after a purchase payment has been made
under the Contract, 10% of that Purchase Payment may be withdrawn each year
without imposition of the Contingent Deferred Sales Charge. This free
withdrawal privilege is non-cumulative and must be used in the year available.
Withdrawals may be restricted for Contracts issued pursuant to the terms of a
Tax Sheltered Annuity or other Qualified Plan. No sales charges are deducted on
redemption proceeds that are transferred to the Guaranteed Interest Account.

ELIMINATION OF CONTINGENT DEFERRED SALES CHARGE

      The Company will waive the Contingent Deferred Sales Charges under Tax
Sheltered Annuities and Qualified Contracts and SEP-IRA Contracts when: 

1.    The Plan Participant has participated in the Contract for 10 years of 
      active deferrals; 

2.    The Plan Participant dies; 

3.    The Plan Participant experiences a hardship (as defined by Code Section 
      401(k)), provided that any surrender of Contract Value in the case of 
      hardship may not include any income attributable to salary reduction 
      contributions;


                                      22


                                   26 of 108
<PAGE>   27
4.    The Plan Participant annuitizes after completing 2 years in the Contract;

5.    The Plan Participant has separated from service (as defined in Internal 
      Revenue Code Section 401(k)(2)(B)) and participated in this Contract for 
      5 years; or 

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

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

1.    the Designated Annuitant dies; or 

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

      When a Contract described in this Prospectus is exchanged for another
Contract issued by the Company, of the type and class which the Company
determined is eligible for such exchange, the Company will waive the Contingent
Deferred Sales Charge on the first Contract.  Sales without commissions or
other standard distribution expenses can result in the elimination of
Contingent Deferred Sales Charge.

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

CONTRACT MAINTENANCE CHARGE AND ADMINISTRATION CHARGE

      Each year on the Contract Anniversary, the Company deducts an annual
Contract Maintenance Charge of $30 from the Contract Value to reimburse it for
administrative expenses relating to the issuance and maintenance of the
Contract. The Contract Maintenance Charge will be allocated between the
Guaranteed Interest and Variable Account in the same percentages as the
purchase payment investment allocations are to the Guaranteed Interest and
Variable Account. The Company also assesses an Administration Charge equal on
an annual basis to 0.05% of the daily net asset value of the Variable Account.
The deduction of the Administration Charge is made from each sub-account in the
same proportion that the Contract Value in each sub-account bears to the total
Contract Value in the Variable Account. These charges are designed only to
reimburse the Company for administrative expenses and the Company will monitor
these charges to ensure that they do not exceed annual administration expenses.

      In any Contract Year when a Contract is surrendered for its full value on
any day other than the Contract Anniversary, the Contract Maintenance Charge
will be deducted at the time of such surrender. The amount of the Contract
Maintenance Charge may not be increased by the Company.  The amount of the
Contract Maintenance Charge may, however, be decreased or eliminated by the
Company when the Company determines that multiple purchases would result in
reduced administrative expenses.  In no event will reduction or elimination of
the Contract Maintenance Charge be permitted where such reduction or
elimination will be unfairly discriminatory to any person, or where it is
prohibited by state law.  

PREMIUM TAXES

      The Company will charge against the Contract Value the amount of any
premium taxes levied by a state or any other governmental entity upon purchase
payments received by the Company.  To the

                                      23



                                   27 of 108
<PAGE>   28
best of the Company's present knowledge, premium taxes currently imposed by
certain jurisdictions range from 0% to 3.5%.  This range is subject to change.
The method used to recoup premium tax expense will be determined by the Company
at its sole discretion and in compliance with applicable state law.  The
Company currently deducts such charges from a Contract Owner's Contract Value
either:  (1) at the time the Contract is surrendered, (2) at annuitization, or
(3) in those states which require, at the time purchase payments are made to
the Contract.  

EXPENSES OF VARIABLE ACCOUNT

      Deductions from and expenses paid out of the assets of the underlying
Mutual Fund options are described in each of the underlying Mutual Funds'
prospectuses. The Company deducts from the assets of the Variable Account the
types of expenses covered by the charges described above.  These total expenses
for the fiscal year ended December 31, 1994, were 1.67% of average net assets.

INVESTMENTS OF THE VARIABLE ACCOUNT

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

RIGHT TO REVOKE

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

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

TRANSFERS

      The Owner may transfer up to 100% of the Contract Value from the Variable
Account to the Guaranteed Interest Account without penalty or adjustment.  The
Owner may at the maturity of an Interest Rate Guarantee Period transfer a
portion of the value of the Guaranteed Interest Account to

                                      24



                                   28 of 108
<PAGE>   29
the Variable Account (see "Interest Rate Guarantee Period").  Transfers from
the Guaranteed Interest Account must be made within 45 days after the
expiration date of the then current Interest Rate Guarantee Period.  The
maximum percentage that may be transferred from the Guaranteed Interest Account
to the Variable Account will be determined by the Company at its sole
discretion, but will not be less than 10% of the total value of the portion of
the Guaranteed Interest Account that is maturing and will be declared upon the
expiration date of the then current Interest Rate Guarantee Period. The
specific percentage will be declared upon the expiration date of the guaranteed
period.  Owners who have entered into a Dollar Cost Averaging Agreement with
the Company (see "Dollar Cost Averaging") may transfer from the Guaranteed
Interest Account under the terms of that agreement.

      The Owner's Value in each sub-account will be determined as of the date
the transfer request is received in the Company's Home Office in good order.
The Company reserves the right to restrict transfers to the Guaranteed Interest
Account to 25% of the Contract Value for any 12 month period.

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

ASSIGNMENT

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

      If this Contract is a Non-Qualified Contract, any portion of Contract
Value attributable to purchase payments made after August 13, 1982, which is
pledged or assigned after August 13, 1982, shall be treated as a distribution
and shall be included in gross income to the extent that the cash value exceeds
the investment in the Contract, for the taxable year in which assigned or
pledged. In addition, any Contract Values assigned may, under certain
conditions, be subject to a tax penalty equal to 10% of the assigned amount
which is included in gross income.  Individual Retirement Annuities, Individual
Retirement Accounts and Tax Sheltered Annuities are not eligible for
assignment.

                                      25



                                   29 of 108
<PAGE>   30
LOAN PRIVILEGE

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

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

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

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

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

      Loans must be repaid in substantially level payments, not less frequently
than quarterly, within five years. Loans used to purchase the principal
residence of the Contract Owner must be repaid within 15 years. During the loan
term, the outstanding balance of the loan will continue to earn interest at an
annual rate as specified in the loan agreement. Loan repayments will consist of
principal and interest in amounts set forth in the loan agreement. Loan
repayments will be allocated between the Guaranteed Interest and Variable
Accounts in the same proportion as when the loan was made.

      If the Contract is surrendered while the loan is outstanding, the
surrender value will be reduced by the amount of the loan outstanding plus
accrued interest. If the Contract Owner/Annuitant dies while

                                      26


                                       
                                   30 of 108
<PAGE>   31
the loan is outstanding, the Death Benefit will be reduced by the amount of the
loan outstanding plus accrued interest. If annuity payments start while the
loan is outstanding, the Contract Value will be reduced by the amount of the
outstanding loan plus accrued interest. Until the loan is repaid, the Company
reserves the right to restrict any transfer of the Contract which would
otherwise qualify as a transfer as permitted in the Internal Revenue Code.

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

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

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

BENEFICIARY PROVISIONS

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

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

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

OWNERSHIP PROVISIONS

      Unless otherwise provided, the Contract Owner has all rights under the
Contract. IF THE PURCHASER NAMES SOMEONE OTHER THAN HIMSELF OR HERSELF AS
OWNER, THE PURCHASER WILL HAVE NO RIGHTS UNDER THE CONTRACT.  The Designated
Annuitant may become the Contract Owner on and after the Annuitization Date
subject to the terms elected at

                                      27



                                   31 of 108
<PAGE>   32
Annuitization. Ownership rights under this Contract may be restricted under the
provisions of the retirement or deferred compensation plan for which this
Contract may be issued.

      If the Owner dies prior to the Annuitization Date, contract ownership
will be determined in accordance with the "Death of Contract Owner" provision.
If the Designated Annuitant does not survive the Contract Owner or if the
Designated Annuitant and the Owner are the same person, Contract ownership will
be determined in accordance with the "Death Benefit Prior To The Annuitization
Date" provision. After the Annuitization Date, ownership will be determined
based on the Annuity Payment Option.

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

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

SUBSTITUTION OF SECURITIES

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

CONTRACT OWNER INQUIRIES

      Contract Owner inquiries may be directed to Nationwide Life Insurance
Company by writing P.O. Box 182437, Columbus, Ohio 43218-2437, or calling
1-800-325-6434, TDD 1-800-238-3035.

                    ANNUITY PAYMENT PERIOD-VARIABLE ACCOUNT

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

                                      28



                                   32 of 108
<PAGE>   33
      Subsequent Variable Annuity payments vary in amount in accordance with
the investment performance of the Variable Account. The dollar amount of the
first annuity payment determined as above is divided by the value of an Annuity
Unit as of the Annuitization Date to establish the number of Annuity Units
representing each monthly annuity payment. This number of Annuity Units remains
fixed during the annuity payment period. The dollar amount of the second and
subsequent payments is not predetermined and may change from month to month.
The dollar amount of each subsequent payment is determined by multiplying the
fixed number of Annuity Units by the Annuity Unit Value for the Valuation
Period in which the payment is due. The Company guarantees that the dollar
amount of each payment after the first will not be affected by variations in
mortality experience from mortality assumptions used to determine the first
payment. Once Variable Annuity payments begin, the Owner may exchange amounts
among the sub-account options once per year.  

VALUE OF AN ANNUITY UNIT

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

ASSUMED INVESTMENT RATE

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

FREQUENCY AND AMOUNT OF ANNUITY PAYMENTS

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

ANNUITY COMMENCEMENT DATE

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



                                      29



                                   33 of 108
<PAGE>   34
CHANGE IN ANNUITY COMMENCEMENT DATE

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

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

CHANGE IN FORM OF ANNUITY

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

ANNUITY PAYMENT OPTIONS 
      
      Any of the following Annuity Payment Options may be elected: 

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

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

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

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

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

                                      30




                                   34 of 108
<PAGE>   35
           been entitled had he or she not died, commuted at the Assumed
           Investment Rate effective in determining the Annuity Tables, shall 
           be paid in a lump sum.

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

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

      Any Annuity Payment Option not set forth in the Contract which is
satisfactory to both the Company and the Annuitant may be selected.  

DEATH OF CONTRACT OWNER 

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

      (1)   In the event the Contract Owner dies prior to the Annuitization 
            Date, the entire interest in the Contract less any applicable
            deductions (which may include Contingent Deferred Sales Charge),
            must be distributed within 5 years. Such distribution will be paid
            to the Designated Annuitant unless the Owner has named a Contingent
            Owner or estate to receive the distribution. In the alternative, the
            Designated Annuitant or Contingent Owner (where one is named) may
            elect to receive distribution in the form of a life annuity or an
            annuity for a period certain not exceeding the Designated
            Annuitant's life expectancy and such annuity must begin within one  
            year following the date of the Contract Owner's death.  

            In the event the Designated Annuitant is the Contract Owner's
            spouse, the Contract may be continued by such Designated Annuitant,
            treating the spouse as the Contract Owner. In the event the
            Designated Annuitant does not survive the Contract Owner or if the
            Designated Annuitant and the Contract Owner are the same person, a
            distribution will be made in accordance with the "Death Benefit
            Prior To The Annuitization Date" provision, provided, however, that
            all distributions made as a result of the death of the Contingent
            Owner shall be made within the time limits set forth in this
            paragraph.  If the  Contract Owner and the Designated Annuitant are
            not the same, no Death Benefit is payable upon the death of the
            Contract Owner.  

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

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

                                      31



                                   35 of 108
<PAGE>   36
      (a)     the Death Benefit described below (if the Annuitant has died
              and there is no Contingent Annuitant), or, in all other cases, 

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

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

DEATH BENEFIT PRIOR TO THE ANNUITIZATION DATE

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

      If a single sum settlement is requested, payment will be made in
accordance with any applicable laws and regulations governing the payment of
Death Benefits. If an Annuity Payment Option is desired, election may be made
by the Beneficiary during the 90-day period commencing with the date written
notice is received by the Company. If no election has been made by the end of
such 90-day period, the Death Benefit will be paid to the Beneficiary in a
single sum. If the Designated Annuitant dies prior to the first day of the
calendar month after his 75th birthday, the amount of the Death Benefit will be
the greater of (i) the sum of all purchase payments, increased at an annual
rate of 5% simple interest from the date of each purchase payment, for each
full year the payment has been in force, less any amounts surrendered, or (ii)
the Contract Value.

      The amount of the Death Benefit will be equal to the Contract Value if
the Contract Owner has requested an Annuity Commencement Date later than the
first day of the calendar month after the Designated Annuitant's 75th birthday,
the Company has approved the request, and the Designated Annuitant dies after
such date.

      The Death Benefit described above is not allowable in certain states.
Insurance regulation in the states of New York and North Carolina do not permit
the Death Benefit as described above.  For Contracts issued in the states of
New York and North Carolina the amount of the Death Benefit will be the greater
of (i) the sum of all purchase payments, less any amounts surrendered, or (ii)
the Contract Value.  The amount of the Death Benefit will be limited to the
Contract Value if the Annuitization Date is deferred beyond the Designated
Annuitant's 75th birthday.  

DEATH BENEFIT AFTER THE ANNUITIZATION DATE

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

                                      32



                                   36 of 108
<PAGE>   37
REQUIRED DISTRIBUTION FOR QUALIFIED PLANS OR TAX SHELTERED ANNUITIES

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

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

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

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

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

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

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

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

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

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

      Payments commencing on the Required Beginning Date will not be less than
the lesser of the quotient obtained by dividing the entire interest of the
Owner/Annuitant by the life expectancy of the Owner/Annuitant, or the joint and
last survivor expectancy of the Owner/Annuitant and the Owner/Annuitant's
designated Beneficiary (whichever is applicable under the applicable Minimum

                                      33



                                   37 of 108
<PAGE>   38
Distribution or MDIB provisions).  Life expectancy and joint and last survivor
expectancy are computed by the use of return multiples contained in Section
1.72-9 of the Treasury Regulations.  

REQUIRED DISTRIBUTIONS FOR INDIVIDUAL RETIREMENT ANNUITIES

      Distribution from an Individual Retirement Annuity must begin not later
than April 1 of the calendar year following the calendar year in which the
Owner attains age 70 1/2. Distribution may be accepted in a lump sum or in
nearly equal payments over: (a) the Owner's life or the lives of the Owner and
his spouse or designated Beneficiary, or (b) a period not exceeding the Owner's
life expectancy or the life expectancy of the Owner and the Owner's spouse or
designated Beneficiary.

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

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

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

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

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

      If the Owner dies after distribution has commenced, distribution must
continue at least as rapidly as under the schedule being used prior to his or
her death, except to the extent that a surviving spouse beneficiary may elect
to treat the Contract as his or her own, in the same manner as is described in
section (a)(i) above.

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

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

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

                                      34




                                   38 of 108
<PAGE>   39
GENERATION-SKIPPING TRANSFERS

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

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

                              GENERAL INFORMATION

CONTRACT OWNER SERVICES

      DOLLAR COST AVERAGING- The Contract Owner may direct the Company to
automatically transfer from the Money Market sub-account or the Guaranteed
Interest Account to any other sub-account within the Variable Account on a
monthly basis.  This service is intended to allow the Contract Owner to utilize
Dollar Cost Averaging, a long-term investment program which provides for
regular, level investments over time.  The Company makes no guarantees that
Dollar Cost Averaging, will result in a profit or protect against loss in a
declining market.  To qualify for Dollar Cost Averaging, there must be a
minimum total Contract Value of $5,000.  Transfers for purposes of Dollar Cost
Averaging can only be made from the Money Market sub-account or the Guaranteed
Interest Account.  The minimum monthly Dollar Cost Averaging transfer is $100.

      In addition, Dollar Cost Averaging monthly transfers from the Guaranteed
Interest Account must be equal to or less than 1/30th of the Guaranteed
Interest Account value when the Dollar Cost Averaging program is requested.
Transfers out of the Guaranteed Interest Account, other than for Dollar Cost
Averaging, may be subject to certain additional restrictions (see "Transfers").
A written election of this service, on a form provided by the Company, must be
completed by the Contract Owner in order to begin transfers.  Once elected,
transfers from the Money Market sub-account or the Guaranteed Interest Account
will be processed monthly until either the value in the Money Market
sub-account or the Guaranteed Interest Account is completely depleted or the
Contract Owner instructs the Company in writing to cancel the monthly
transfers.

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

      SYSTEMATIC WITHDRAWALS-  A Contract Owner may elect in writing on a form
provided by the Company to take Systematic Withdrawals by surrendering a
specified dollar amount (of at least $100) on a monthly, quarterly,
semi-annual, or annual basis. The Company will process the withdrawals as
directed by surrendering on a pro-rata basis Accumulation Units from all
sub-accounts in which the Contract Owner has an interest, and the Guaranteed
Interest Account. A Contingent Deferred Sales Charge may apply to Systematic
Withdrawals in accordance with the considerations set forth in the "Contingent
Deferred Sales Charge" section.  Each Systematic Withdrawal is subject to
federal income

                                      35




                                   39 of 108
<PAGE>   40
taxes on the taxable portion. In addition, a 10% federal penalty tax may be
assessed on Systematic Withdrawals if the Contract Owner is under age 59 1/2.
If directed by the Contract Owner, the Company will withhold federal income
taxes from each Systematic Withdrawal. The Contract Owner may discontinue
Systematic Withdrawals at any time by notifying the Company in writing.

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

STATEMENTS AND REPORTS

      The Company will mail to Contract Owners, at their last known address of
record, any statements and reports required by applicable law or regulation.
Contract Owners should therefore give the Company prompt notice of any address
change. The Company will send a confirmation statement to Contract Owners each
time a transaction is made affecting the Owners' Variable Account Contract
Value, such as making additional purchase payments, transfers, exchanges or
withdrawals.  Quarterly statements are also mailed at the end of each calendar
quarter detailing the Contract activity during the calendar quarter.  Instead
of receiving an immediate confirmation of transactions made pursuant to some
types of periodic payment plans (such as a dollar cost averaging program) or
salary reduction arrangement, the Contract Owner may receive confirmation of
such transactions in their quarterly statements.  The Contract Owner should
review the information in these statements carefully.  All errors or
corrections must be reported to the Company immediately to assure proper
crediting to the Owner's Contract. The Company will assume all transactions are
accurate unless the Contract Owner notifies the Company otherwise within 30
days after receipt of the statement. The Company will also send to Contract
Owners each year an annual report and a semi-annual report containing financial
statements for the Variable Account, as of December 31 and June 30,
respectively.  

ALLOCATION OF PURCHASE PAYMENTS AND CONTRACT VALUE

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

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

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


                                      36




                                   40 of 108
<PAGE>   41
      THE PURCHASER IS CAUTIONED THAT INVESTMENT RETURN ON SMALL INITIAL AND
SUBSEQUENT PURCHASE PAYMENTS MAY BE LESS THAN CHARGES ASSESSED BY THE COMPANY.

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

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

VALUE OF A VARIABLE ACCOUNT ACCUMULATION UNIT

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

NET INVESTMENT FACTOR

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

(a)     is the net of: 

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

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

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

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


                                      37


                                   41 of 108
<PAGE>   42
      For underlying Mutual Fund options that credit dividends on a daily basis
and pay such dividends once a month (the NSAT Money Market Fund), the Net
Investment Factor allows for the monthly reinvestment of these daily dividends.

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

VALUATION OF ASSETS

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

DETERMINING THE CONTRACT VALUE

      The sum of the value of all Variable Account Accumulation Units
attributable to the Contract and amounts credited to the Guaranteed Interest
Account is the Contract Value. The number of Accumulation Units credited per
each sub-account are determined by dividing the net amount allocated to the
sub-account by the Accumulation Unit Value for the sub-account for the
Valuation Period during which the purchase payment is received by the Company.
In the event part or all of the Contract Value is surrendered or charges or
deductions are made against the Contract Value, an appropriate number of
Accumulation Units from the Variable Account and an appropriate amount from the
Guaranteed Interest Account will be deducted in the same proportion that the
Contract Owner's interest in the Variable Account and the Guaranteed Interest
Account bears to the total Contract Value.  

SURRENDER (REDEMPTION)

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

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

                                      38



                                   42 of 108
<PAGE>   43
Owner's interest in the sub-accounts and Guaranteed Interest Account bears to
the total Contract Value.  

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

      With respect to Contracts issued under the Texas Optional Retirement
Program, the Texas Attorney General has ruled that withdrawal benefits are
available only in the event of a participant's death, retirement, termination
of employment due to total disability, or other termination of employment in a
Texas public institution of higher education. A participant will not,
therefore, be entitled to the right of withdrawal in order to receive the cash
values credited to such participant under the Contract unless one of the
foregoing conditions has been satisfied. The value of such Contracts may,
however, be transferred to other contracts or other carriers during the period
of participation in the Optional Retirement Program. The Company issues this
Contract to participants in the Optional Retirement Program in reliance upon,
and in compliance with, Rule 6c-7 of the Investment Company Act of 1940.

SURRENDERS UNDER A QUALIFIED PLAN OR TAX SHELTERED ANNUITY CONTRACT

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

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

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

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

B.    The surrender limitations described in A. above for Tax Sheltered 
      Annuities apply to: 

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

                                      39



                                   43 of 108
<PAGE>   44
    2.    earnings credited to such contracts after the last plan year beginning
          before January 1, 1989, on amounts attributable to salary reduction
          contributions; and 

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

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

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

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

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

TAXES

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

      Section 72 of the Internal Revenue Code (the "Code") governs taxation of 
annuities in general.  That section sets forth different rules for annuities 
purchased by (1) Qualified Plans (corporate pension and profit sharing plans, 
simplified employee pension-individual retirement account plans, and retirement 
plans for self-employed individuals), Individual Retirement Annuities and 
Individual Retirement Accounts, and Tax Sheltered Annuities and (2) annuities 
which are not purchased by such plans.  (For discussion of tax treatment of 
non-qualified contracts, see below.)  Each type of annuity is discussed 
separately below.

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

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

                                      40




                                   44 of 108
<PAGE>   45
NON-QUALIFIED CONTRACTS

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

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

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

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

                                      41




                                   45 of 108
<PAGE>   46
      In order to qualify as an annuity contract under Section 72 of the Code,
the Contract must provide for distribution to be made upon the death of the
Contract Owner. In such case the Designated Annuitant, Beneficiary or other
named recipient must receive the distribution within 5 years of the Owner's
death. However, the recipient may elect for payments to be made over his or her
life or life expectancy if such payments begin within one year of the death of
the Contract Owner. If the Contract Owner's beneficiary is the surviving
spouse, such spouse may be treated as the Contract Owner and the Contract may
be continued throughout the life of the surviving spouse. In the event the
Contract Owner dies on or after the Annuitization Date and before the entire
interest has been distributed, the remaining portion must be distributed at
least as rapidly as under the method of distribution being used as of the date
of the Contract Owner's death.  If the Contract Owner is not an individual, the
death of the Annuitant (or a change in the Annuitant) will result in a
distribution pursuant to these rules, regardless of whether a Contingent
Annuitant has been named (see "Required Distribution For Qualified Plans or Tax
Sheltered Annuities").

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

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

DIVERSIFICATION

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

CHARGE FOR TAX PROVISIONS

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

                                      42





                                   46 of 108
<PAGE>   47
QUALIFIED PLANS, INDIVIDUAL RETIREMENT ANNUITIES, INDIVIDUAL RETIREMENT
ACCOUNTS AND TAX SHELTERED ANNUITIES 

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

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

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

      2.    a required minimum distribution.

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

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

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

ADVERTISING

      The Company may from time to time advertise several types of historical
performance for the sub-accounts of the Variable Account.  

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

                                      43




                                   47 of 108
<PAGE>   48
      Nonstandardized "total return" will be calculated in a similar manner and
for the same time periods as will average annual total return except total
return will assume an initial investment of $10,000 and will not reflect the
deduction of any applicable Contingent Deferred Sales Charge, which, if
reflected, would decrease the level of performance shown.  The Contingent
Deferred Sales Charge is not reflected because the Contracts are designed for
long term investment.  An assumed initial investment of $10,000 will be used
because that figure more closely approximates the size of a typical Contract
than does the $1,000 figure used in calculating the standardized average annual
total return quotations.  The amount of the hypothetical initial investment
assumed affects performance because the Contract Maintenance Charge is a fixed
per Contract charge.

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

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

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

      The sub-accounts of the Variable Account may also be compared to certain
market indexes, which may include, but are not limited to:  S&P 500;
Shearson/Lehman Intermediate Government/Corporate Bond Index; Shearson/Lehman
Long-Term Government/Corporate Bond Index; Donoghue Money Fund Average; U.S.
Treasury Note Index; Bank Rate Monitor National Index of 2 1/2 Year CD Rates;
and Dow Jones Industrial Average.

      Normally these rankings and ratings are published by independent tracking
services and publications of general interest including, but not limited to:
Lipper Analytical Services, Inc., CDA/Wiesenberger, Morningstar, Donoghue's;
magazines such as MONEY, FORBES, KIPLINGER'S PERSONAL FINANCE MAGAZINE,
FINANCIAL WORLD, CONSUMER REPORTS, BUSINESS WEEK, TIME, NEWSWEEK, NATIONAL
UNDERWRITER, U.S. NEWS and WORLD REPORT; rating services such as LIMRA, VALUE,
BEST'S AGENT GUIDE, WESTERN ANNUITY GUIDE, COMPARATIVE ANNUITY REPORTS; and
other publications such as the WALL STREET JOURNAL, BARRON'S, COLUMBUS
DISPATCH, INVESTOR'S DAILY, and Standard & Poor's OUTLOOK.  In addition,
Variable Annuity Research & Data Service (THE VARDS REPORT), is an independent
rating service that

                                      44




                                       
                                   48 of 108
<PAGE>   49
ranks over 500 variable annuity funds based upon total return performance.
These rating services and publications rank the performance of the underlying
Mutual Funds against all underlying Mutual Funds over specified periods and
against underlying Mutual Funds in specified categories.  The rankings may or
may not include the effects of sales or other charges.

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

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

                               LEGAL PROCEEDINGS

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

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

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


                                      45



                                   49 of 108
<PAGE>   50
                                   APPENDIX

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

                    GUARANTEED INTEREST ACCOUNT ALLOCATIONS

THE GUARANTEED INTEREST ACCOUNT

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

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

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

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

                                      46



                                       
                                   50 of 108
<PAGE>   51
INTEREST ACCOUNT ALLOCATIONS MAY NOT EXCEED THE MINIMUM GUARANTEE OF 3.0% FOR
ANY GIVEN YEAR.

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

TRANSFERS

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

              ANNUITY PAYMENT PERIOD-GUARANTEED INTEREST ACCOUNT

FIRST AND SUBSEQUENT PAYMENTS

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

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

ANNUITY TABLES

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

ASSUMED INTEREST RATE

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

                                      47




                                   51 of 108
<PAGE>   52
                      STATEMENT OF ADDITIONAL INFORMATION
                                  MAY 1, 1995
             INDIVIDUAL DEFERRED VARIABLE ANNUITY CONTRACTS ISSUED
                 BY THE NATIONWIDE MULTI-FLEX VARIABLE ACCOUNT

      This Statement of Additional Information is not a prospectus.  It 
contains information in addition to and more detailed than set forth in the 
Prospectus and should be read in conjunction with the Prospectus dated May 1, 
1995.  The Prospectus may be obtained from Nationwide Life Insurance Company by 
writing P.O. Box 182437, One Nationwide Plaza, Columbus, Ohio 43218-2437, or
calling 1-800-325-6434, TDD 1-800-238-3035.

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

GENERAL INFORMATION

      The Nationwide Multi-Flex Variable Account is a separate investment
account of Nationwide Life Insurance Company ("Company").  The Company is a
member of the Nationwide Insurance Enterprise and all of the Company's common
stock is owned by Nationwide Corporation.  The Nationwide Insurance Enterprise
is one of America's largest insurance and financial services family of
companies, with combined assets of over $47 billion as of December 30, 1994.
The Company is the largest annuity provider in the United States for public
sector deferred compensation programs, and has received the exclusive
endorsement to provide annuity products in connection with the deferred
compensation programs sponsored by the National Association of Counties (NACo)
and the United States Conference of Mayors (USCM).  In addition, the Company is
the only annuity provider for the National Education Association (NEA) members
endorsed by the NEA.  

SERVICES

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

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

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

PURCHASE OF SECURITIES BEING OFFERED

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

      The Contract Owner may transfer up to 100% of the Contract Value from the
Variable Account to the Guaranteed Interest Account.  However, the Company,
reserves the right to restrict transfers to the Guaranteed Interest Account to
25% for any 12 month period.  Contract Owners may transfer a portion of the
Contract Value of the Guaranteed Interest Account to the Variable Account.
Such portion will be determined by the Company at its sole discretion (but will
not be less than 10% of the total value of the portion of the Guaranteed
Interest Account that is maturing), and will be declared upon the expiration
date of the then current Interest Rate Guarantee Period.  (See "Interest Rate
Guarantee Period" located in the Prospectus).  Transfers under this provision
must be made within 45 days after the expiration date of the guarantee period.

      Transfers must also be made prior to the Annuitization Date.

                                       1



                                   52 of 108
<PAGE>   53
UNDERWRITERS

      The Contracts, which are offered continuously, are distributed by
Nationwide Financial Services, Inc. ("NFS"), One Nationwide Plaza, Columbus,
Ohio 43218, a wholly owned subsidiary of the Company.  During the fiscal years
ended December 31, 1994, 1993 and 1992, no underwriting commissions were paid
by the Company to NFS.  

CALCULATION OF PERFORMANCE

      All performance advertising shall include quotations of standardized
average annual total return, calculated in accordance with standard method
prescribed by rules of the Securities and Exchange Commission, to facilitate
comparison with standardized total return advertised by other variable annuity
separate accounts.  Average annual total return advertised for a specific
period is found by first taking a hypothetical $1,000 investment in each of the
sub-accounts' units on the first day of the period at the offering price, which
is the Accumulation Unit Value per unit ("initial investment") and computing
the ending redeemable value ("redeemable value") of that investment at the end
of the period.  The redeemable value is then divided by the initial investment
and this quotient is taken to the Nth root (N represents the number of years in
the period) and 1 is subtracted from the result which is then expressed as a
percentage, carried to at least the nearest hundredth of a percent.  Average
annual total return reflects the deduction of a maximum $30 Contract
Maintenance Charge and a 1.30% Mortality, Expense Risk and Administration
Charge.  The redeemable value also reflects the effect of any applicable
Contingent Deferred Sales Charge that may be imposed at the end of the period.
(See "Contingent Deferred Sales Charge" located in the Prospectus).  No
deduction is made for premium taxes which may be assessed by certain states.

      Nonstandardized average annual total return may also be advertised, and
is calculated in a manner similar to standardized average annual total return
except the nonstandardized average annual total return is based on a
hypothetical initial investment of $10,000 and does not reflect the deduction
of any applicable Contingent Deferred Sales Charge.  Reflecting the Contingent
Deferred Sales Charge would decrease the level of the performance advertised.
The Contingent Deferred Sales Charge is not reflected because the Contract is
designed for long term investment.  An assumed initial investment of $10,000
will be used because that figure more closely approximates the size of a
typical Contract than does the $1,000 figure used in calculating the
standardized average annual total return quotations.  The amount of the
hypothetical initial investment used affects performance because the Contract
Maintenance Charge is a fixed per contract charge.

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

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

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

                                       2



                                   53 of 108
<PAGE>   54
<TABLE>
<CAPTION>
                                                   UNDERLYING MUTUAL FUND PERFORMANCE SUMMARY

                                                    STANDARDIZED AVERAGE ANNUAL TOTAL RETURN
                 ===========================================================================================================
                      SUB-ACCOUNT OPTIONS       1 Year to      5 Years to        Life of Fund to        Date Fund
                                                12/31/94       12/31/94             12/31/94           Effective
                 -----------------------------------------------------------------------------------------------------------
                 <S>                            <C>             <C>             <C>                       <C>
                 Dreyfus Small Cap Portfolio      -2.05%           N/A             55.28%                08-31-90
                 -----------------------------------------------------------------------------------------------------------
                 Dreyfus Socially Responsible     -8.05%           N/A             -3.41%                10-06-93
                 Growth Fund                                    
                 -----------------------------------------------------------------------------------------------------------
                 Dreyfus Stock Index Fund         -8.62%          3.69%             3.24%                 09-29-89
                 -----------------------------------------------------------------------------------------------------------
                 Fidelity Equity-Income           -2.72%          5.86%             6.56%                 10-09-86
                 Portfolio                                      
                 -----------------------------------------------------------------------------------------------------------
                 Fidelity High Income            -10.87%          9.80%             6.76%                 09-19-85
                 Portfolio                                      
                 -----------------------------------------------------------------------------------------------------------
                 NSAT Govt. Bond Fund            -12.44%          3.53%             5.72%*                11-08-82
                 -----------------------------------------------------------------------------------------------------------
                 NSAT Money Market Fund           -5.84%          0.15%             2.12%*                11-10-81
                 -----------------------------------------------------------------------------------------------------------
                 NSAT Total Return Fund           -8.44%          4.62%             9.59%*                11-08-82
                 -----------------------------------------------------------------------------------------------------------
                 N&B Balanced Portfolio          -12.56%          2.38%             4.36%                 02-28-89
                 -----------------------------------------------------------------------------------------------------------
                 Templeton International Fund    -11.50%           N/A              5.72%                 05-01-92
                 -----------------------------------------------------------------------------------------------------------
                 TCI Advantage                    -8.48%           N/A             -0.77%                 08-01-91 
                 -----------------------------------------------------------------------------------------------------------
                 TCI Growth                      -10.52%          4.18%             6.24%                 11-20-87
                 ===========================================================================================================
<FN>                                                            
*Represents 10 years to 12-31-94.
</TABLE>

<TABLE>
                                           NON-STANDARDIZED AVERAGE ANNUAL TOTAL RETURN
<CAPTION>
                 ===========================================================================================================
                      SUB-ACCOUNT OPTIONS       1 Year to      5 Years to        Life of Fund to        Date Fund
                                                12/31/94       12/31/94             12/31/94           Effective
                 -----------------------------------------------------------------------------------------------------------
                 <S>                            <C>             <C>             <C>                       <C>
                 Dreyfus Small Cap Portfolio       6.05%           N/A             57.37%                08-31-90
                 -----------------------------------------------------------------------------------------------------------
                 Dreyfus Socially Responsible     -0.12%           N/A              5.32%                10-06-93
                 Growth Fund
                 -----------------------------------------------------------------------------------------------------------
                 Dreyfus Stock Index Fund         -0.73%          6.49%             6.48%                09-29-89
                 -----------------------------------------------------------------------------------------------------------
                 Fidelity Equity-Income            5.38%          8.80%             9.24%                10-09-86
                 Portfolio
                 -----------------------------------------------------------------------------------------------------------
                 Fidelity High Income             -3.12%         12.31%             9.20%                09-19-85
                 Portfolio
                 -----------------------------------------------------------------------------------------------------------
                 NSAT Govt. Bond Fund             -4.79%          6.22%             7.73%*               11-08-82
                 -----------------------------------------------------------------------------------------------------------
                 NSAT Money Market Fund            2.24%          3.13%             4.52%*               11-10-81
                 -----------------------------------------------------------------------------------------------------------
                 NSAT Total Return Fund           -0.54%          7.40%            11.24%*               11-08-82
                 -----------------------------------------------------------------------------------------------------------
                 N&B Balanced Portfolio           -4.91%          5.17%             6.94%                02-28-89
                 -----------------------------------------------------------------------------------------------------------
                 Templeton International Fund     -3.79%           N/A             10.20%                05-01-92
                 -----------------------------------------------------------------------------------------------------------
                 TCI Advantage                    -0.57%           N/A              3.35%                08-01-91
                 -----------------------------------------------------------------------------------------------------------
                 TCI Growth                       -2.75%          6.88%             8.79%                11-20-87
                 ===========================================================================================================

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

                                       3


                                       
                                   54 of 108
<PAGE>   55
      Any current yield quotations of the Nationwide Separate Account Trust
Money Market Fund sub-accounts, subject to Rule 482 of the Securities Act of
1933, shall consist of a seven calendar day historical yield, carried at least
to the nearest hundredth of a percent.  The yield shall be calculated by
determining the net change, exclusive of capital changes, in the value of
hypothetical pre-existing account having a balance of one accumulation unit at
the beginning of the base period, subtracting a hypothetical charge reflecting
deductions from Contract Owner accounts, and dividing the net change in account
value by the value of the account at the beginning of the period to obtain a
base period return, and multiplying the base period return by (365/7) or
(366/7) in a leap year.  The Nationwide Separate Account Trust Money Market
Fund sub-account's effective yield is computed similarly but includes the
effect of assumed compounding on an annualized basis of the current yield
quotations of the Fund. For the period ended December 30, 1994, the Nationwide
Separate Account Trust Money Market Fund sub-account's unit value yield and
effective unit value yield were 4.32% and 4.41%, respectively.

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

ANNUITY PAYMENTS

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




                                       4



                                   55 of 108
<PAGE>   56

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

                          Independent Auditors' Report
                          ----------------------------

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

     We have audited the accompanying statement of assets, liabilities and
contract owners' equity of Nationwide Multi-Flex Variable Account as of December
31, 1994, and the related statements of operations and changes in contract
owners' equity for each of the years in the three year period then ended. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial
statements based on our audits.

     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. Our procedures included
confirmation of securities owned as of December 31, 1994, by correspondence with
the custodian and the transfer agents of the underlying mutual funds. An audit
also includes assessing the accounting principles used and significant estimates
made by management, as well as evaluating the overall financial statement
presentation. We believe that our audits provide a reasonable basis for our
opinion.

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

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

                                                           KPMG Peat Marwick LLP

Columbus, Ohio
February 3, 1995

                                                            



================================================================================
 
                                      5

                                  56 of 108


<PAGE>   57
================================================================================

                     NATIONWIDE MULTI-FLEX VARIABLE ACCOUNT
          STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS' EQUITY
                                DECEMBER 31, 1994
<TABLE>                         
<CAPTION>

<S>                                                                                                      <C>
ASSETS:
   Investments at market value:
      The Dreyfus Socially Responsible Growth Fund, Inc. (DrySRGro)
         13,152 shares (cost $177,640)...............................................................    $         173,996

      Dreyfus Stock Index Fund (DryStkIx)
         381,806 shares (cost $5,175,657)............................................................            4,940,567

      Dreyfus VIF -- Small Cap Portfolio (DrySmCap)
         45,167 shares (cost $1,639,811).............................................................            1,649,507

      Fidelity VIP -- Equity-Income Portfolio (FidEqInc)
         1,766,301 shares (cost $26,819,127).........................................................           27,112,721

      Fidelity VIP -- High Income Portfolio (FidHiInc)
         33,042 shares (cost $355,762)...............................................................              355,534

      Nationwide SAT -- Capital Appreciation Fund (NWCapApp)
         2,703,780 shares (cost $28,921,812).........................................................           29,525,279

      Nationwide SAT -- Government Bond Fund (NWGvtBd)
         13,401,380 shares (cost $149,633,206).......................................................          136,694,076

      Nationwide SAT -- Money Market Fund (NWMyMkt)
         47,784,448 shares (cost $47,784,448)........................................................           47,784,448

      Nationwide SAT -- Total Return Fund (NWTotRet)
         30,923,023 shares (cost $275,537,054).......................................................          299,953,323

      Neuberger & Berman  -- Balanced Portfolio (NBBal)
         2,077,287 shares (cost $30,560,750).........................................................           30,141,434

      TCI Portfolios -- TCI Advantage (TCIAdv)
         1,615,243 shares (cost $8,710,430)..........................................................            8,851,534

      TCI Portfolios -- TCI Growth (TCIGro)
         4,022,361 shares (cost $34,763,296).........................................................           37,045,944

      Templeton VPS -- Templeton International Fund (TemIntFd)
         139,083 shares (cost $1,890,589)............................................................            1,838,680
                                                                                                         -----------------

               Total investments.....................................................................          626,067,043

   Accounts receivable...............................................................................                7,926
                                                                                                         -----------------

               Total assets..........................................................................          626,074,969

ACCOUNTS PAYABLE.....................................................................................               60,152
                                                                                                         -----------------

CONTRACT OWNERS' EQUITY..............................................................................    $     626,014,817
                                                                                                         =================
</TABLE>



                                  57 of 108

<PAGE>   58

<TABLE>
<CAPTION>
                                                           
Contract Owners' Equity Represented By:                                   UNITS            UNIT VALUE
                                                                        ---------       -------------
<S>                                                                  <C>                <C>                <C>
   Contracts in accumulation phase:

      The Dreyfus Socially Responsible Growth Fund, Inc.:
         Tax qualified........................................             16,111       $   10.039093      $        161,740
         Non-tax qualified....................................              1,221           10.039093                12,258

      Dreyfus Stock Index Fund:
         Tax qualified........................................            297,344           10.227308             3,041,029
         Non-tax qualified....................................            185,724           10.227308             1,899,457

      Dreyfus VIF -- Small Cap Portfolio:
         Tax qualified........................................            137,041           10.374796             1,421,772
         Non-tax qualified....................................             21,950           10.374796               227,727

      Fidelity VIP -- Equity-Income Portfolio:
         Tax qualified........................................          1,591,113           10.808255            17,197,155
         Non-tax qualified....................................            917,381           10.808255             9,915,288

      Fidelity VIP -- High Income Portfolio:
         Tax qualified........................................             33,204            9.895223               328,561
         Non-tax qualified....................................              2,726            9.895223                26,974

      Nationwide SAT -- Capital Appreciation Fund:
         Tax qualified........................................          1,788,703           11.311683            20,233,241
         Non-tax qualified....................................            821,411           11.311683             9,291,541

      Nationwide SAT -- Government Bond Fund:
         Tax qualified........................................          3,538,336           25.138302            88,947,759
         Non-tax qualified....................................          1,893,807           25.147577            47,624,657

      Nationwide SAT -- Money Market Fund:
         Tax qualified........................................          1,636,119           18.790546            30,743,569
         Non-tax qualified....................................            831,132           20.416267            16,968,613

      Nationwide SAT -- Total Return Fund:
         Tax qualified........................................          5,094,417           40.575816           206,710,127
         Non-tax qualified....................................          2,360,160           39.408735            93,010,920

      Neuberger & Berman -- Balanced Portfolio:
         Tax qualified........................................          1,651,413           12.077573            19,945,061
         Non-tax qualified....................................            844,181           12.077573            10,195,658

      TCI Portfolios -- TCI Advantage:
         Tax qualified........................................            518,729           11.312248             5,867,991
         Non-tax qualified....................................            237,606           11.312248             2,687,858
         Initial Funding by Depositor (note 1a)...............             25,000           11.822996               295,575

      TCI Portfolios -- TCI Growth:
         Tax qualified........................................          1,855,905           12.711014            23,590,434
         Non-tax qualified....................................          1,058,520           12.711014            13,454,863

      Templeton VPS -- Templeton International Fund:
         Tax qualified........................................            161,196            9.913613             1,598,035
         Non-tax qualified....................................             24,273            9.913613               240,633
                                                                        =========       =============      
    Reserves for annuity contracts in payout phase:
         Tax qualified........................................                                                      122,373
         Non-tax qualified....................................                                                      253,948

                                                                                                           ----------------
                                                                                                           $    626,014,817
                                                                                                           ================
</TABLE>

See accompanying notes to financial statements.

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

                                   58 of 108
<PAGE>   59
================================================================================

                     NATIONWIDE MULTI-FLEX VARIABLE ACCOUNT
         STATEMENTS OF OPERATIONS AND CHANGES IN CONTRACT OWNERS' EQUITY

                  YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992
<TABLE>
<CAPTION>
                                                                               1994                  1993                   1992
                                                                          -------------           -----------           -----------
INVESTMENT ACTIVITY:
<S>                                                                       <C>                     <C>                   <C>
   Reinvested capital gains and dividends ........................        $  29,703,314            20,461,444            17,953,039
                                                                          -------------           -----------           -----------
   Gain (loss) on investments:
      Proceeds from redemptions of mutual fund shares ............           76,838,985            38,515,569            42,767,930
      Cost of mutual fund shares sold ............................          (73,196,125)          (36,994,402)          (41,779,845)
                                                                          -------------           -----------           -----------
      Realized gain on investments ...............................            3,642,860             1,521,167               988,085
      Change in unrealized gain (loss) on investments ............          (34,476,283)           20,137,926             5,070,721
                                                                          -------------           -----------           -----------
         Net gain (loss) on investments ..........................          (30,833,423)           21,659,093             6,058,806
                                                                          -------------           -----------           -----------
               Net investment activity ...........................           (1,130,109)           42,120,537            24,011,845
                                                                          -------------           -----------           -----------

EQUITY TRANSACTIONS:
   Purchase payments received from contract owners ...............          116,273,060           185,254,645           118,219,740
   Redemptions ...................................................          (60,979,679)          (31,928,233)          (31,304,124)
   Annuity benefits ..............................................              (64,720)              (87,623)              (83,611)
   Adjustments to maintain reserves ..............................               (9,850)               (1,896)                7,252
                                                                          -------------           -----------           -----------
               Net equity transactions ...........................           55,218,811           153,236,893            86,839,257
                                                                          -------------           -----------           -----------
EXPENSES (NOTE 2):
   Contract charges ..............................................           (9,137,529)           (7,053,075)           (4,926,891)
   Contingent deferred sales charges .............................             (948,537)             (535,109)             (430,638)
                                                                          -------------           -----------           -----------
               Total expenses ....................................          (10,086,066)           (7,588,184)           (5,357,529)
                                                                          -------------           -----------           -----------

NET CHANGE IN CONTRACT OWNERS' EQUITY ............................           44,002,636           187,769,246           105,493,573
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ......................          582,012,181           394,242,935           288,749,362
                                                                          -------------           -----------           -----------
CONTRACT OWNERS' EQUITY END OF PERIOD.............................        $ 626,014,817           582,012,181           394,242,935
                                                                          =============           ===========           ===========
</TABLE>


See accompanying notes to financial statements.

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

                                  59 of 108
<PAGE>   60
   (a) Organization

     The Nationwide Multi-Flex Variable Account (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. On August 21,
1991, the Company (the Depositor) transferred to the Account 50,000 shares of
the TCI Portfolios, Inc. -- TCI Advantage fund for which the Account was
credited with 25,000 accumulation units. The value of the accumulation units
purchased by the Company on August 21, 1991 was $250,000.

   (b) The Contracts

     Only flexible purchase payment contracts without a front-end sales charge,
but with a contingent deferred sales charge and certain other fees, are offered
for purchase. See note 2 for a discussion of contract expenses. With certain
exceptions, contract owners in either the accumulation or payout phase may
invest in any of the following:

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

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

     Portfolio of the Dreyfus Variable Investment Fund (Dreyfus VIF);
        Dreyfus VIF -- Small Cap Portfolio (DrySmCap)

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

     Funds of the Nationwide Separate Account Trust (Nationwide SAT) (managed
for a fee by an affiliated investment advisor);

        Nationwide SAT -- Capital Appreciation Fund (NWCapApp) 
        Nationwide SAT -- Government Bond Fund (NWGvtBd) 
        Nationwide SAT -- Money Market Fund (NWMyMkt) 
        Nationwide SAT -- Total Return Fund (NWTotRet)

     Portfolio of the Neuberger & Berman Advisers Management Trust (Neuberger &
        Berman);
        Neuberger & Berman -- Balanced Portfolio (NBBal)

     Portfolios of the TCI Portfolios, Inc. (TCI Portfolios); 
        TCI Portfolios -- TCI Advantage (TCIAdv) 
        TCI Portfolios -- TCI Growth (TCIGro)

     Portfolio of the Templeton Variable Products Series Fund (Templeton VPS);
        Templeton VPS -- Templeton International Fund (TemIntFd)

     At December 31, 1994, contract owners have invested in all of the above
funds. The contract owners' equity is affected by the investment results of each
fund and certain contract expenses (see note 2). The accompanying financial
statements include only contract owners' purchase payments pertaining to the
variable portions of their contracts and exclude any purchase payments for fixed
dollar benefits, the latter being included in the accounts of the Company.


                                  60 of 108
<PAGE>   61
                                                            

   (c) Security Valuation, Transactions and Related Investment Income

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

   (d) Federal Income Taxes

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

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

(2) EXPENSES

     The Company does not deduct a sales charge from purchase payments received
from the contract owners. However, if any part of the contract value of such
contracts is surrendered, the Company will, with certain exceptions, deduct from
a contract owner's contract value a contingent deferred sales charge. For
contracts issued prior to February 1, 1989, 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 February 1, 1989, the Company will
deduct a contingent deferred sales charge not to exceed 7% of the lesser of
purchase payments or the amount surrendered, such charge declining 1% per year,
to 0%, after the purchase payment has been held in the contract for 84 months.
No sales charges are deducted on redemptions used to purchase units in the fixed
investment options of the Company.

     The following administrative charges are deducted by the Company: (a) an
annual contract maintenance charge of $30, with certain exceptions, which is
satisfied by surrendering units; and (b) for contracts issued prior to February
1, 1989, 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
contracts issued on or after February 1, 1989, 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.

(3) SCHEDULE I

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

           - Beginning unit value - Jan. 1

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

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

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

           - Ending unit value - Dec. 31

           - Percentage increase (decrease) in unit value.

     For contracts in the payout phase, an assumed investment return of 3.5%,
used in the calculation of the annuity benefit payment amount, results in a
corresponding reduction in the components of the unit values as shown in
Schedule I.
================================================================================

                                  61 of 108
<PAGE>   62
                                                                      SCHEDULE I

                     NATIONWIDE MULTI-FLEX VARIABLE ACCOUNT

                       TAX QUALIFIED AND NON-TAX QUALIFIED
                       SCHEDULES OF CHANGES IN UNIT VALUE

                  YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992
<TABLE>
<CAPTION>

                                        DRYSRGRO       DRYSTKIX        DRYSMCAP         FIDEQINC        FIDHIINC
                                       ----------     ----------      ----------       ----------       ---------
<S>                                    <C>            <C>             <C>              <C>             <C>
1994                                  
  Beginning unit value - Jan. 1        $10.000000      10.271065       10.000000        10.227513       10.000000
- -----------------------------------------------------------------------------------------------------------------
  Reinvested capital gains
    and dividends                         .258763        .287154         .168745          .767502         .000000
- -----------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)                 (.132737)      (.197934)        .294439         (.048719)       (.018339)
- -----------------------------------------------------------------------------------------------------------------
  Contract charges                       (.086933)      (.132977)       (.088388)        (.138041)       (.086438)
- -----------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31          $10.039093      10.227308       10.374796        10.808255        9.895223
- -----------------------------------------------------------------------------------------------------------------
  Percentage increase
    (decrease) in
    unit value* (a)                       0%(b)             0%           4%(b)              6%           (1)%(b)
=================================================================================================================

1993
  Beginning unit value - Jan. 1            **         $10.000000           **           10.000000          **
- -----------------------------------------------------------------------------------------------------------------
  Reinvested capital gains
    and dividends                                       1.574735                          .059299
- -----------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)                               (1.266407)                         .205206
- -----------------------------------------------------------------------------------------------------------------
  Contract charges                                      (.037263)                        (.036992)
- -----------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31                         $10.271065                        10.227513
- -----------------------------------------------------------------------------------------------------------------
  Percentage increase
    (decrease) in
    unit value* (a)                                      3%(b)                             2%(b)
=================================================================================================================

1992
  Beginning unit value - Jan. 1            **             **               **               **             **
- -----------------------------------------------------------------------------------------------------------------
  Reinvested capital gains
    and dividends
- -----------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)
- -----------------------------------------------------------------------------------------------------------------
  Contract charges
- -----------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31
- -----------------------------------------------------------------------------------------------------------------
  Percentage increase
    (decrease) in
    unit value* (a)
=================================================================================================================
</TABLE>


<TABLE>
<CAPTION>                                                  NWGVTBD        NWGVTBD
                                         NWCAPAPP           QUAL          NON-QUAL
                                        ----------        ---------       ---------
<S>                                     <C>               <C>             <C>
1994                                  
  Beginning unit value - Jan. 1          11.564256        26.318797       26.328516
- -----------------------------------------------------------------------------------
  Reinvested capital gains
    and dividends                          .182737         1.651042        1.651652
- -----------------------------------------------------------------------------------
  Unrealized gain (loss)                  (.286833)       (2.499476)      (2.500401)
- -----------------------------------------------------------------------------------
  Contract charges                        (.148477)        (.332061)       (.332190)
- -----------------------------------------------------------------------------------
  Ending unit value - Dec. 31            11.311683        25.138302       25.147577
- -----------------------------------------------------------------------------------
  Percentage increase
    (decrease) in
    unit value* (a)                          (2)%            (4)%            (4)%
===================================================================================

1993
  Beginning unit value - Jan. 1          10.689287        24.348055       24.357055
- -----------------------------------------------------------------------------------
  Reinvested capital gains
    and dividends                          .260100         1.555308        1.555884
- -----------------------------------------------------------------------------------
  Unrealized gain (loss)                   .755961          .753100         .753371
- -----------------------------------------------------------------------------------
  Contract charges                        (.141092)        (.337666)       (.337794)
- -----------------------------------------------------------------------------------
  Ending unit value - Dec. 31            11.564256        26.318797       26.328516
- -----------------------------------------------------------------------------------
  Percentage increase
    (decrease) in
    unit value* (a)                           8%              8%              8%
===================================================================================

1992
  Beginning unit value - Jan. 1         $10.000000        22.869936       22.878402
- -----------------------------------------------------------------------------------
  Reinvested capital gains
    and dividends                          .116916         2.439397        2.440301
- -----------------------------------------------------------------------------------
  Unrealized gain (loss)                   .662532         (.654337)       (.654594)
- -----------------------------------------------------------------------------------
  Contract charges                        (.090161)        (.306941)       (.307054)
- -----------------------------------------------------------------------------------
  Ending unit value - Dec. 31           $10.689287        24.348055       24.357055
- -----------------------------------------------------------------------------------
  Percentage increase
    (decrease) in
    unit value* (a)                           7%(b)           6%              6%
===================================================================================
<FN>

 *An annualized rate of return cannot be determined as:
      (a) Contract charges do not include the annual contract maintenance charge
          discussed in note 2; and 
      (b) This investment option was not utilized for
          the entire year indicated.
**This investment option was not utilized or was not available.

</TABLE>

                                   62 0f 108

<PAGE>   63
                                                           SCHEDULE I, CONTINUED

<TABLE>
                    NATIONWIDE MULTI-FLEX VARIABLE ACCOUNT

                      TAX QUALIFIED AND NON-TAX QUALIFIED
                      SCHEDULES OF CHANGES IN UNIT VALUE
                                       
                 YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992
<CAPTION>

                                               NWMYMKT         NWMYMKT         NWTOTRET        NWTOTRET
                                                 QUAL          NON-QUAL          QUAL          NON-QUAL
                                              ----------      ---------       ---------       ---------
<S>                                           <C>             <C>             <C>             <C>
1994
  Beginning unit value - Jan. 1               $18.325918      19.911440       40.671816       39.501981
- -----------------------------------------------------------------------------------------------------------
  Reinvested capital gains
    and dividends                                .706658        .767804        2.052197        1.993171
- -----------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)                         .000000        .000000       (1.612762)      (1.566374)
- -----------------------------------------------------------------------------------------------------------
  Contract charges                              (.242030)      (.262977)       (.535435)       (.520043)
- -----------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31                 $18.790546      20.416267       40.575816       39.408735
- -----------------------------------------------------------------------------------------------------------
  Percentage increase
    (decrease) in
    unit value* (a)                                3%              3%              0%              0%
===========================================================================================================
1993
  Beginning unit value - Jan. 1               $18.069824      19.633190       37.150744       36.082181
- -----------------------------------------------------------------------------------------------------------
  Reinvested capital gains
    and dividends                                .494501        .537285        1.515648        1.472053
- -----------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)                         .000000        .000000        2.516539        2.444160
- -----------------------------------------------------------------------------------------------------------
  Contract charges                              (.238407)      (.259035)       (.511115)       (.496413)
- -----------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31                 $18.325918      19.911440       40.671816       39.501981
- -----------------------------------------------------------------------------------------------------------
  Percentage increase
    (decrease) in
    unit value* (a)                                1%              1%              9%              9%
===========================================================================================================
1992
  Beginning unit value - Jan. 1               $17.705124      19.236937       34.794462       33.793676
- -----------------------------------------------------------------------------------------------------------
  Reinvested capital gains
    and dividends                                .599373        .651198        1.309038        1.271385
- -----------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)                         .000000        .000000        1.512675        1.469167
- -----------------------------------------------------------------------------------------------------------
  Contract charges                              (.234673)      (.254945)       (.465431)       (.452047)
- -----------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31                 $18.069824      19.633190       37.150744       36.082181
- -----------------------------------------------------------------------------------------------------------
  Percentage increase
    (decrease) in
    unit value* (a)                                2%              1%              7%              7%
===========================================================================================================
</TABLE>


<TABLE>
<CAPTION>
                                                      NBBAL         TCIADV          TCIGRO         TEMINTFD         TCIADV+
                                                    ---------      ---------       ---------      ---------        ---------
<S>                                                 <C>            <C>             <C>            <C>              <C>
1994
  Beginning unit value - Jan. 1                     12.661508      11.343435       13.030369      10.000000        11.701906
- -------------------------------------------------------------------------------------------------------------------------------
  Reinvested capital gains
    and dividends                                     .493737        .297949         .001393        .000000          .309969
- -------------------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)                             (.917170)      (.181282)       (.154144)       .001766         (.188879)
- -------------------------------------------------------------------------------------------------------------------------------
  Contract charges                                   (.160502)      (.147854)       (.166604)      (.088153)         .000000
- -------------------------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31                       12.077573      11.312248       12.711014       9.913613        11.822996
- -------------------------------------------------------------------------------------------------------------------------------
  Percentage increase
    (decrease) in
    unit value* (a)                                    (5)%             0%            (2)%           (1)%(b)           1%
===============================================================================================================================
1993
  Beginning unit value - Jan. 1                     12.050347      10.757355       11.967533          **           10.953160
- -------------------------------------------------------------------------------------------------------------------------------
  Reinvested capital gains
    and dividends                                     .185739        .224725         .032511                         .230690
- -------------------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)                              .585239        .506277        1.193545                         .518056
- -------------------------------------------------------------------------------------------------------------------------------
  Contract charges                                   (.159817)      (.144922)       (.163220)                        .000000
- -------------------------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31                       12.661508      11.343435       13.030369                       11.701906
- -------------------------------------------------------------------------------------------------------------------------------
  Percentage increase
    (decrease) in
    unit value* (a)                                     5%             5%              9%                              7%
===============================================================================================================================
1992
  Beginning unit value - Jan. 1                     11.299008      11.325089       12.290177          **           11.380926
- -------------------------------------------------------------------------------------------------------------------------------
  Reinvested capital gains
    and dividends                                     .302614        .212718         .077935                         .215518
- -------------------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)                              .598830       (.640063)       (.249229)                       (.643284)
- -------------------------------------------------------------------------------------------------------------------------------
  Contract charges                                   (.150105)      (.140389)       (.151350)                        .000000
- -------------------------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31                       12.050347      10.757355       11.967533                       10.953160
- -------------------------------------------------------------------------------------------------------------------------------
  Percentage increase
    (decrease) in
    unit value* (a)                                     7%            (5)%            (3)%                            (4)%
===============================================================================================================================
<FN>
 *An annualized rate of return cannot be determined as:

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

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

**This investment option was not utilized or was not available.
 +For Depositor, see note 1a.

See accompanying independent auditors' report.
</TABLE>

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

                                   63 of 108

<PAGE>   64
                          INDEPENDENT AUDITORS' REPORT

The Board of Directors
Nationwide Life Insurance Company:

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

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

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

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

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

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

                                                           KPMG Peat Marwick LLP

Columbus, Ohio
February 27, 1995


                                  64 of 108
<PAGE>   65
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

<TABLE>
                          Consolidated Balance Sheets

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

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

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

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

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

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

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

See accompanying notes to consolidated financial statements.

                                  65 of 108
<PAGE>   66

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

                       Consolidated Statements of Income

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

</TABLE>                                                                       

                                                                               
         See accompanying notes to consolidated financial statements.          

                                  66 of 108
<PAGE>   67

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

                Consolidated Statements of Shareholder's Equity

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

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

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

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


                                                                     
See accompanying notes to consolidated financial statements.

                                  67 of 108
<PAGE>   68

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

                     Consolidated Statements of Cash Flows

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

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

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

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

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

</TABLE>


See accompanying notes to consolidated financial statements.

                                   68 of 108
<PAGE>   69

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

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

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

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

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

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

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

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

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

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

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

                                  69 of 108
<PAGE>   70
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

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

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

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

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

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

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

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

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

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

                                  70 of 108
<PAGE>   71
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued



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

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

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

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

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

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

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

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

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

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

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

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

                                  71 of 108
<PAGE>   72

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

             Notes to Consolidated Financial Statements, Continued

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

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

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

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

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

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

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

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

                 (k) Reclassification
                     ----------------
                     Certain items in the 1993 and 1992 consolidated financial
                     statements have been reclassified to conform to the 1994
                     presentation.


                                  72 of 108
<PAGE>   73

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

             Notes to Consolidated Financial Statements, Continued

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

        Effective January 1, 1994, the Company changed its method of
        accounting for certain investments in debt and equity securities in
        connection with the issuance of a new accounting standard by the FASB
        as described in Note 2(b).  As of January 1, 1994, the company
        classified fixed maturity securities with amortized cost and fair value
        of $6,593,844 and $7,024,736, respectively, as available-for-sale
        and recorded the securities at fair value.  Previously, these
        securities were recorded at amortized cost.  The effect as of January
        1, 1994 has been recorded as  a direct credit to shareholder's equity
        as follows:

<TABLE>
           <S>                                                                   <C>
           Excess of fair value over amortized cost of fixed maturity
              securities available-for-sale                                       $430,892
           Adjustment to deferred policy acquisition costs                         (97,177)
           Deferred Federal income tax                                            (116,800)
                                                                                  --------
                                                                                  $216,915
                                                                                  ========
</TABLE>   

        During 1993, the Company adopted accounting principles in       
        connection with the issuance of two accounting standards by the FASB.  
        The effect as of January 1, 1993, the date of adoption, has been
        recognized in the 1993 consolidated statement of income as the
        cumulative effect of changes in accounting principles, as follows:

<TABLE>        
           <S>                                                                   <C>
           Asset/liability method of recognizing income tax (note 7)              $ 26,344
           Accrual method of recognizing postretirement benefits other
              than pensions (net of tax benefit of $11,296), (note 11)             (20,979)
                                                                                  --------
                  Net cumulative effect of changes in accounting principles       $  5,365
                                                                                  ========
</TABLE>  

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

        The following reconciles the statutory net income of NLIC as
        reported to regulatory authorities to the net income as shown
        in the accompanying consolidated financial statements:

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

                                  73 of 108
<PAGE>   74

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

             Notes to Consolidated Financial Statements, Continued

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

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

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

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

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

                                  74 of 108
<PAGE>   75

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

             Notes to Consolidated Financial Statements, Continued



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

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

                                  75 of 108
<PAGE>   76
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

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

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

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

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

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


                                  76 of 108
<PAGE>   77
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

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

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

(6)     Future Policy Benefits and Claims
        ---------------------------------
        The liability for future policy benefits for traditional life and
        individual health policies has been established based upon the
        following assumptions:

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

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

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

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

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

              Plus reinsurance recoverables                      457,694        429,798        547,786
                                                                ---------      --------       --------
           Balance as of December 31                            $656,931        591,258        760,312
                                                                ========       ========       ========
</TABLE> 

                                  77 of 108
<PAGE>   78
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

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

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

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

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

                                  78 of 108
<PAGE>   79
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

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

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

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

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

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

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

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

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

                                  79 of 108
<PAGE>   80
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued



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

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

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

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

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

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

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

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

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

                                  80 of 108
<PAGE>   81
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued



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

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

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

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

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

                                  81 of 108
<PAGE>   82
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued


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

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

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

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

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

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

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

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

                 Basis for measurements, funded status of plan:

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

                                  82 of 108
<PAGE>   83
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued


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

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

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

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

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

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

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

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

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

                                  83 of 108
<PAGE>   84
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

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

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

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

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

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

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

                                  84 of 108
<PAGE>   85
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

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

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

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

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

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

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

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

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

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

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

                                  85 of 108
<PAGE>   86
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued



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

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

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

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

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

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

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

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

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

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

                                  86 of 108
<PAGE>   87
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued



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

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

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

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

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

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

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

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

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

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

                                  87 of 108

<PAGE>   88

<TABLE>
<S>                                                                             <C>
PART C.    OTHER INFORMATION

Item 24.     FINANCIAL STATEMENTS AND EXHIBITS
                (a)  To be filed by Financial Statements:

                     (1)   Financial statements and schedule included         PAGE 
                           in Prospectus 
                           (Part A):

                           Condensed Financial Information for each of          16
                           the years in the ten year period ended    
                           December 31, 1994.  

                     (2)   Financial statements and schedule                    
                           included in Part B:

                           Those financial statements and schedule              56
                           required by Item 23 to be included in Part 
                           B have been incorporated therein by 
                           reference to the Statement of Additional 
                           Information (Part A).

                     Nationwide Multi-Flex
                     Variable Account:

                           Independent Auditors' Report.                        56

                           Statement of Assets, Liabilities and Contract        57
                           Owners' Equity as of December 31, 1994.

                           Statements of Operations and Changes in              59
                           Contract Owners' Equity for the years ended
                           December 31, 1994, 1993 and 1992.

                           Notes to Financial Statements.                       60

                           Schedule 1.                                          61

                     Nationwide Life Insurance
                     Company:

                           Independent Auditors' Report                         64

                           Consolidated Balance Sheets as of December           65
                           31, 1994 and 1993                                                               

                           Consolidated Statements of Income for the            66
                           years ended December 31, 1994, 1993 and 1992.

                           Consolidated Statements of Shareholder's Equity      67
                           for the years ended December 31, 1994, 1993 and
                           1992.

                           Consolidated Statements of Cash Flows for            68
                           the years ended December 31, 1994, 1993 and 1992.

                           Notes to Consolidated Financial Statements.          69
</TABLE>





                                   88 of 108
<PAGE>   89
Item 24.     (b)  Exhibits
                        (1)   Resolution of the Depositor's Board of
                              Directors authorizing the establishment of
                              the Registrant - Filed previously with the
                              Registration Statement (File No. 2-75174),
                              and hereby incorporated by reference.

                        (2)   Not Applicable

                        (3)   Underwriting or Distribution of contracts
                              between the Registrant and Principal
                              Underwriter - Filed previously with the
                              Registration Statement (File No. 2-75174),
                              and hereby incorporated by reference.

                        (4)   The form of the variable annuity contract -
                              Filed previously with the Registration Statement
                              (File No. 2-75174), and hereby incorporated by 
                              reference.

                        (5)   Variable Annuity Application - Filed
                              previously with the Registration Statement 
                              (File  No. 2-75174) and hereby incorporated 
                              by reference.

                        (6)   Articles of Incorporation of Depositor -
                              Filed previously with the Registration
                              Statement (File No. 2-75174), and hereby 
                              incorporated by reference.

                        (7)   Not Applicable

                        (8)   Not Applicable

                        (9)   Opinion of Counsel - Filed previously with
                              the Registration Statement (File No. 2-75174) 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 
                              (File No. 2-75174), and hereby incorporated 
                              by reference.





                                  89 of 108
<PAGE>   90
<TABLE>
ITEM 25.     DIRECTORS AND OFFICERS OF THE DEPOSITOR
<CAPTION>
                         NAME AND PRINCIPAL                           POSITIONS AND OFFICES
                          BUSINESS ADDRESS                                WITH DEPOSITOR
                        <S>                                    <C>
                        Lewis J. Alphin                                       Director
                        519 Bethel Church Road
                        Mount Olivet, NC  28365

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

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

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

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

                        Henry S. Holloway                                 Chairman of the
                        1247 Stafford Road                                     Board
                        Darlington, MD  21034

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

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

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

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

                        Robert H. Rickel                                      Director
                        P.O. Box 319
                        Bayview, ID  83803
</TABLE>





                                   90 of 108
<PAGE>   91
<TABLE>
<CAPTION>
                         NAME AND PRINCIPAL                           POSITIONS AND OFFICES
                          BUSINESS ADDRESS                                WITH DEPOSITOR
                        <S>                                     <C>
                        Arden L. Shisler                                      Director
                        2724 West Lebanon Road
                        Dalton, OH  44618

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

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

                        Harold W. Weihl                                       Director
                        14282 King Road
                        Bowling Green, OH  43402

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

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

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

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

                        Richard A. Karas                           Senior Vice President - Sales
                        One Nationwide Plaza                             Financial Services
                        Columbus, OH  43215

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

                        Carl J. Santillo                               Senior Vice President
                        One Nationwide Plaza                         Life and Health Operations
                        Columbus, OH  43215

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

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



                                       
                                       
                                   91 of 108
<PAGE>   92
<TABLE>
<CAPTION>
                         NAME AND PRINCIPAL                           POSITIONS AND OFFICES
                          BUSINESS ADDRESS                                WITH DEPOSITOR
                        <S>                                        <C>
                        Matthew S. Easley                                 Vice President -
                        One Nationwide Plaza                       Annuity and Pension Actuarial
                        Columbus, OH  43215

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

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

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

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

Item 26.     PERSONS CONTROLLED BY OR UNDER COMMON CONTROL WITH THE DEPOSITOR
             OR REGISTRANT.
                *     Subsidiaries for which separate financial statements are 
                      filed

                **    Subsidiaries included in the respective consolidated
                      financial statements 

                ***   Subsidiaries included in the respective group financial 
                      statements filed for unconsolidated subsidiaries 

                ****  other subsidiaries




                                       
                                   92 of 108
<PAGE>   93
<TABLE>
<CAPTION>
                                                                                 NO. VOTING SECURITIES
                                                                                  (SEE ATTACHED CHART)
                                                                                    UNLESS OTHERWISE
                                                                STATE OF               INDICATED
                                COMPANY                       ORGANIZATION                                    PRINCIPAL BUSINESS
               <S>                                             <C>                                       <C>
               Nationwide Mutual Insurance Company                Ohio                                   Insurance Company
               (Casualty)

               Nationwide Mutual Fire Insurance Company           Ohio                                   Insurance Company

               Nationwide Investing Foundation                  Michigan                                 Investment Company

               Nationwide Insurance Enterprise                    Ohio                                   Membership Non-Profit
               Foundation                                                                                Corporation

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

               Farmland Mutual Insurance Company                  Iowa                                   Insurance Company

               F & B, Inc.                                        Iowa                                   Insurance Agency

               Farmland Life Insurance Company                    Iowa                                   Life Insurance Company

               Nationwide Agribusiness Insurance                  Iowa                                   Insurance Company
               Company

               Colonial Insurance Company of California        California                                Insurance Company

               Nationwide General Insurance Company               Ohio                                   Insurance Company

               Nationwide Property & Casualty Insurance           Ohio                                   Insurance Company
               Company

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

               Scottsdale Insurance Company                       Ohio                                   Insurance Company

               Scottsdale Indemnity Company                       Ohio                                   Insurance Company

               Neckura Insurance Company                        Germany                                  Insurance Company

               Neckura Life Insurance Company                   Germany                                  Life Insurance Company

               Neckura General Insurance Company                Germany                                  Insurance Company

               Columbus Service, GMBH                           Germany                                  Insurance Broker

               Auto-Direkt Insurance Company                    Germany                                  Insurance Company

               Neckura Holding Company                          Germany                                  Administrative service for
                                                                                                         Neckura Insurance Group

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




                                       
                                   93 of 108
<PAGE>   94
<TABLE>
<CAPTION>
                                                                                NO. VOTING SECURITIES
                                                                                (SEE ATTACHED CHART)
                                                                                  UNLESS OTHERWISE
                                                              STATE OF                INDICATED
                              COMPANY                       ORGANIZATION                                    PRINCIPAL BUSINESS
              <S>                                            <C>                                        <C>
              Lone Star General Agency, Inc.                    Texas                                   Insurance Agency

              Colonial County Mutual Insurance Company          Texas                                   Insurance Company

              Nationwide Communications Inc.                    Ohio                                    Radio Broadcasting Business


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

              Insurance Intermediaries, Inc.                    Ohio                                    Insurance Broker and
                                                                                                        Insurance Agency

              Nationwide Cash Management Company                Ohio                                    Investment Securities Agent

              California Cash Management Company             California                                 Investment Securities Agent

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


              Allnations, Inc.                                  Ohio                                    Promotes cooperative
                                                                                                        insurance corporations
                                                                                                        worldwide

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

              Nationwide Indemnity Company                      Ohio                                    Reinsurance Company

              NWE, Inc.                                         Ohio                                    Special Investments


</TABLE>





                                   94 of 108
<PAGE>   95
<TABLE>
<CAPTION>
                                                                                 NO. VOTING SECURITIES
                                                                                  (SEE ATTACHED CHART)
                                                                                    UNLESS OTHERWISE
                                                                STATE OF               INDICATED
                                COMPANY                       ORGANIZATION                                    PRINCIPAL BUSINESS
            <S>                                                <C>                                       <C>
               Nationwide Corporation                             Ohio                                   Organized for the purpose
                                                                                                         of acquiring, holding,
                                                                                                         encumbering, transferring,
                                                                                                         or otherwise disposing of
                                                                                                         shares, bonds, and other
                                                                                                         evidences of indebtedness,
                                                                                                         securities, and contracts
                                                                                                         of other persons,
                                                                                                         associations, corporations,
                                                                                                         domestic or foreign and to
                                                                                                         form or acquire the control
                                                                                                         of other corporations

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

               InHealth, Inc.                                     Ohio                                   Health Maintenance
                                                                                                         Organization (HMO)


               InHealth Agency, Inc.                              Ohio                                   Insurance Agency

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

           **  West Coast Life Insurance Company               California                                Life Insurance Company
             

               Gates, McDonald & Company                          Ohio                                   Cost Control Business

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


               Nationwide Investors Services, Inc.                Ohio                                   Stock Transfer Agent

               Leber Direkt Insurance Company                   Germany                                  Life Insurance Company

           **  Nationwide Life Insurance Company                  Ohio                                   Life Insurance Company
</TABLE>





                                   95 of 108
<PAGE>   96
<TABLE>
<CAPTION>
                                                                                 NO. VOTING SECURITIES
                                                                                  (SEE ATTACHED CHART)
                                                                                    UNLESS OTHERWISE
                                                                STATE OF               INDICATED
                                COMPANY                       ORGANIZATION                                    PRINCIPAL BUSINESS
            <S>                                              <C>                 <C>                     <C>

           **  Nationwide Property Management, Inc.               Ohio                                   Owns, leases, manages and
                                                                                                         deals in Real Property.

           **  MRM Investments, Inc.                              Ohio                                   Owns and operates a
                                                                                                         Recreational Ski Facility

           **  National Casualty Company                        Michigan                                 Insurance Company
             


           **  Nationwide Financial Services, Inc.                Ohio                                   Registered Broker-Dealer,
                                                                                                         Investment Manager and
                                                                                                         Administrator

            *  Nationwide Separate Account Trust             Massachusetts                               Investment Company

            *  Nationwide Investing Foundation II            Massachusetts                               Investment Company

            *  Financial Horizons Investment Trust           Massachusetts                               Investment Company

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


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

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

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





                                   96 of 108
<PAGE>   97
<TABLE>
<CAPTION>
                                                                                NO. VOTING SECURITIES
                                                                                (SEE ATTACHED CHART)
                                                                                  UNLESS OTHERWISE
                                                              STATE OF                INDICATED
                              COMPANY                       ORGANIZATION                                    PRINCIPAL BUSINESS
              <S>                                          <C>                                          <C>
              Public Employees Benefit Services                Alabama                                  Markets and Administers
              Corporation of Alabama                                                                    Deferred Compensation Plans
                                                                                                        for Public Employees

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

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


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

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

              Wausau Lloyds                                     Texas                                   Texas Lloyds Company

              Wausau Service Corporation                      Wisconsin                                 Holding Company

              American Marine Underwriters, Inc.               Florida                                  Underwriting Manager


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

              Wausau Business Insurance Company               Illinois                                  Insurance Company

              Wausau Preferred Health Insurance               Wisconsin                                 Insurance and Reinsurance
              Company                                                                                   Company

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

              Wausau Underwriters Insurance Company           Wisconsin                                 Insurance Company


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





                                   97 of 108
<PAGE>   98
<TABLE>
<CAPTION>
                                                                                NO. VOTING SECURITIES
                                                                                (SEE ATTACHED CHART)
                                                                                  UNLESS OTHERWISE
                                                              STATE OF                INDICATED
                              COMPANY                       ORGANIZATION                                    PRINCIPAL BUSINESS
              <S>                                           <C>                                         <C>
              Employers Insurance of Wausau                   Wisconsin                                 Insurance Company
              A Mutual Company

              Wausau General Insurance Company                Illinois                                  Insurance Company

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

              Wausau International Underwriters              California                                 Special Risks, Excess and
                                                                                                        Surplus Lines Insurance
                                                                                                        Underwriting Manager

              Companies Agency, Inc. (Wisconsin)              Wisconsin                                 Insurance Broker

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

              Companies Agency of Idaho, Inc.                   Idaho                                   Insurance Broker

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


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

              Companies Agency of Phoenix, Inc.                Arizona                                  Insurance Broker

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

              Companies Agency of Kentucky, Inc.              Kentucky                                  Insurance Broker

              Companies Agency of Alabama, Inc.                Alabama                                  Insurance Broker


              Companies Agency of Pennsylvania, Inc.        Pennsylvania                                Insurance Broker

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



                                       
                                       
                                   98 of 108
<PAGE>   99
<TABLE>
<CAPTION>
                                                                                NO. VOTING SECURITIES
                                                                                (SEE ATTACHED CHART)
                                                                                  UNLESS OTHERWISE
                                                              STATE OF                INDICATED
                              COMPANY                       ORGANIZATION                                    PRINCIPAL BUSINESS
              <S>                                           <C>                 <C>                     <C>

              Companies Agency of New York, Inc.              New York                                  Insurance Broker

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

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

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

              Financial Horizons Securities                   Oklahoma                                  Broker Dealer
              Corporation

              Affiliate Agency of Ohio, Inc.                    Ohio                                    Life Insurance Agency

              Affiliate Agency, Inc.                          Delaware                                  Life Insurance Agency

              NEA Valuebuilder Investor Services, Inc.        Delaware                                  Life Insurance Agency

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

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

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

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

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

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

              Colonial General Insurance Agency, Inc.          Arizona                                  Insurance Agency

              The Beak and Wire Corporation                     Ohio                                    Radio Tower Joint Venture

              Video Eagle, Inc.                                 Ohio                                    Operates Several Video

                                                                                                        Cable Systems
</TABLE>




                                       
                                   99 of 108
<PAGE>   100
<TABLE>
<CAPTION>
                                                                                 NO. VOTING SECURITIES
                                                                                  (SEE ATTACHED CHART)
                                                                                    UNLESS OTHERWISE
                                                                STATE OF               INDICATED
                                COMPANY                       ORGANIZATION                                    PRINCIPAL BUSINESS
            <S>                                                   <C>           <C>                      <C>
            *  MFS Variable Account                               Ohio          Nationwide Life          Issuer of Annuity Contracts
                                                                                Separate Account
            *  Nationwide Multi-Flex Variable Account             Ohio          Nationwide Life          Issuer of Annuity Contracts
                                                                                Separate Account
            *  Nationwide Variable Account-II                     Ohio          Nationwide Life          Issuer of Annuity Contracts
                                                                                Separate Account

            *  Nationwide Variable Account                        Ohio          Nationwide Life          Issuer of Annuity Contracts
                                                                                Separate Account
            *  Nationwide DC Variable Account                     Ohio          Nationwide Life          Issuer of Annuity Contracts
                                                                                Separate Account
            *  Separate Account No. 1                             Ohio          Nationwide Life          Issuer of Annuity Contracts
                                                                                Separate Account
            *  Nationwide VLI Separate Account                    Ohio          Nationwide Life          Issuer of Life Insurance
                                                                                Separate Account         Contracts
            *  Nationwide Variable Account-3                      Ohio          Nationwide Life          Issuer of Annuity Contracts
                                                                                Separate Account

            *  Nationwide VLI Separate Account-2                  Ohio          Nationwide Life          Issuer of Life Insurance
                                                                                Separate Account         Contracts
            *  Nationwide VA Separate Account-A                   Ohio          Nationwide Life and      Issuer of Annuity Contracts
                                                                                Annuity Separate
                                                                                Account
            *  Nationwide Variable Account-4                      Ohio          Nationwide Life          Issuer of Annuity Contracts
                                                                                Separate Account
            *  Nationwide Variable Account-5                      Ohio          Nationwide Life          Issuer of Annuity Contracts
                                                                                Separate Account
            *  NACo Variable Account                              Ohio          Nationwide Life          Issuer of Annuity Contracts
                                                                                Separate Account

            *  Nationwide VLI Separate Account-3                  Ohio          Nationwide Life          Issuer of Life Insurance
                                                                                Separate Account         Contracts
            *  Nationwide VL Separate Account-A                   Ohio          Nationwide Life and      Issuer of Life Insurance
                                                                                Annuity Separate         Contracts
                                                                                Account
            *  Nationwide Variable Account-6                      Ohio          Nationwide Life          Issuer of Annuity Contracts
                                                                                Separate Account
            *  Nationwide Fidelity Advisor Variable               Ohio          Nationwide Life          Issuer of Annuity Contracts
               Account                                                          Separate Account
            *  Nationwide VA Separate Account-C                   Ohio          Nationwide Life and      Issuer of Annuity Contracts
                                                                                Annuity Separate
                                                                                Account

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




                                       
                                  100 of 108
<PAGE>   101

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











                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |       OF KENTUCKY, INC.      |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  ------------   Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |     OF PENNSYLVANIA, INC.    |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $100         |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |     OF MASSACHUSETTS, INC.   |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |       OF NEW YORK, INC.      |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |         OF IDAHO, INC.       |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |          OF PHOENIX          |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |     COUNTRYWIDE SERVICES     |
                                                        |    |          CORPORATION         |
                                                        |    |                              |
                                                        |    |  Common Stock:  100          |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $145,852     |
                                                        |    |______________________________|                             
                                                        |










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

<PAGE>   102


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

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



                                                 
                                           
                                              
                                             
                                             
                                                                 
                                             
                                                 
                                         
                                         







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











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











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

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

                                                                                                          December 31, 1994
</TABLE>


<PAGE>   103


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

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













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










| |                                                                               |                                              
| |     _________________________                                                 |                                              
| |    |   FINANCIAL HORIZONS    |                                                |        ______________________________       
| |____|    INVESTMENT TRUST     |                                                |       |           NATIONWIDE         |      
|______|         TRUST           |                                                |       |      PROPERTY MANAGEMENT     |      
       |    COMMON LAW TRUST     |                                                |       | Common Stock: 59 Shares      |      
       |_________________________|                                                |_______| -------------                |      
                                                                                  |       |                              |      
                                                                                  |       |                Cost          |      
                                                                                  |       |                ----          |      
                                                                                  |       | NW Life-100%   $1,907,896    |      
                                                                                  |       |______________________________|      
                                                                                  |                    |                        
                                                                                  |                    |                        
                                                                                  |                    |                        
                                                                                  |                    |                        
                                                                                  |        ____________|_________________       
                                                                                  |       |     MRM INVESTMENTS, INC.    |      
                                                                                  |       | Common Stock: 1 Share        |      
                                                                                  |       | ------------                 |      
                                                                                  |       |                              |      
                                                                                  |       |                Cost          |      
                                                                                  |       | Nat. Prop.     ----          |      
                                                                                  |       | Mgmt.-100%     $550,000      |      
                                                                                  |       |______________________________|      
                                                                                  |                                             
                                                                                  |                                             
                                                                                  |        ___________________________          
                                                                                  |       |        NWE, INC.          |         
                                                                                  |       |                           |         
                                                                                  |       | Common Stock: 100 Shares  |         
                                                                                  |_______|                           |         
                                                                                          | NW Life-100% Cost         |         
                                                                                          |              ----         |         
                                                                                          |             $35,971,375   |         
                                                                                          |___________________________|         
                                                                                                                                
                                                                                                                                
</TABLE>                                                                       
                                                 
<PAGE>   104

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

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













| |                                                                                             | |                                
| |     ___________________________                                                             | |    ___________________________ 
| |    |         PEBSCO OF         |                                                            | |   |                           |
| |    |          ALABAMA          |                                                            | |___|     FINANCIAL HORIZONS    |
| |____| Common Stock: 100,000     |                                                            |  ___|      DISTRIBUTORS AGY.    |
| |    | ------------- Shares      |                                                            | |   |         OF OHIO, INC.     |
| |    |                  Cost     |                                                            | |   |___________________________|
| |    | Pub. Emp. Ben.   ----     |                                                            | |                              
| |    | Serv.Corp.-100%  $1,000   |                                                            | |                           
| |    |___________________________|                                                            | |                           
| |                                                                                             | |                                
| |     ___________________________                                                             | |                                
| |    |         PEBSCO OF         |                                                            | |    ___________________________ 
| |    |       MASSACHUSETTS       |                                                            | |   |                           |
| |    |   INSURANCE AGENCY, INC.  |                                                            | |___|    FINANCIAL HORIZONS     |
| |____| Common Stock: 1,000       |                                                            |  ___|     DISTRIBUTORS AGY.     |
| |    | ------------- Shares      |                                                            | |   |     OF OKLAHOMA, INC.     |
| |    |                   Cost    |                                                            | |   |___________________________|
| |    | Pub. Emp. Ben.    -----   |                                                            | |                                
| |    | Serv.Corp.-100%  $1,000   |                                                            | |                                
| |    |___________________________|                                                            | |    ___________________________ 
| |                                                                                             | |   |                           |
| |     ___________________________                                                             | |___|         AFFILIATE         |
| |____|                           |                                                            |_____          AGENCY OF         |
|______|         PEBSCO OF         |                                                                  |         OHIO, INC.        |
       |           TEXAS           |                                                                  |                           |
       |___________________________|                                                                  |___________________________|
                                                                                                                                   
                                                                                                                                   
</TABLE>
                                                    
<PAGE>   105

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

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











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






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

December 31, 1994

</TABLE>
                                    Page 2
<PAGE>   106
ITEM 27.     NUMBER OF CONTRACT OWNERS

             The number of contract Owners of Qualified and Non-Qualified 
             Contracts as of February 17, 1995 was 11,156 and 364, 
             respectively.  

ITEM 28.     INDEMNIFICATION 

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

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

ITEM 29.     PRINCIPAL UNDERWRITER

             (a)  Nationwide Financial Services, Inc. ("NFS") acts as 
                  general distributor for the Nationwide Multi-Flex Variable 
                  Account, Nationwide DC Variable Account, Nationwide Variable 
                  Account-II, Nationwide Variable Account-5, Nationwide 
                  Variable Account-6, Nationwide Variable Account-8, Nationwide
                  VA Separate Account-A, Nationwide VA Separate Account-B, 
                  Nationwide VA Separate Account-C, Nationwide VL Separate 
                  Account-A, Nationwide VLI Separate Account-2, Nationwide VLI 
                  Separate Account-3, NACo Variable Account and the Nationwide 
                  Variable Account, all of which are separate investment 
                  accounts of the Company or its affiliates.

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

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

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

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





                                  103 of 108
<PAGE>   107
(b)                                   NATIONWIDE FINANCIAL SERVICES, INC.
                                            DIRECTORS AND OFFICERS
<TABLE>
                      <S>                                                           <C>
                      Peter F. Frenzer                                                   Vice Chairman, President
                      One Nationwide Plaza                                                     and Director
                      Columbus, OH  43215

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

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

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

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

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

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

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

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

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

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

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

                      Harold W. Weihl                                               Chairman of the Board of Directors
                      14282 King Road
                      Bowling Green, OH  43402

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

                      Robert A. Oakley                                                    Senior Vice President -
                      One Nationwide Plaza                                                Chief Financial Officer
                      Columbus, OH  43215
</TABLE>



                                       
                                       
                                  104 of 108
<PAGE>   108
(b)                                   NATIONWIDE FINANCIAL SERVICES, INC.
                                            DIRECTORS AND OFFICERS
<TABLE>
                      <S>                                                              <C>
                      James F. Laird, Jr.                                               Vice President and General
                      One Nationwide Plaza                                                 Manager and Treasurer
                      Columbus, OH  43215

                      Peter J. Neckermann                                                     Vice President
                      One Nationwide Plaza
                      Columbus, OH  43215

                      Harry S. Schermer                                                Vice President - Investments
                      One Nationwide Plaza
                      Columbus, OH  43215

                      Rae I. Mercer                                                              Secretary
                      One Nationwide Plaza
                      Columbus, OH  43215
</TABLE>

<TABLE>
<CAPTION>
(c)          NAME OF           NET UNDERWRITING      COMPENSATION ON
             PRINCIPAL           DISCOUNTS AND         REDEMPTION OR       BROKERAGE
             UNDERWRITER         COMMISSIONS           ANNUITIZATION      COMMISSIONS         COMPENSATION
             -----------         -----------           -------------      -----------         ------------
             <S>                   <C>                    <C>                <C>                 <C>
             Nationwide            N/A                    N/A                N/A                 N/A
             Financial
             Services,
             Inc.
</TABLE>



                                       
                                       
                                  105 of 108
<PAGE>   109
ITEM 30.     LOCATION OF ACCOUNTS AND RECORDS

             Joseph F. Ciminero
             Nationwide Life Insurance Company
             One Nationwide Plaza
             Columbus, OH  43216

ITEM 31.     MANAGEMENT SERVICES

             Not Applicable

ITEM 32.     UNDERTAKINGS

             The Registrant hereby undertakes to:
             (a)  file a post-effective amendment to this registration  
                  statement as frequently as is necessary to ensure that the 
                  audited financial statements in the registration statement 
                  are never more than 16 months old for so long as payments 
                  under the variable annuity contracts may be accepted; 
             (b)  include either (1) as part of any application to purchase a 
                  contract offered by the prospectus, a space that an applicant 
                  can check to request a Statement of Additional Information, 
                  or (2) a post card or similar written communication affixed 
                  to or included in the prospectus that the applicant can 
                  remove to send for a Statement of Additional Information; and 
             (c)  deliver any Statement of Additional Information and any 
                  financial statements required to be made available under this 
                  form promptly upon written or oral request.  

             The Registrant hereby represents that any contract offered by the 
             prospectus and which is issued pursuant to Section 403(b) of the 
             Internal Revenue Code of 1986, as amended, is issued by the 
             Registrant in reliance upon, and in compliance with, the 
             Securities and Exchange Commission's no-action letter to the 
             American Council of Life Insurance (publicly available November 
             28, 1988) which permits withdrawal restrictions to the extent 
             necessary to comply with IRC Section 403(b)(11).




                                       
                                  106 of 108
<PAGE>   110





                                   Offered by
                       Nationwide Life Insurance Company





                       NATIONWIDE LIFE INSURANCE COMPANY





                     Nationwide Multi-Flex Variable Account

                 Individual Deferred Variable Annuity Contract





                                   PROSPECTUS





                                  May 1, 1995






                                  107 of 108
<PAGE>   111
                                  SIGNATURES
      As required by the Securities Act of 1933, the Registrant, NATIONWIDE
MULTI-FLEX VARIABLE ACCOUNT, certifies that it meets the requirements of
Securities Act Rule 485(b) for effectiveness of this Post-Effective Amendment
and has caused this Post-Effective Amendment to be signed on its behalf in the
City of Columbus, and State of Ohio, on this 28th day of AUGUST, 1995.

                                        NATIONWIDE MULTI-FLEX VARIABLE ACCOUNT
                                      ------------------------------------------
                                                      (Registrant)

                                           NATIONWIDE LIFE INSURANCE COMPANY
                                      ------------------------------------------
                                                    (Depositor)

                                                  By/s/JOSEPH P. RATH
                                      ------------------------------------------
                                                     Joseph P. Rath
                                                   Vice President and
                                                Associate General Counsel

As required by the Securities Act of 1933, this Post-Effective Amendment has
been signed by the following persons in the capacities indicated on the 28th day
of AUGUST, 1995.
<TABLE>
<CAPTION>
             SIGNATURE                                  TITLE
<S>                                      <C>                                     <C>
LEWIS J. ALPHIN                                        Director
- -----------------------------
Lewis J. Alphin

WILLARD J. ENGEL                                       Director
- -----------------------------
Willard J. Engel

FRED C. FINNEY                                         Director
- -----------------------------
Fred C. Finney

PETER F. FRENZER                              President/Chief Operating
- -----------------------------                    Officer and Director
Peter F. Frenzer

CHARLES L. FUELLGRAF, JR.                              Director
- -----------------------------
Charles L. Fuellgraf, Jr.

HENRY S. HOLLOWAY                               Chairman of the Board
- -----------------------------                        and Director
Henry S. Holloway

D. RICHARD MCFERSON                      Chief Executive Officer and Director
- -----------------------------
D. Richard McFerson

DAVID O. MILLER                                        Director
- -----------------------------
David O. Miller

C. RAY NOECKER                                         Director
- -----------------------------
C. Ray Noecker

ROBERT A. OAKLEY                                Senior Vice President-
- -----------------------------                  Chief Financial Officer
Robert A. Oakley

JAMES F. PATTERSON                                     Director                         By/s/JOSEPH P. RATH
- -----------------------------                                                      -----------------------------
James F. Patterson                                                                         Joseph P. Rath
                                                                                          Attorney-in-Fact
ROBERT H. RICKEL                                       Director                           
- -----------------------------
Robert H. Rickel

ARDEN L. SHISLER                                       Director
- -----------------------------
Arden L. Shisler

ROBERT L. STEWART                                      Director
- -----------------------------
Robert L. Stewart

NANCY C. THOMAS                                        Director
- -----------------------------
Nancy C. Thomas

HAROLD W. WEIHL                                        Director
- -----------------------------
Harold W. Weihl
</TABLE>

                                  108 of 108


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