NACO VARIABLE ACCOUNT OF NATIONWIDE LIFE INS CO
485APOS, 1996-09-04
Previous: NATIONAL FUEL GAS CO, U-1/A, 1996-09-04
Next: NATIONWIDE DC VARIABLE ACCOUNT, 485APOS, 1996-09-04



<PAGE>   1

              As filed with the Securities and Exchange Commission
                                               '33 Act Registration No. 33-33425
                                               '40 Act Registration No. 811-5999

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


                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D. C. 20549


                                    FORM N-4



                   REGISTRATION STATEMENT UNDER THE SECURITIES
                                   ACT OF 1933


   
                       POST-EFFECTIVE AMENDMENT NO. 9 [X]
    

                                       and

                        REGISTRATION STATEMENT UNDER THE
                         INVESTMENT COMPANY ACT OF 1940

   
                              AMENDMENT NO. 10 [X]
    

                              NACO VARIABLE ACCOUNT
                           (Exact Name of Registrant)


                        NATIONWIDE LIFE INSURANCE COMPANY
                               (Name of Depositor)


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


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



   GORDON E. MCCUTCHAN, SECRETARY, ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43215
                     (Name and Address of Agent for Service)

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

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

              immediately upon filing pursuant to paragraph (b) of Rule 485
- ----------
              on (date), pursuant to paragraph (b) of Rule 485
- ----------
   
     X        60 days after filing pursuant to paragraph (a)(1) of Rule 485 on
- ----------
    
              (date) pursuant to paragraph (a)(1) of Rule 485
- ----------

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, 1995 on February 15, 1996.

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

                                    1 of 101
<PAGE>   2


                              NACO VARIABLE ACCOUNT
                     REFERENCE TO ITEMS REQUIRED BY FORM N-4

<TABLE>
<CAPTION>
N-4 ITEM                                                                                              PAGE
Part A   INFORMATION REQUIRED IN A PROSPECTUS
<S>                        <C>                                                                         <C>
     Item  1.              Cover page............................................................      3
     Item  2.              Definitions...........................................................      4
     Item  3.              Synopsis or Highlights................................................     12
     Item  4.              Condensed Financial Information.......................................     13
     Item  5.              General Description of Registrant, Depositor,
                           and Portfolio Companies...............................................     16
     Item  6.              Deductions and Expenses...............................................     17
     Item  7.              General Description of the Variable Annuity Contract..................     18
     Item  8.              Annuity Period........................................................     22
     Item  9.              Death Benefit.........................................................     22
     Item 10.              Purchases and Contract Value..........................................     21
     Item 11.              Redemptions...........................................................     21
     Item 12.              Taxes.................................................................     27
     Item 13.              Legal Proceedings.....................................................     27
     Item 14.              Table of Contents of the Statement of Additional Information..........     27

Part B   INFORMATION REQUIRED IN A STATEMENT OF ADDITIONAL INFORMATION
     Item 15.              Cover Page............................................................     32
     Item 16.              Table of Contents.....................................................     32
     Item 17.              General Information and History.......................................     32
     Item 18.              Services..............................................................     32
     Item 19.              Purchase of Securities Being Offered..................................     33
     Item 20.              Underwriters..........................................................     33
     Item 21.              Calculation of Performance............................................     33
     Item 22.              Annuity Payments......................................................     35
     Item 23.              Financial Statements..................................................     36

Part C   OTHER INFORMATION
     Item 24.              Financial Statements and Exhibits.....................................     76
     Item 25.              Directors and Officers of the Depositor...............................     78
     Item 26.              Persons Controlled by or Under Common Control
                           with the Depositor or Registrant......................................     80
     Item 27.              Number of Contract Owners.............................................     89
     Item 28.              Indemnification.......................................................     89
     Item 29.              Principal Underwriters................................................     89
     Item 30.              Location of Accounts and Records......................................     90
     Item 31.              Management Services...................................................     90
     Item 32.              Undertakings..........................................................     90
</TABLE>




                                     2 of 101

<PAGE>   3


                        NATIONWIDE LIFE INSURANCE COMPANY

                                   Home Office
                                 P. O. Box 16766
                              One Nationwide Plaza
                              Columbus, Ohio 43216
                     1-800-545-4730, (T.T.Y. 1-800-848-0833)

                    GROUP FLEXIBLE FUND RETIREMENT CONTRACTS
                     ISSUED BY THE NACO VARIABLE ACCOUNT OF
                        NATIONWIDE LIFE INSURANCE COMPANY

     The Group Flexible Fund Retirement Contracts (the "Contract" or
"Contracts") described in this prospectus are designed for use in connection
with deferred compensation Plans adopted by Member Counties under the NACo
Program. Such Plans generally qualify for favorable tax treatment under Section
457 of the Internal Revenue Code ("Code"). The assets of such Plans are part of
the general assets of the Member County, subject to the claims of the Member
County's creditors. The Participants have a contractual claim against the Member
County for the benefits promised by such Plans. The Participants are generally
not subject to tax until Distributions are received from the Plan. Purchase
Payments made at any time by or on behalf of any Participant must be at least
$20 per month.

     Purchase Payments are allocated to the NACo Variable Account. NACo Variable
Account is a unit investment trust with 28 Sub-Accounts of unit values, each
reflecting investment results of a different management investment company.
Amounts equivalent to the obligations of Nationwide Life Insurance Company ("the
Company") under each Sub-Account will be invested in the specified management
investment company (see Appendix of Participating Underlying Mutual Funds).

   
     This prospectus provides you with the basic information you should know
about the Group Flexible Fund Retirement Contracts issued by NACo Variable
Account before investing. You should read it and keep it for future reference. A
Statement of Additional Information dated NOVEMBER 2, 1996 containing further
information about the Contracts and NACo Variable Account has been filed with
the Securities and Exchange Commission. You can obtain a copy without charge
from the Company by calling the number listed above, or writing P.O. Box 16766,
One Nationwide Plaza, Columbus, Ohio 43216.
    

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 NOVEMBER 2, 1996, IS INCORPORATED
HEREIN BY REFERENCE. THE TABLE OF CONTENTS FOR THE STATEMENT OF ADDITIONAL
INFORMATION APPEARS ON PAGE 25 OF THIS PROSPECTUS.

                THE DATE OF THIS PROSPECTUS IS NOVEMBER 2, 1996.
    

                                       1

                                    3 of 101
<PAGE>   4


                                GLOSSARY OF TERMS

ACCUMULATION UNIT - A statistical index measuring the net investment results of
each Sub-Account of the NACo Variable Account. It is the unit of measurement
used to determine the value of a Contract and each Participant Account.

ACTUARIAL RISK FEE - The charge made for mortality and expense risk and
administration of the NACo Variable Account. It is computed on a daily basis and
is equal to an annual rate of 0.95% of the daily net asset value of the NACo
Variable Account.

ANNUITANT - The person actually receiving annuity payments and upon whose
continuation of life any annuity payment involving life contingencies depends.

ANNUITIZATION - The date on which annuity payments are actually received.

ANNUITY COMMENCEMENT DATE - The date on which annuity payments are scheduled to
commence.

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

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

COMPANY - Nationwide Life Insurance Company.

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

CONTRACT - The group flexible fund retirement contract issued by the Company to
the Owner under which the Company invests Purchase Payments made by the Owner
and assists the Owner in making Retirement Income Payments at specified dates.

CONTRACT DATE - The Contract Date is the date shown on the Contract.

CONTRACT YEAR - Each period starting with either (1) the Contract Date or (2) a
Contract Anniversary. The Contract Year ends immediately prior to the next
Contract Anniversary.

CONTRACT ANNIVERSARY - An anniversary of the Contract Date.

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

GENERAL ACCOUNT - An account comprised of all assets of the Company other than
those in any segregated asset account (the NACo Variable Account).

MEMBER COUNTY - A county which is a member of the National Association of
Counties ("NACo") or an entity approved by the President of NACo for
participation under the NACo Program.

NACO PROGRAM - The deferred compensation program established and administered
pursuant to Section 457 of the Code for the benefit of Member Counties of NACo.

NACO VARIABLE ACCOUNT - A segregated investment account established by the
Company in which amounts equivalent to the Company's obligations under the
Contract are held for all Participants, and for those Participants during
retirement who have annuitized.

OWNER - The Member County to which the Contract is issued.

PARTICIPANT - An eligible employee, member, or other person who is entitled to
benefits under the Plan. Such persons are determined and reported to the Company
by the Owner.

                                       2

                                    4 of 101
<PAGE>   5


PARTICIPANT ACCOUNT - An account established for each Participant in which all
financial transactions occurring with respect to a Participant, other than the
purchase and payment of an annuity, are recorded.

PARTICIPANT ACCOUNT YEAR - For each Participant, this is each one year period
starting with either the Participant Effective Date or a Participant
Anniversary, as reported to the Company by the Owner or its authorized
representative.

PARTICIPANT ANNIVERSARY - An anniversary of the Participant Effective Date.

PARTICIPANT EFFECTIVE DATE - For each Participant, this is the first date
Accumulation Units are credited to the Participant's Account on behalf of such
Participant under the Contract.

PLAN - A Member County's Code Section 457 deferred compensation plan established
and administered under the auspices of the NACo Program. The Plan document is
referred to in the contract schedule as the Plan. The assets of the Plan are
part of the general assets of the Member County, subject to the claims of the
Member County's creditors. The Participants have a contractual claim against the
Member County for the benefits promised by the Plan.

PURCHASE PAYMENTS - Amounts paid to the Company, pursuant to the Contract, in
order to provide retirement income benefits.

RETIRED PARTICIPANT - A Participant for whom payments under an Optional
Retirement Income Form are being made.

   
RETIREMENT INCOME PAYMENTS- Periodic payments of the Participant Account made to
the Participant or to a designated Beneficiary during the Distribution period.

RETIREMENT COMMENCEMENT DATE- The date upon which Retirement Income Payments
commence.
    

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

   
UNDERLYING MUTUAL FUND - The registered management investment company, specified
on the Contract application, in which the assets of a Sub-Account of the
Variable Account will be invested.
    

VALUATION DATE - Each day the New York Stock Exchange and the Company's home
office are open for business or any other day during which there is a sufficient
degree of trading of the NACo 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.

                                       3

                                    5 of 101
<PAGE>   6


                                TABLE OF CONTENTS

<TABLE>
<S>                                                                                                            <C>
   
GLOSSARY OF TERMS...............................................................................................2
SUMMARY OF CONTRACT EXPENSES....................................................................................5
SYNOPSIS.......................................................................................................10
CONDENSED FINANCIAL INFORMATION................................................................................11
NATIONWIDE LIFE INSURANCE COMPANY..............................................................................14
THE NACo VARIABLE ACCOUNT......................................................................................14
         Voting Rights.........................................................................................14
PERIODIC REPORTS...............................................................................................14
NACo VARIABLE ACCOUNT CHARGES, PURCHASE PAYMENTS
AND OTHER DEDUCTIONS...........................................................................................15
         Contingent Deferred Sales Charge......................................................................15
         Mortality and Expense Risk and Administration Charges.................................................15
         Premium Taxes.........................................................................................16
         Experience Credits....................................................................................16
         Expenses of the NACo Variable Account.................................................................16
DESCRIPTION OF THE CONTRACTS...................................................................................16
         Purpose of the Contracts..............................................................................16
         Modification of the Contract..........................................................................17
         Exchange Privilege....................................................................................17
         Assignments...........................................................................................17
         Suspension and Termination............................................................................17
         Application of Purchase Payments......................................................................18
         Additional Purchase Payment Prior to Commencement of Annuity Payments.................................18
         Crediting Accumulation Units..........................................................................18
         NACo Variable Account Accumulation Unit Value.........................................................18
         Allocation of Purchase Payments.......................................................................19
         Valuation of an Account...............................................................................19
         Redemption of Participant Accounts (Termination)......................................................19
DISTRIBUTION OF PARTICIPANT ACCOUNTS (RETIREMENT PERIOD).......................................................20
         Retirement Income Payments............................................................................20
         Election of Income Form and Date......................................................................20
         Allocation of Retirement Income.......................................................................20
         Fixed Dollar Annuity..................................................................................20
         Minimum Payment.......................................................................................20
         Death Benefit Before Retirement.......................................................................20
         Optional Retirement Income Forms......................................................................20
         Death of Retired Participant..........................................................................21
         Withdrawal............................................................................................21
         Frequency of Payment..................................................................................21
         Determination of Payments Under Options A1 and A2.....................................................21
         Determination of Payments Under Options B1 and B2.....................................................21
         Determination of Amount of Variable Monthly Payments For First Year...................................22
         Determination of Amount of Variable Monthly Payments For the Second
           and Subsequent Years................................................................................22
         Alternate Assumed Interest Rate.......................................................................22
GENERAL INFORMATION............................................................................................23
         Substitution of Securities............................................................................23
         Performance Advertising...............................................................................23
         Contract Owner Inquiries..............................................................................24
         Net Investment Factor.................................................................................24
         Valuation of Assets...................................................................................24
         Federal Tax Status....................................................................................25
         Contracts Issued Under the New York Model Plan........................................................25
LEGAL PROCEEDINGS..............................................................................................25
TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION.......................................................25
APPENDIX.......................................................................................................26
</TABLE>
    

                                       4

                                    6 of 101
<PAGE>   7


                          SUMMARY OF CONTRACT EXPENSES

<TABLE>
<S>                                                                                   <C>
PARTICIPANT TRANSACTION EXPENSES

      Maximum Contingent Deferred Sales Charge(1) ..................................        4     %
                                                                                      ------------
      (as a percentage of Purchase Payments)

ANNUAL CONTRACT MAINTENANCE CHARGE(2) ..............................................       $0
                                                                                      ------------
   
NACO VARIABLE ACCOUNT ANNUAL EXPENSES(3)
(as a percentage of average account value)
    

      Mortality and Expense Risk Fees ..............................................      0.50    %
                                                                                      ------------
      Administration Charge ........................................................      0.45    %
                                                                                      ------------
      Total NACo Variable Account Annual Expenses ..................................      0.95    %
                                                                                      ------------
</TABLE>

   
The fees and charges deducted under the Contract in the aggregate are reasonable
in relation to the services rendered, the expenses expected to be incurred, and
the risks assumed by the Company.
    

(1)Imposed only when it is applicable (see "Contingent Deferred Sales Charge").

(2)Effective July 1, 1992, the Annual Contract Fee was eliminated.

   
(3)If total assets of a Plan under the NACo Program as of December 31 of each
   year exceed $10 million, the 0.45% Administration charge and the total NACo
   Variable Account Annual Expense ("Actuarial Risk Fee") will be reduced on a
   sliding scale on May 1 of each succeeding year as follows:
    

<TABLE>
<CAPTION>
============================================================================================================================
                                                      ADMINISTRATION CHARGE
                 ASSETS                     (AS A PORTION OF THE ACTUARIAL RISK FEE)          TOTAL ACTUARIAL RISK FEE
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                                           <C>                                      <C>  
Greater  than $10  million but less than                      0.40%                                    0.90%
or equal to $25 million
- ----------------------------------------------------------------------------------------------------------------------------
Greater  than $25  million but less than                      0.30%                                    0.80%
or equal to $50 million
- ----------------------------------------------------------------------------------------------------------------------------
   
Greater  than $50 million but less than                       0.20%                                    0.70%
or equal to $150 million
- ----------------------------------------------------------------------------------------------------------------------------
Greater than $150 million                                     0.15%                                    0.65%
============================================================================================================================
    
</TABLE>

     The Administration Charge and Actuarial Risk Fee shall be determined as of
December 31 of such calendar year and reduced according to the sliding scale, if
applicable, effective the next succeeding May 1. For new Contracts after the
effective date of the sliding scale, the Administration Charge and Actuarial
Risk Fee shall be determined in accordance with the above table at the issuance
of the Contract and thereafter each year at the time and in the manner described
above.


                                       5

                                    7 of 101
<PAGE>   8

                     UNDERLYING MUTUAL FUND ANNUAL EXPENSES(1)
         (as a percentage of Underlying Mutual Fund average net assets)
<TABLE>
<CAPTION>
                                             =====================================================
                                                Management          Other       Total Underlying
                                                                                   Mutual Fund
                                                   Fees           Expenses       Annual Expenses
==================================================================================================
<S>                                               <C>               <C>               <C>  
The Bond Fund of AmericaSM , Inc.(2)              0.35%             0.34%             0.69%
- --------------------------------------------------------------------------------------------------
The Dreyfus Third Century Fund, Inc.              0.75%             0.37%             1.12%
- --------------------------------------------------------------------------------------------------
The Evergreen Total Return Fund - Class Y         0.98%             0.21%             1.19%
- --------------------------------------------------------------------------------------------------
Federated U.S. Government Securities: 2-5         0.40%             0.18%             0.58%
Years - Institutional Shares
- --------------------------------------------------------------------------------------------------
Fidelity Equity-Income Fund                       0.44%             0.24%             0.68%
- --------------------------------------------------------------------------------------------------
Fidelity Capital & Income Fund                    0.70%             0.30%             1.00%
- --------------------------------------------------------------------------------------------------
Fidelity Contrafund                               0.70%             0.27%             0.97%
- --------------------------------------------------------------------------------------------------
Fidelity Magellan(R)Fund                          0.75%             0.22%             0.97%
- --------------------------------------------------------------------------------------------------
Fidelity OTC Portfolio                            0.51%             0.30%             0.81%
- --------------------------------------------------------------------------------------------------
Fidelity Puritan Fund                             0.52%             0.77%             1.29%
- --------------------------------------------------------------------------------------------------
The Investment Company of America(R)(2)           0.26%             0.34%             0.60%
- --------------------------------------------------------------------------------------------------
MAS Funds Fixed Income Portfolio                  0.38%             0.11%             0.49%
- --------------------------------------------------------------------------------------------------
MFS(R)Growth Opportunities Fund-Class A(2)        0.43%             0.54%             0.97%
- --------------------------------------------------------------------------------------------------
MFS(R)High Income Fund-Class A(2)                 0.45%             0.65%             1.10%
- --------------------------------------------------------------------------------------------------
Massachusetts Investors Growth Stock              0.31%             0.52%             0.83%
Fund-Class A(2)
- --------------------------------------------------------------------------------------------------
Nationwide(R)Fund                                 0.50%             0.13%             0.63%
- --------------------------------------------------------------------------------------------------
Nationwide(R)Growth Fund                          0.50%             0.16%             0.66%
- --------------------------------------------------------------------------------------------------
Nationwide(R)Money Market Fund                    0.45%             0.17%             0.62%
- --------------------------------------------------------------------------------------------------
Neuberger & Berman Guardian Fund                  0.72%             0.12%             0.84%
- --------------------------------------------------------------------------------------------------
Putnam Investors Fund-Class A(2)                  0.61%             0.38%             0.99%
- --------------------------------------------------------------------------------------------------
Putnam Voyager Fund -Class A                      0.53%             0.54%             1.07%
- --------------------------------------------------------------------------------------------------
SEI Index Funds - S & P 500 Index Portfolio       0.15%             0.10%             0.25%
- --------------------------------------------------------------------------------------------------
Seligman Growth Fund, Inc.-Class A(2)             0.49%             0.51%             1.00%
- --------------------------------------------------------------------------------------------------
Short-Term Investments  Trust-Treasury            0.63%             0.26%             0.89%
Portfolio - Institutional Class
- --------------------------------------------------------------------------------------------------
T. Rowe Price International Stock Fund(R)         0.69%             0.20%             0.89%
- --------------------------------------------------------------------------------------------------
   
Templeton Foreign Fund(2)- Class I                0.63%             0.52%             1.15%
    
- --------------------------------------------------------------------------------------------------
Twentieth Century Growth Investors                1.00%             0.00%             1.00%
- --------------------------------------------------------------------------------------------------
Twentieth Century Ultra Investors                 1.00%             0.00%             1.00%
==================================================================================================

<FN>
   
(1)  The Mutual Fund expenses shown above are assessed at the Underlying Mutual
     Fund level and are not direct charges against the NACo 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 NACo
     Variable Account's unit value. There are no front-end load fees (sales
     charges) at the Underlying Mutual Fund level. The management fees and other
     expenses, some of which are subject to fee waivers or expenses
     reimbursement, are more fully described in the prospectus for each
     Underlying Mutual Fund. The information relating to the Underlying Mutual
     Fund expenses was provided by the Underlying Mutual Fund and was not
     independently verified by the Company.
    
(2)  A 12b-1 fee is included in the calculation of "Other Expenses."
</TABLE>
                                       6

                                    8 of 101
<PAGE>   9


                                     EXAMPLE

The following chart depicts the dollar amount of expenses that would be incurred
under this Contract assuming total NACo Variable Account annual expenses of
0.95%, a $1,000 initial Purchase Payment and 5% annual return on assets.

<TABLE>
<CAPTION>
                                                                 ----------------------------------------------------
                                                                           If you surrender your Contract
                                                                            at the end of the applicable
                                                                                     time period
- ---------------------------------------------------------------------------------------------------------------------
                                                                    1 Yr.        3 Yrs.       5 Yrs.       10 Yrs.
=====================================================================================================================
<S>                                                                  <C>           <C>          <C>          <C>
The Bond Fund of America SM, Inc.                                    57            93           132          240
- ---------------------------------------------------------------------------------------------------------------------
The Dreyfus Third Century Fund, Inc.                                 62           107           155          287
- ---------------------------------------------------------------------------------------------------------------------
The Evergreen Total Return Fund - Class V                            62           109           159          295
- ---------------------------------------------------------------------------------------------------------------------
Federated U.S. Government Securities Fund: 2-5 years -               56            89           124          223
Institutional Shares
- ---------------------------------------------------------------------------------------------------------------------
Fidelity Equity-Income Fund                                          57            93           131          239
- ---------------------------------------------------------------------------------------------------------------------
Fidelity Capital & Income Fund                                       60           103           149          274
- ---------------------------------------------------------------------------------------------------------------------
Fidelity Contrafund                                                  60           102           147          271
- ---------------------------------------------------------------------------------------------------------------------
Fidelity Magellan(R)Fund                                             60           102           147          271
- ---------------------------------------------------------------------------------------------------------------------
Fidelity OTC Portfolio                                               58            97           138          253
- ---------------------------------------------------------------------------------------------------------------------
Fidelity Puritan Fund                                                64           112           164          305
- ---------------------------------------------------------------------------------------------------------------------
The Investment Company of America(R)                                 56            90           127          230
- ---------------------------------------------------------------------------------------------------------------------
MAS Funds Fixed Income Portfolio                                     55            87           121          217
- ---------------------------------------------------------------------------------------------------------------------
MFS(R)Growth Opportunities Fund- Class A                             60           102           147          271
- ---------------------------------------------------------------------------------------------------------------------
MFS(R)High Income Fund-Class A                                       62           106           154          285
- ---------------------------------------------------------------------------------------------------------------------
Massachusetts Investors Growth  Stock Fund-Class A                   59            98           139          256
- ---------------------------------------------------------------------------------------------------------------------
Nationwide(R)Fund                                                    57            91           129          233
- ---------------------------------------------------------------------------------------------------------------------
Nationwide(R)Growth Fund                                             57            92           130          237
- ---------------------------------------------------------------------------------------------------------------------
Nationwide(R)Money Market Fund                                       56            91           128          232
- ---------------------------------------------------------------------------------------------------------------------
Neuberger & Berman Guardian Fund                                     59            98           141          258
- ---------------------------------------------------------------------------------------------------------------------
Putnam  Investors Fund-Class A                                       60           103           148          273
- ---------------------------------------------------------------------------------------------------------------------
Putnam Voyager Fund-Class A                                          61           105           152          282
- ---------------------------------------------------------------------------------------------------------------------
SEI Index Funds - S & P 500 Index Portfolio                          53            79           108          189
- ---------------------------------------------------------------------------------------------------------------------
Seligman Growth Fund, Inc.-Class A                                   60           103           149          274
- ---------------------------------------------------------------------------------------------------------------------
Short-Term Investments Trust - Treasury Portfolio -                  59           100           143          262
Institutional Class
- ---------------------------------------------------------------------------------------------------------------------
T. Rowe Price International Stock Fund(R)                            60           100           144          264
- ---------------------------------------------------------------------------------------------------------------------
   
Templeton Foreign Fund - Class I                                     62           108           157          290
    
- ---------------------------------------------------------------------------------------------------------------------
Twentieth Century Growth Investors                                   60           103           149          274
- ---------------------------------------------------------------------------------------------------------------------
Twentieth Century Ultra Investors                                    60           103           149          274
- ---------------------------------------------------------------------------------------------------------------------

                                                                                             (continued on next page)
</TABLE>

                                       7

                                    9 of 101

<PAGE>   10


                               EXAMPLE (CONTINUED)

The following chart depicts the dollar amount of expenses that would be incurred
under this Contract assuming total NACo Variable Account annual expenses of
0.95%, a $1,000 initial Purchase Payment and 5% annual return on assets.

<TABLE>
<CAPTION>
                                                                 ----------------------------------------------------
                                                                        If you do not surrender your Contract
                                                                            at the end of the applicable
                                                                                     time period
- ---------------------------------------------------------------------------------------------------------------------
                                                                    1 Yr.        3 Yrs.       5 Yrs.       10 Yrs.
=====================================================================================================================
<S>                                                                  <C>           <C>          <C>          <C>
The Bond Fund of AmericaSM , Inc.                                    17            53           92           200
- ---------------------------------------------------------------------------------------------------------------------
The Dreyfus Third Century Fund, Inc.                                 22            67          115           247
- ---------------------------------------------------------------------------------------------------------------------
The Evergreen Total Return Fund -Class V                             22            69          119           255
- ---------------------------------------------------------------------------------------------------------------------
Federated U.S. Government Securities Fund: 2-5 years-                16            49           84           183
Institutional Shares
- ---------------------------------------------------------------------------------------------------------------------
Fidelity Equity-Income Fund                                          17            53           91           199
- ---------------------------------------------------------------------------------------------------------------------
Fidelity Capital & Income Fund                                       20            63          109           234
- ---------------------------------------------------------------------------------------------------------------------
Fidelity Contrafund                                                  20            62          107           231
- ---------------------------------------------------------------------------------------------------------------------
Fidelity Magellan(R)Fund                                             20            62          107           231
- ---------------------------------------------------------------------------------------------------------------------
Fidelity OTC Portfolio                                               18            57           98           213
- ---------------------------------------------------------------------------------------------------------------------
Fidelity Puritan Fund                                                24            72          124           265
- ---------------------------------------------------------------------------------------------------------------------
The Investment Company of America(R)                                 16            50           87           190
- ---------------------------------------------------------------------------------------------------------------------
MAS Funds Fixed Income Portfolio                                     15            47           81           177
- ---------------------------------------------------------------------------------------------------------------------
MFS(R)Growth Opportunities Fund- Class A                             20            62          107           231
- ---------------------------------------------------------------------------------------------------------------------
MFS(R)High Income Fund-Class A                                       22            66          114           245
- ---------------------------------------------------------------------------------------------------------------------
Massachusetts Investors  Growth  Stock Fund-Class A                  19            58           99           216
- ---------------------------------------------------------------------------------------------------------------------
Nationwide(R)Fund                                                    17            51           89           193
- ---------------------------------------------------------------------------------------------------------------------
Nationwide(R)Growth Fund                                             17            52           90           197
- ---------------------------------------------------------------------------------------------------------------------
Nationwide(R)Money Market Fund                                       16            51           88           192
- ---------------------------------------------------------------------------------------------------------------------
Neuberger & Berman Guardian Fund                                     19            58          101           218
- ---------------------------------------------------------------------------------------------------------------------
Putnam  Investors Fund-Class A                                       20            63          108           233
- ---------------------------------------------------------------------------------------------------------------------
Putnam Voyager Fund-Class A                                          21            65          112           242
- ---------------------------------------------------------------------------------------------------------------------
SEI Index Funds - S & P 500 Index Portfolio                          13            39           68           149
- ---------------------------------------------------------------------------------------------------------------------
Seligman Growth Fund, Inc.-Class A                                   20            63          109           234
- ---------------------------------------------------------------------------------------------------------------------
Short-Term Investments Trust - Treasury Portfolio -                  19            60          103           222
Institutional Class
- ---------------------------------------------------------------------------------------------------------------------
T. Rowe Price International Stock Fund(R)                            20            60          104           224
- ---------------------------------------------------------------------------------------------------------------------
   
Templeton Foreign Fund - Class I                                     22            68          117           250
    
- ---------------------------------------------------------------------------------------------------------------------
Twentieth Century Growth Investors                                   20            63          109           234
- ---------------------------------------------------------------------------------------------------------------------
Twentieth Century Ultra Investors                                    20            63          109           234
- ---------------------------------------------------------------------------------------------------------------------

                                                                                             (continued on next page)
</TABLE>



                                       8

                                    10 of 101
<PAGE>   11
                               EXAMPLE (CONTINUED)

The following chart depicts the dollar amount of expenses that would be incurred
under this Contract assuming a total NACo Variable Account annual expenses of
0.95%, $1,000 initial Purchase Payment and 5% annual return on assets.

   
<TABLE>
<CAPTION>
                                                                 ----------------------------------------------------
                                                                           If you annuitize your Contract
                                                                      at the end of the applicable time period
- ---------------------------------------------------------------------------------------------------------------------
                                                                    1 Yr.        3 Yrs.       5 Yrs.       10 Yrs.
=====================================================================================================================
<S>                                                                  <C>           <C>         <C>           <C>
The Bond Fund of AmericaSM , Inc.                                    17            53           92           200
- ---------------------------------------------------------------------------------------------------------------------
The  Dreyfus Third Century Fund, Inc.                                22            67          115           247
- ---------------------------------------------------------------------------------------------------------------------
The Evergreen Total Return Fund - Class V                            22            69          119           255
- ---------------------------------------------------------------------------------------------------------------------
Federated U.S. Government Securities Fund: 2-5 years -               16            49           84           183
Institutional Shares
- ---------------------------------------------------------------------------------------------------------------------
Fidelity Equity-Income Fund                                          17            53           91           199
- ---------------------------------------------------------------------------------------------------------------------
Fidelity Capital & Income Fund                                       20            63          109           234
- ---------------------------------------------------------------------------------------------------------------------
Fidelity Contrafund                                                  20            62          107           231
- ---------------------------------------------------------------------------------------------------------------------
Fidelity Magellan(R)Fund                                             20            62          107           231
- ---------------------------------------------------------------------------------------------------------------------
Fidelity OTC Portfolio                                               18            57           98           213
- ---------------------------------------------------------------------------------------------------------------------
Fidelity Puritan Fund                                                24            72          124           265
- ---------------------------------------------------------------------------------------------------------------------
The Investment Company of America(R)                                 16            50           87           190
- ---------------------------------------------------------------------------------------------------------------------
MAS Funds Fixed Income Portfolio                                     15            47           81           177
- ---------------------------------------------------------------------------------------------------------------------
MFS(R)Growth Opportunities Fund- Class A                             20            62          107           231
- ---------------------------------------------------------------------------------------------------------------------
MFS(R)High Income Fund-Class A                                       22            66          114           245
- ---------------------------------------------------------------------------------------------------------------------
Massachusetts Investors  Growth  Stock Fund-Class A                  19            58           99           216
- ---------------------------------------------------------------------------------------------------------------------
Nationwide(R)Fund                                                    17            51           89           193
- ---------------------------------------------------------------------------------------------------------------------
Nationwide(R)Growth Fund                                             17            52           90           197
- ---------------------------------------------------------------------------------------------------------------------
Nationwide(R)Money Market Fund                                       16            51           88           192
- ---------------------------------------------------------------------------------------------------------------------
Neuberger & Berman Guardian Fund                                     19            58          101           218
- ---------------------------------------------------------------------------------------------------------------------
Putnam  Investors Fund-Class A                                       20            63          108           233
- ---------------------------------------------------------------------------------------------------------------------
Putnam Voyager Fund-Class A                                          21            65          112           242
- ---------------------------------------------------------------------------------------------------------------------
SEI Index Funds - S & P 500 Index Portfolio                          13            39           68           149
- ---------------------------------------------------------------------------------------------------------------------
Seligman Growth Fund, Inc.-Class A                                   20            63          109           234
- ---------------------------------------------------------------------------------------------------------------------
Short-Term Investments Trust - Treasury Portfolio -                  19            60          103           222
Institutional Class
- ---------------------------------------------------------------------------------------------------------------------
T. Rowe Price International Stock Fund(R)                            20            60          104           224
- ---------------------------------------------------------------------------------------------------------------------
Templeton Foreign Fund - Class I                                     22            68          117           250
- ---------------------------------------------------------------------------------------------------------------------
Twentieth Century Growth Investors                                   20            63          109           234
- ---------------------------------------------------------------------------------------------------------------------
Twentieth Century Ultra Investors                                    20            63          109           234
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>
    
     This Example should not be considered a representation of past or future
expenses. Actual expenses may be greater or lesser than those shown.

     The purpose of the preceding tables is to assist the Participant in
understanding the various costs and expenses that a Participant will bear
directly or indirectly when investing in the Contract. The table reflects
expenses of the NACo Variable Account as well as the Underlying Mutual Fund
investment options. For a more detailed explanation of these expenses, see "NACo
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, see the Underlying Mutual Fund's prospectus. In addition
to the expenses shown above, deductions for premium taxes may also be
applicable, depending upon the jurisdiction in which the Contract is sold (see
"Premium Taxes").
                                       9

                                    11 of 101
<PAGE>   12


                                    SYNOPSIS


     The Contracts described in this prospectus are designed for use in
connection with deferred compensation plans adopted by Member Counties under the
NACo Program. Such Plans qualify for favorable tax treatment under Section 457
of the Code. The Participants are generally not subject to federal income tax on
amounts deferred under such plans until Distributions are received from the
Plan. Purchase Payments made at any time by or on behalf of any Participant must
be at least $20 per month.

     Purchase Payments under the Contracts are placed in the NACo Variable
Account. The NACo Variable Account is a unit investment trust with 28
Sub-Accounts of unit values, each reflecting investment results of a different
management investment company. Amounts equivalent to the obligations of the
Company under each Sub-Account will be invested in the specified management
investment company (see "Appendix of Participating Funds").

     The Company does not deduct a sales charge from Purchase Payments made for
these Contracts. However, in the event of the termination of this Contract and
directions from the Owner to the Company to withdraw all or part of the account
value of the Contract, the Company will, with certain exceptions, deduct from
the Contract Value, on a per Participant basis, a Contingent Deferred Sales
Charge ("CDSC") equal to not more than 4% of the lesser of the total of all
Purchase Payments made prior to the date of the request for withdrawal, or the
amount withdrawn. Absent Contract termination by the Owner, the CDSC provision
will not apply and therefore any full or partial withdrawals made on behalf of a
Participant will not be subject to any CDSC. The CDSC, when applicable, is
imposed to permit the Company to recover sales expenses which have been advanced
by the Company (see "Contingent Deferred Sales Charge").

     Any applicable premium taxes can be deducted and 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").

     A daily deduction is made from the NACo Variable Account in an amount
equivalent to an annual rate up to of 0.95% of the daily net asset value of the
NACo Variable Account for the Company's contractual promises to accept the
mortality and expense risks and for administration of the NACo Variable Account
(see "Mortality and Expense Risk and Administration"). In addition, the
investment companies whose shares are purchased by the NACo Variable Account
make certain deductions from their assets.

     The Contracts provide that the mortality basis, minimum death benefits and
the deductions made from Purchase Payments, Participants' Accounts, the
Contingent Deferred Sales Charges, and Actuarial Risk Fees may be changed by the
Company after the first Contract Year (see "Modification of the Contract").


                                       10

                                    12 of 101
<PAGE>   13


                         CONDENSED FINANCIAL INFORMATION
               Accumulation Unit Values (For an accumulation unit
                       outstanding throughout the period)

<TABLE>
<CAPTION>
                                 Accumulation         Accumulation          Number of
                                  Unit Value           Unit Value      Accumulation Units
                                 At Beginning            At End        Outstanding At The
   Underlying Mutual Fund          Of Period           Of Period        End Of The Period     Year
- ------------------------------------------------------------------------------------------------------
<S>                                <C>                  <C>                <C>                <C> 
The Bond Fund of                   1.741422             2.039710            6,578,720         1995
AmericaSM , Inc.              ------------------------------------------------------------------------
                                   1.850918             1.741422            5,740,929         1994
                              ------------------------------------------------------------------------
                                   1.637181             1.850918            5,644,051         1993
                              ------------------------------------------------------------------------
                                   1.484255             1.637181            4,185,113         1992
                              ------------------------------------------------------------------------
                                   1.338732             1.484255            3,262,200         1991*
- ------------------------------------------------------------------------------------------------------
The Dreyfus Third                  1.663803             2.238323            9,402,637         1995
Century Fund, Inc.            ------------------------------------------------------------------------
                                   1.814915             1.663803            9,817,673         1994
                              ------------------------------------------------------------------------
                                   1.740666             1.814915           10,291,485         1993
                              ------------------------------------------------------------------------
                                   1.723855             1.740666            8,918,980         1992
                              ------------------------------------------------------------------------
                                   1.503652             1.723855            4,654,790         1991*
- ------------------------------------------------------------------------------------------------------
The Evergreen                      1.419467             1.741651            2,635,928         1995
Total Return Fund - Class V   ------------------------------------------------------------------------
                                   1.531292             1.419467            3,343,918         1994
                              ------------------------------------------------------------------------
                                   1.368966             1.531292           10,220,011         1993
                              ------------------------------------------------------------------------
                                   1.256090             1.368966            8,701,160         1992
                              ------------------------------------------------------------------------
                                   1.146614             1.256090            7,977,105         1991*
- ------------------------------------------------------------------------------------------------------
Federated U.S. Government          1.062969             1.195751            2,344,091         1995
Securities Fund: 2-5 years -  ------------------------------------------------------------------------
Institutional Shares               1.094086             1.062969            1,802,090         1994
                              ------------------------------------------------------------------------
                                   1.031362             1.094086            1,501,568         1993
                              ------------------------------------------------------------------------
                                   1.000000             1.031362              359,089         1992
- ------------------------------------------------------------------------------------------------------
Fidelity Capital &                 3.210584             3.712491              818,785         1995
Income Fund                   ------------------------------------------------------------------------
                                   3.397953             3.210584              900,127         1994
                              ------------------------------------------------------------------------
                                   2.746533             3.397953            1,009,928         1993
                              ------------------------------------------------------------------------
                                   2.165417             2.746533            1,100,291         1992
                              ------------------------------------------------------------------------
                                   1.972198             2.165417            1,260,909         1991*
- ------------------------------------------------------------------------------------------------------
Fidelity Contrafund                0.974545             1.315600           86,483,728         1995
                              ------------------------------------------------------------------------
                                   0.994981             0.974545           59,048,072         1994
                              ------------------------------------------------------------------------
                                   1.000000             0.994981           17,300,194         1993
- ------------------------------------------------------------------------------------------------------
Fidelity Equity- Income Fund       3.424310             4.471070           41,090,717         1995
                              ------------------------------------------------------------------------
                                   3.448520             3.424310           37,439,255         1994
                              ------------------------------------------------------------------------
                                   2.869860             3.448520           30,564,448         1993
                              ------------------------------------------------------------------------
                                   2.526472             2.869860           25,417,028         1992
                              ------------------------------------------------------------------------
                                   2.283309             2.526472           24,200,256         1991*
- ------------------------------------------------------------------------------------------------------
Fidelity Magellan(R)Fund           0.960039             1.301185           63,751,788         1995
                              ------------------------------------------------------------------------
                                   0.987051             0.960039           43,410,162         1994
                              ------------------------------------------------------------------------
                                   1.000000             0.987051            9,307,585         1993
- ------------------------------------------------------------------------------------------------------
Fidelity OTC Portfolio             1.001544             1.371346            3,611,136         1995
                              ------------------------------------------------------------------------
                                   1.000000             1.001544              414,031         1994
- ------------------------------------------------------------------------------------------------------
Fidelity Puritan Fund              0.959935             1.154955           11,375,851         1995
                              ------------------------------------------------------------------------
                                   1.000000             0.959935            3,191,039         1994
- ------------------------------------------------------------------------------------------------------
The Investment                     1.157835             1.498194           21,189,283         1995
Company of America(R)         ------------------------------------------------------------------------
                                   1.167040             1.157835           15,911,747         1994
                              ------------------------------------------------------------------------
                                   1.055548             1.167040            9,316,764         1993
                              ------------------------------------------------------------------------
                                   1.000000             1.055548            1,904,764         1992
- ------------------------------------------------------------------------------------------------------
MAS Funds Fixed Income             0.980782             1.156444              461,663         1995
Portfolio                     ------------------------------------------------------------------------
                                   1.000000             0.980782               16,059         1994
- ------------------------------------------------------------------------------------------------------
Massachusetts Investors            7.034148             8.942612              877,034         1995
Growth Stock Fund-Class A     ------------------------------------------------------------------------
                                   7.613442             7.034148              876,723         1994
                              ------------------------------------------------------------------------
                                   6.714892             7.613442              837,196         1993
                              ------------------------------------------------------------------------
                                   6.368639             6.714892              711,003         1992
                              ------------------------------------------------------------------------
                                   5.100857             6.368639              559,059         1991*
- ------------------------------------------------------------------------------------------------------

<FN>
*Period from July 1, 1991 (the date Participant accounts of the NACo Program
  were transferred from the Nationwide DC Variable Account to the NACo Variable
  Account and the NACo Variable Account commenced operations exclusive
  to the NACo Program).
</TABLE>
                                                        (Continued on next page)

                                       11


                                    13 of 101
<PAGE>   14



                   CONDENSED FINANCIAL INFORMATION (continued)
               Accumulation Unit Values (For an accumulation unit
                       outstanding throughout the period)

<TABLE>
<CAPTION>
                                 Accumulation         Accumulation          Number of
                                  Unit Value           Unit Value      Accumulation Units
                                 At Beginning            At End        Outstanding At The
   Underlying Mutual Fund          Of Period           Of Period        End Of The Period     Year
- ------------------------------------------------------------------------------------------------------
<S>                                <C>                 <C>                 <C>                <C> 
MFS(R)Growth                       4.589533             6.114190            2,209,754         1995
Opportunities Fund-Class A    ------------------------------------------------------------------------
                                   4.834037             4.589533            2,656,048         1994
                              ------------------------------------------------------------------------
                                   4.200054             4.834037            6,486,767         1993
                              ------------------------------------------------------------------------
                                   3.936838             4.200054            6,897,026         1992
                              ------------------------------------------------------------------------
                                   3.656615             3.936838            7,710,706         1991*
- ------------------------------------------------------------------------------------------------------
MFS(R)High                         4.265493             4.949752            1,898,625         1995
Income Fund- Class A          ------------------------------------------------------------------------
                                   4.422523             4.265493            1,736,718         1994
                              ------------------------------------------------------------------------
                                   3.739642             4.422523            1,666,484         1993
                              ------------------------------------------------------------------------
                                   3.225557             3.739642            1,036,199         1992
                              ------------------------------------------------------------------------
                                   2.894993             3.225557              817,803         1991*
- ------------------------------------------------------------------------------------------------------
Nationwide(R)                      9.468045            12.191058            2,755,666         1995
Fund                          ------------------------------------------------------------------------
                                   9.502760             9.468045            2,754,540         1994
                              ------------------------------------------------------------------------
                                   8.985447             9.502760            2,950,704         1993
                              ------------------------------------------------------------------------
                                   8.810680             8.985447            3,032,348         1992
                              ------------------------------------------------------------------------
                                   7.837093             8.810680            2,238,323         1991*
- ------------------------------------------------------------------------------------------------------
Nationwide(R)                      2.092009             2.667201            2,409,384         1995
Growth Fund                   ------------------------------------------------------------------------
                                   2.081399             2.092009            2,602,594         1994
                              ------------------------------------------------------------------------
                                   1.887524             2.081399            6,293,504         1993
                              ------------------------------------------------------------------------
                                   1.792687             1.887524            5,507,203         1992
                              ------------------------------------------------------------------------
                                   1.498853             1.792687            4,283,563         1991*
- ------------------------------------------------------------------------------------------------------
Nationwide(R)Money                 2.654661             2.774433           15,458,252         1995
Market Fund**                 ------------------------------------------------------------------------
                                   2.583387             2.654661           14,664,113         1994
                              ------------------------------------------------------------------------
                                   2.542721             2.583387           15,887,549         1993
                              ------------------------------------------------------------------------
                                   2.487178             2.542721           17,431,451         1992
                              ------------------------------------------------------------------------
                                   2.437912             2.487178           20,546,392         1991*
- ------------------------------------------------------------------------------------------------------
Neuberger & Berman Guardian        0.955773             1.250781            7,940,457         1995
Fund                          ------------------------------------------------------------------------
                                   1.000000             0.955773              907,272         1994
- ------------------------------------------------------------------------------------------------------
Putnam Investors                   8.297318            11.305164            2,260,621         1995
Fund-Class A                  ------------------------------------------------------------------------
                                   8.652501             8.297318            2,145,377         1994
                              ------------------------------------------------------------------------
                                   7.410567             8.652501            1,975,963         1993
                              ------------------------------------------------------------------------
                                   6.934213             7.410567            1,682,860         1992
                              ------------------------------------------------------------------------
                                   6.383603             6.934213            1,597,104         1991*
- ------------------------------------------------------------------------------------------------------
Putnam Voyager                     1.982311             2.752130           27,203,903         1995
Fund-Class A                  ------------------------------------------------------------------------
                                   1.992379             1.982311           19,751,850         1994
                              ------------------------------------------------------------------------
                                   1.698751             1.992379           12,946,038         1993
                              ------------------------------------------------------------------------
                                   1.563079             1.698751            5,917,563         1992
                              ------------------------------------------------------------------------
                                   1.256187             1.563079            1,655,847         1991*
- ------------------------------------------------------------------------------------------------------
Seligman Growth                    7.020585             8.934609              616,776         1995
Fund, Inc.-Class A            ------------------------------------------------------------------------
                                   7.370495             7.020585              582,039         1994
                              ------------------------------------------------------------------------
                                   6.989639             7.370495              538,601         1993
                              ------------------------------------------------------------------------
                                   6.340967             6.989639              364,304         1992
                              ------------------------------------------------------------------------
                                   5.483042             6.340967              308,224         1991*
- ------------------------------------------------------------------------------------------------------

<FN>
*    Period from July 1, 1991 (the date Participant accounts of the NACo Program
     were transferred from the Nationwide DC Variable Account to the NACo
     Variable Account and the NACo Variable Account commenced operations
     exclusive to the NACo Program).

**   The 7-day yield on the Nationwide(R) Money Market Fund as of December 31,
     1995 was 4.23 %.
</TABLE>

                                                        (Continued on next page)

                                       12

                                    14 of 101
<PAGE>   15


                   CONDENSED FINANCIAL INFORMATION (continued)
         Accumulation Unit Values (For an Accumulation Unit outstanding
                             throughout the period)

<TABLE>
<CAPTION>
                                          Accumulation        Accumulation           Number of
                                           Unit Value          Unit Value       Accumulation Units
                                          At Beginning           At End         Outstanding At The
       Underlying Mutual Fund              Of Period            Of Period        End Of The Period     Year
- ---------------------------------------------------------------------------------------------------------------
<S>                                         <C>                 <C>                 <C>                <C> 
Short-Term Investments Trust - Treasury     1.066889            1.119630             1,524,715         1995
Portfolio - Institutional Class***     ------------------------------------------------------------------------
                                            1.034183            1.066889             1,223,255         1994
                                       ------------------------------------------------------------------------
                                            1.012172            1.034183               500,957         1993
                                       ------------------------------------------------------------------------
                                            1.000000            1.012172               246,584         1992
- ---------------------------------------------------------------------------------------------------------------
   
T. Rowe Price International Stock           0.929695            1.025854            10,412,582         1995
Fund(R)                                ------------------------------------------------------------------------
                                            1.000000            0.929695             4,482,375         1994
    
- ---------------------------------------------------------------------------------------------------------------
Templeton Foreign Fund - Class I            0.944596            1.040054            16,316,118         1995
                                       ------------------------------------------------------------------------
                                            1.000000            0.944596             6,972,585         1994
- ---------------------------------------------------------------------------------------------------------------
Twentieth Century                           3.359891            4.005400            37,362,979         1995
Growth Investors                       ------------------------------------------------------------------------
                                            3.443124            3.359891            38,748,520         1994
                                       ------------------------------------------------------------------------
                                            3.350122            3.443124            41,912,416         1993
                                       ------------------------------------------------------------------------
                                            3.533694            3.350122            43,106,409         1992
                                       ------------------------------------------------------------------------
                                            2.571846            3.533694            31,955,054         1991*
- ---------------------------------------------------------------------------------------------------------------
Twentieth Century Ultra                     0.926489            1.263551            79,405,506         1995
Investors                              ------------------------------------------------------------------------
                                            0.970411            0.926489            59,484,505         1994
                                       ------------------------------------------------------------------------
                                            1.000000            0.970411            21,036,904         1993
- ---------------------------------------------------------------------------------------------------------------

<FN>
*    Period from July 1, 1991 (the date Participant accounts of the NACo Program
     were transferred from the Nationwide DC Variable Account to the NACo
     Variable Account and the NACo Variable Account commenced operations
     exclusive to the NACo Program).

***  The 7-day yield on the Short-Term Investments Trust - Treasury Portfolio as
     of December 31, 1995 was 4.68%.
</TABLE>

   
The SEI Index Funds - S&P Index Portfolio first became effective on May 1, 1996,
in conjunction with this Plan. Accordingly, information for this fund is not
available at this time.
    

                                       13

                                    15 of 101
<PAGE>   16


                        NATIONWIDE LIFE INSURANCE COMPANY

   
     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 it's Home
Office at One Nationwide Plaza, Columbus, Ohio 43215. The Company offers a
complete line of life insurance, including annuities and accident and health
insurance. It is admitted to do business in all states, the District of
Columbia, the Virgin Islands, and Puerto Rico.
    

                            THE NACO VARIABLE ACCOUNT

     NACo Variable Account was established by the Company on September 7, 1988,
pursuant to the provisions of Ohio law. NACo Variable Account has been
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 NACo Variable
Account or the Company by the Securities and Exchange Commission.

     The net Purchase Payments applied to the NACo Variable Account are invested
in shares of the Underlying Mutual Funds available under the terms of the
Contract. The NACo Variable Account is divided into 28 Sub-Accounts of
Accumulation Units, each of which represents a separate Underlying Mutual Fund
(see "Appendix Participating Funds" for a description of the investment
objective of each Underlying Mutual Fund).

     Each Sub-Account in the NACo Variable Account is administered and accounted
for as a part of the separate account, but the income, capital gains or losses
of each Sub-Account are credited to or charged against the assets held for that
Sub-Account in accordance with the terms of each Contract, without regard to
other income, capital gains or losses of any other Sub-Account, or arising out
of any other business the Company may conduct. The assets within each
Sub-Account are not chargeable with liabilities arising out of the business
conducted by any other Sub-Account, nor will the NACo Variable Account as a
whole be chargeable with liabilities arising out of any other business the
Company may conduct.

VOTING RIGHTS

     The NACo Variable Account will be owner of record of all Underlying Mutual
Fund shares purchased by the respective account until such Underlying Mutual
Fund shares are sold, but all securities will be held for the benefit of the
Owners of the Contracts. In accordance with its view of present applicable law,
the Company will vote the shares of the Underlying Mutual Funds held in the NACo
Variable Account at regular and special meetings of the shareholders of the
Underlying Mutual Funds in accordance with instructions received from the
Owners. The Company or its designee will mail to each Owner at its last known
address all periodic reports and proxy material of the applicable Underlying
Mutual Fund, and a form with which to give voting instructions. Any Underlying
Mutual Fund shares as to which no timely instructions are received will be voted
by the Company in the same proportion as the instructions received from all
persons furnishing timely instructions. An Owner's voting rights may decrease
with the cancellation of Accumulation Units to make annuity payments.

                                PERIODIC REPORTS

     The Company or its designee will, semi-annually, provide to each person
covered by a Contract, a Statement of Assets, Liabilities and Contract Owners'
Equity and a Statement of Operations and Changes in Contract Owners' Equity of
the NACo Variable Account. Each Participant and Retired Participant will also be
informed, periodically, of the number of Accumulation Units credited to his or
her account as well as the total account value.

     The current prospectus of the NACo Variable Account will be made available
to Participants through the Owner. In addition, the Owner may, under the terms
of the Plan, have an obligation to furnish additional information to
Participants, such as: a notice of any changes in the Plan, or tax status of the
Plan and the financial condition of the Owner as it relates to obligations under
the Plan.


                                       14

                                    16 of 101
<PAGE>   17



      NACO VARIABLE ACCOUNT CHARGES, PURCHASE PAYMENTS AND OTHER DEDUCTIONS

   
THE FEES AND CHARGES DEDUCTED UNDER THE CONTRACT IN THE AGGREGATE ARE REASONABLE
IN RELATION TO THE SERVICES RENDERED, THE EXPENSES EXPECTED TO BE INCURRED, AND
THE RISKS ASSUMED BY THE COMPANY.
    

CONTINGENT DEFERRED SALES CHARGE

     No deduction for a sales charge is made from the Purchase Payments for
these Contracts. However, a Contingent Deferred Sales Charge ("CDSC"), when it
is applicable, will be used to cover expenses relating to the sale of the
Contracts, including compensation paid to sales personnel, the costs of
preparation of sales literature, and other promotional activity. The Company
attempts to recover its Distribution costs relating to the sale of the Contracts
from a Contingent Deferred Sales Charge. Any shortfall will be borne by the
Company from surplus held in its General Account, which may indirectly include
portions of the Actuarial Risk Fee, since the Company intends to generate a
profit from this fee.

     If the Owner terminates the Contract in accordance with the section
entitled "Suspension And Termination" and directs the Company to withdraw all or
part of the Contract Value, the Company will assess a CDSC against the amount
withdrawn, by deducting an amount from each Participant's Account as indicated
below. For purposes of the CDSC, withdrawals under a Contract come first from
the Purchase Payments which have been on deposit under the Contract for the
longest time period.

     For withdrawals made through December 31, 1997, the CDSC will be the lesser
of (i) and (ii) below, where:

     (i)  is the lesser of 4% of the Purchase Payments made on behalf of a
          Participant prior to the date of the withdrawal, or 4% of the amount
          withdrawn; and

     (ii) is the lesser of the applicable percentage set forth in the table
          below multiplied by the Purchase Payments made on behalf of a
          Participant prior to the date of withdrawal, or the applicable
          percentage set forth below multiplied by the amount withdrawn.

     For withdrawals made after December 31, 1997, the CDSC will be the lesser
of (iii) and (iv) below, where:

    (iii) is the lesser of 2% of the Purchase Payments made on behalf of a
          Participant prior to the date of the withdrawal, or 2% of the amount
          withdrawn; and

     (iv) is the lesser of the applicable percentage set forth in the table
          below multiplied by the Purchase Payments made on behalf of a
          Participant prior to the date of withdrawal, or the applicable
          percentage set forth below multiplied by the amount withdrawn.

     Notwithstanding the above, the Contingent Deferred Sales Charge will not
apply to any withdrawals made on or after January 1, 2001.

<TABLE>
<CAPTION>
                 Number of Completed
                 Contingent Deferred                                   Years of Participation
               Sales Charge Percentage                                (Beginning July 1, 1985)
               -----------------------                                ------------------------
                          <S>                                               <C>       <C>
                          4%                                                1 Through 12
                          3%                                                     13
                          2%                                                     14
                          1%                                                     15
                          0%                                                16 And After
</TABLE>

     Years of participation credited toward the CDSC schedule set forth above
may only be those earned beginning with the date a Participant's first deferral
was deposited in the Contracts.

MORTALITY AND EXPENSE RISK AND ADMINISTRATION CHARGES

   
     The Contracts contain purchase rates applicable at and after retirement.
These purchase rates may be used to determine the Retirement Income Payments to
be made by the Owner to Participants in accordance with the terms of the Plan.
However, the Owners have contracted with the Company to provide Retirement
Income Payments.
    

     Under the terms of the Contracts, the Company assumes the risk that the
actuarial estimate of mortality rates among Retired Participants may prove
erroneous and amounts set aside for retirement income benefits on the basis of
such estimate may prove inadequate.

     For the Company's contractual promise to accept these risks and for the
administrative costs associated with the NACo Variable Account, the Contracts
provide for the daily deduction of an Actuarial Risk Fee (see "Glossary of

                                       15

                                    17 of 101
<PAGE>   18
   
Terms"). The deduction is based on the daily value of the applicable NACo
Variable Account Sub-Account, and is equivalent to 0.95% on an annual basis
(0.10% for the mortality risk, 0.40% for the expense risk, and 0.45% for
administration of the NACo Variable Account). The 0.45% administration portion
of the Actuarial Risk Fee has been set at a level to recover no more than the
actual cost associated with administering the Contracts. If this Actuarial Risk
Fee is insufficient to cover the actual cost of the mortality risk, the expense
risk, or the administrative costs, the loss will be borne by the Company.
Conversely, if the Actuarial Risk Fee proves more than sufficient, the excess
will be a profit to the Company. If total assets of a Plan under the NACo
Program exceed $10 million, as of the specified date each year, the 0.45%
Administrative portion of the Actuarial Risk Fee will be reduced on a sliding
scale corresponding to total assets of a plan under the NACo Program (see
"Summary of Contract Expenses"). This reduction reflects the lower cost per
Participant to administer larger asset pools.
    

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 annuity
considerations received by the Company. Premium taxes currently imposed by
certain states range from 0% to 3.5% per annum. Currently, the Company is not
deducting such taxes from an Owner's Contract Value at the time of
Annuitization, but reserves the right to deduct such taxes when incurred.
Retirement Income Payments may be reduced or Accumulation Units canceled to
provide for premium taxes assessed.
    

EXPERIENCE CREDITS

     The Contracts described herein are participating where permitted by law in
the state of issue. A participating Contract provides the right to participate
in the Distribution of surplus of the Company. In the event that Actuarial Risk
Fees collected under this Contract accrue to the Company in excess of an amount
deemed necessary at the sole discretion of the Company's Board of Directors,
such excess may be allocated to the Contract by purchasing additional
Accumulation Units and crediting such additional units to the Participant
Accounts. There have not been any Experience Credits to date. The Company cannot
offer any assurance that there will be Experience Credits in the future.

EXPENSES OF THE NACO VARIABLE ACCOUNT

   
     The NACo Variable Account's total expenses for the fiscal year ended
December 31, 1995 were 0.95% of the average net assets on an annualized basis.
Deductions from and expenses paid out of the assets of the Underlying Mutual
Funds are described in the prospectus of each Underlying Mutual Fund.
    

                          DESCRIPTION OF THE CONTRACTS

PURPOSE OF THE CONTRACTS

   
     The Contracts described in this prospectus are Group Flexible Fund
Retirement Contracts designed to fund deferred compensation plans adopted by
Member Counties under the NACo Program established under Section 457 of the
Code. A single group Contract is issued to the Owner, covering all present and
future participating employees. The Company will issue a certificate to the
Owner for delivery to each Retired Participant or other person for whom an
Optional Retirement Income Form is purchased, setting forth in substance the
benefits to which such person is entitled. In addition, if any applicable law
requires, the Company will issue a descriptive certificate to the Owner for
delivery to any such person required by law to receive such certificate, setting
forth in substance the benefits to which such person is entitled. For purposes
of determining benefits payable under the Plan, an individual accumulation
account is established for each Participant. The frequency of Purchase Payments
is normally monthly, but may be adjusted to fit the payroll practices of the
Owner. Purchase Payments made at any time by or on behalf of any Participant
must be at least $20 per month.
    

     The basic objectives of the Contracts are to provide each Participant with
an initial Retirement Income Payment, which will tend to reflect the changes
which have occurred in the cost of living during pre-retirement years (without
the necessity of increased Purchase Payments to keep pace with any increase in
the cost of living which might occur during those years), and to provide
subsequent Retirement Income Payments which will tend to vary with the cost of
living changes during his or her retired lifetime. The Company seeks to
accomplish these objectives by applying purchase rates contained in the Contract
to the amounts accumulated through investment in Underlying Mutual Funds.
Notwithstanding the foregoing, there is no assurance that these objectives will
be attained. Historically, the value of a diversified portfolio of common stocks
held for an extended period of time has tended to rise during periods of
inflation. There has, however, been no exact correlation, and for some periods,
the prices of securities have declined while the cost of living was rising.


                                       16

                                    18 of 101
<PAGE>   19



MODIFICATION OF THE CONTRACT

     Contract provisions with respect to the mortality basis, minimum death
benefits, and the deductions made from Purchase Payments, Participant Accounts,
the Contingent Deferred Sales Charges, if applicable, and Actuarial Risk Fees
may not be changed prior to the first Contract Anniversary. These same
provisions may not be changed except as they apply to Participants entering the
Contract after the effective date of such change.

     Other than as set forth above, the Company reserves the right to change all
other provisions of the Contract by giving notice to the Owner not less than 90
days before the effective date of the change.

EXCHANGE PRIVILEGE

     The Company will permit the Owner, or the Participant if the Plan so
provides, to exchange amounts among the Sub-Accounts as frequently as permitted
by the Plan, subject to the limits and rules set by each Underlying Mutual Fund.
For those Contracts where the Owner has elected an exchange privilege, there
will be no charge for exchanges among the Sub-Accounts.

     The Company will also permit the Participant to utilize the Telephone
Exchange Privilege, for exchanging amounts among Sub-Accounts, if forms are
executed by the Contract Owner and Participant agreeing with certain
restrictions applicable to such privilege.

     Telephone exchange requests must be received by the Company by the close of
the New York Stock Exchange in order to receive that day's closing Sub-Accounts
price. A telephone exchange request may not be revoked once instructions have
been recorded and accepted. If the Participant is unable to execute an exchange
request by telephone (for example, during times of unusual market activity), the
Participant might consider placing the exchange order by mail. The Company will
employ reasonable procedures to confirm that instruction 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 the Owner
or Participant and any agent of record, at the last address of record. Failure
to follow reasonable procedures may result in the Company's liability for any
losses due to unauthorized or fraudulent telephone transfers. However, 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
Participant. The Company may determine to withdraw the Telephone Exchange
Privilege, upon 30 days written notice to Contract Owners and Participants.

     On the date the Company receives an exchange request in good order, which
includes all of the information necessary for processing the request, the
Company will transfer the amount to be converted. Such transfers will be based
on the Accumulation Unit Values of the affected Sub-Accounts if received at the
Company's Home Office by the close of the New York Stock Exchange on a day on
which the New York Stock Exchange is open for business. If the exchange request
is received after the close of the New York Stock Exchange on any day, or on a
day the New York Stock Exchange is closed for business, the transfer will be
based on the next business day on which the New York Stock Exchange is open.

     For those Plans which provide this Contract and Nationwide's Group Fixed
Fund Retirement Contract, the Owner, or the Participant if the Plan so provides,
may exchange Accumulation Units between any Sub-Account of the NACo Variable
Account and the Group Fixed Fund Retirement Contract. Exchanges from the deposit
fund to any Sub-Account of the NACo Variable Account will be subject to the
limitations of the Group Fixed Fund Retirement Contract. Exchanges will be
effected when received in good order by the Company at its Home Office.

ASSIGNMENTS

     The Contract belongs to the Owner. All contractual rights and privileges
may be exercised by the Owner, subject to any rights specifically reserved in
the Plan for Participants as a group or as individuals. The Contract may not be
assigned.

SUSPENSION AND TERMINATION

     The Contract may be suspended at the option of the Company on written
notice to the Owner if: (a) the Owner has failed to remit to the Company any
Purchase Payment specified in the Plan; or (b) if the Company does not accept an
amendment to the Plan, filed with the Company by the Owner, which in the
Company's opinion would adversely affect its administrative procedures or
financial experience, or both, with respect to the Contract. The Owner may
suspend the Contract upon 90 days written notice to the Company. Suspension of
the

                                       17

                                    19 of 101
<PAGE>   20


   
Contract will become effective as of the ninety-first (91st) day following
receipt of written notice by the Company. Suspension of the Contract shall mean
only that no further Purchase Payments will be accepted by the Company except by
mutual consent, and all other terms of the Contract shall continue to apply.
After suspension of the Contract has become effective, the Owner may, upon 30
days written notice, terminate the Contract. Termination of the Contract will
become effective as of the 31st day following receipt of written notice by the
Company. Upon termination of the Contract, the Company will pay to the Owner the
redemption value, subject to applicable charges, plus the balance of the annual
premiums transferred from the NACo Variable Account to the General Account for
payment of variable Retirement Income - - benefits under retirement Options B1
and B2 (see "Optional Retirement Income Forms"). Payment of redemption values
may be suspended when redemption of Underlying Mutual Fund shares are suspended
as provided in the section entitled --- "Redemption of Participant Accounts
(Termination)." Payment of any amounts under this section will be subject to any
applicable CDSC (see "Contingent Deferred Sales Charge").
    

APPLICATION OF PURCHASE PAYMENTS

     Nationwide Life shall receive Purchase Payments from the Owner in
accordance with the requirements of the Plan. Net Purchase Payments received on
behalf of Participants will be applied by the Company to purchase Accumulation
Units of Sub-Accounts in the NACo Variable Account in accordance with the
instructions of the Owner. Purchase Payments made at any time by or on behalf of
each Participant must be at least $20 per month. Payments must be no less than
monthly, unless agreed to by the Company.

     An initial Purchase Payment will be priced not later than 2 business days
after receipt of an order to purchase, if the application of the Participant and
all information necessary for processing the purchase order are complete upon
receipt by the Company. The Company may retain the Purchase Payment for up to 5
business days while attempting to complete an incomplete application. If the
application cannot be made complete within 5 business days, the Owner will be
informed of the reasons for the delay and the Purchase Payment will be returned
immediately unless the Owner consents to the Company retaining the Purchase
Payment until the application of the Participant is made complete. Upon
completion of such incomplete application, the Purchase Payment will be priced
within 2 business days.

     Purchase Payments will not be priced on days when the New York Stock
Exchange is not open for business.

ADDITIONAL PURCHASE PAYMENT PRIOR TO COMMENCEMENT OF ANNUITY PAYMENTS

   
     The Owner shall have the right to make one additional Purchase Payment in
respect to a Participant for the purpose of increasing Retirement Income
Payments. Notice of such payment shall be given to the Company at the time the
notice to distribute is given, and such additional Purchase Payment must be made
no later than the last business day prior to the date upon which Retirement
Income Payments are to commence. Any such additional Purchase Payment shall be
subject to any applicable premium taxes. The annuity rates provided under this
Contract at the time of issue shall be applicable to the entire value, including
any such additional Purchase Payment, of such account which does not exceed five
times the Purchase Payment allocated to such account prior to the date notice to
distribute is given. Any excess amount may be applied at annuity rates then
offered by the Company for contracts of the same type as this Contract.
    

CREDITING ACCUMULATION UNITS

     When a Purchase Payment is received by the Company, the net Purchase
Payment for each Sub-Account is applied separately to provide Accumulation Units
which are credited to a Participant Account in accordance with the instructions
of the Owner. The number of Accumulation Units credited to each receipt
Participant Account for each Sub-Account is determined by dividing the net
Purchase Payment allocated to that Sub-Account for that Participant by the value
of the Accumulation Unit for that Sub-Account next computed following of the
Purchase Payment by the Company. The net Purchase Payment for each Participant
is the total Purchase Payment for that Participant less any taxes then payable.

NACO VARIABLE ACCOUNT ACCUMULATION UNIT VALUE

     The value of an Accumulation Unit for each Sub-Account was established at a
value equal to the accumulation unit value of the corresponding Sub-Account of
the Nationwide DC Variable Account on January 2, 1990. The DC Variable Account
is a segregated investment account of the Company in which Member Counties
formerly held Contracts. The value of an Accumulation Unit for each new
Sub-Account added to the NACo Variable Account after January 2, 1990, will be
established at $1.00 as of the date Underlying Mutual Fund shares are available
for purchase for that Sub-Account. The value of Accumulation Units for any
Sub-Account for any subsequent business day is determined by multiplying the
value for the preceding business day by the Net Investment Factor for that
Sub-Account for the period since that day. A business day is any day on which
the

                                       18

                                    20 of 101
<PAGE>   21


New York Stock Exchange is open for trading or any other day during which there
is a sufficient degree of trading of the Underlying Mutual Fund shares that the
current net asset value of their Accumulation Units might be materially
affected.

ALLOCATION OF PURCHASE PAYMENTS

     The Owner or Participant must specify the proportion of the Purchase
Payments to be applied to provide benefits under any Sub-Account of the NACo
Variable Account. The Company will permit the Owner, or the Participant if the
Plan so permits, to change the allocation percentages among Sub-Accounts for
subsequent Purchase Payments, provided that no change may be made which would
result in an amount less than 1% of the payment being allocated to any
Sub-Account for any Participant. The Company will permit such allocation changes
as frequently as permitted by the Plan. A change in allocation percentages will
not affect Accumulation Units of any Sub-Account resulting from Purchase
Payments made before the change.

VALUATION OF AN ACCOUNT

     The sum of the value of all Accumulation Units credited to the Participant
Account in respect of the Participant is the Participant Account Value. Purchase
Payments are allocated among the Sub-Accounts of the NACo Variable Account in
accordance with the instructions of the Owner.

     The value of a Participant's Account on any day can be determined by
multiplying the total number of Accumulation Units credited to the account for
each Sub-Account by the current Accumulation Unit Value for that Sub-Account in
respect of the Participant. Each Participant and the Owner will be advised
periodically of the number of Accumulation Units credited to his or her account
for each Sub-Account, the current Accumulation Unit Values, and the total value
of his or her account. Such reports to Participants are for informational
purposes only and should not be interpreted to mean that a Participant has any
rights with respect to his or her account beyond that provided by the Owner in
accordance with the terms of the Plan.

The Participant and Owner should review the information in these reports
carefully. All errors or corrections must be reported to the Company immediately
to assure proper crediting to the Contract and appropriate Sub-Accounts. The
Company will assume all transactions are accurate unless the Participant or the
Owner notifies the Company otherwise within 30 days after receipt of the report.

REDEMPTION OF PARTICIPANT ACCOUNTS (TERMINATION)

     The Owner's right to redeem (terminate) Participant Accounts, either fully
or partially, will be governed by the terms of the Plan which the Contract is
issued to fund. It should be recognized that the value of the investment on
redemption can be more or less than its cost. All such payments will be made by
the Company to the Owner. It is the Owner's obligation to distribute such
payments to a Participant. The Company may undertake the obligation on behalf of
the Owner to distribute such payments directly to a Participant by agreement
with the Owner. To the extent permitted by the Plan, a Participant Account may
be redeemed fully or partially at any time prior to the date Retirement Income
Payments commence for the Participant under either Option B1 or B2. No partial
redemption will directly affect future requirements to make Purchase Payments
for that Participant nor his or her retirement date. If the Contract is
terminated by the Owner, all Participant Accounts in the NACo Variable Account
will be redeemed to the extent permitted by the Plan, and such Participant
Accounts will be subject to any applicable CDSC. However, absent Contract
termination by the Owner, the CDSC provision will not apply and therefore any
full or partial redemptions made on behalf of a Participant will not be subject
to any CDSC (see "Contingent Deferred Sales Charge").

     A request for a partial redemption of a Participant Account containing more
than one Sub-Account of Accumulation Units must specify the allocation of the
partial redemption among the Sub-Accounts of Accumulation Units. However, if no
such direction is contained in the request for a partial redemption, the Company
may pro-rate the redemption among the applicable Sub-Accounts of Accumulation
Units. Upon receipt at the Company's Home Office of a written request for a full
or partial redemption of a Participant Account, the Company will determine the
value of the number of Accumulation Units redeemed at the Accumulation Unit
Value next computed following receipt of such written request by the Company.
Payment of any such amount will be made to the Owner with reasonable promptness,
and in any event, within 7 days of the date the request is received by the
Company. Payment of redemption values may be suspended when redemption of the
Underlying Mutual Fund shares is suspended (i) during any period in which the
New York Stock Exchange is closed, or (ii) in the event that the Securities and
Exchange Commission may by order direct for the protection of Owners or
Participants. Instead of a lump sum Distribution of a full or partial
redemption, the Owner, or Participant if permitted by the Plan, may elect to
have that amount paid out in installments under Option A1 or A2, subject to the
minimums applicable to these options.


                                       19

                                    21 of 101
<PAGE>   22


            DISTRIBUTION OF PARTICIPANT ACCOUNTS (RETIREMENT PERIOD)

RETIREMENT INCOME PAYMENTS

      The period during which a Participant Account is paid out in periodic
installments is known as the Distribution period. Because periodic Distributions
will normally be made after the Participant retires, the Distribution period is
also called the retirement period. All such periodic Distributions will be made
by the Company to the Owner. It is the Owner's obligation to pay such amounts to
a Participant. The Company may undertake the obligation on behalf of the Owner
to pay such amounts directly to a Participant by agreement with the Owner.
Retirement Income Payments under Options B1 and B2 are determined on the basis
of (i) the mortality tables specified in the Contract, (ii) the adjusted age of
the Retired Participants, (iii) the type of Retirement Income Payment option(s)
selected, and (iv) in the case of variable payments, the investment performance
of the specific NACo Variable Account Sub-Account elected. While the Company may
be obligated to make variable Retirement Income Payments under the Contract, the
amount of each such payment is not guaranteed. The dollar amount of variable
payments will reflect investment gains and losses, and investment income of the
NACo Variable Account Sub-Account on which they are based, but they will not be
affected by adverse mortality experience or by an increase in the Company's
expenses above the amount provided for in the Contracts.

ELECTION OF INCOME FORM AND DATE

   
     The Contracts provide for Retirement Income Payments to begin on the date
and under the retirement options elected in accordance with the Plan. At least
one month prior to a Participant's Retirement Commencement Date (see "Glossary
of Terms"), the Contract Owner may by written election to the Company at its
home office, elect any one of the retirement income options described in this
prospectus. The Plan may restrict changes in election of retirement income
options.
    

ALLOCATION OF RETIREMENT INCOME

   
     Upon retirement, Accumulation Units in a Participant's Account may be used
to purchase a Fixed Dollar Annuity for the Participant. For Participants
electing Options A1 or A2 as described in this prospectus, Accumulation Units in
a Participant's Account of any Sub-Account in the NACo Variable Account will be
used to provide variable Retirement Income Payments as described further in this
prospectus.
    

FIXED DOLLAR ANNUITY

     A Fixed Dollar Annuity is an annuity with payments which are guaranteed as
to dollar amount during the retirement period. The first fixed dollar payment
will be determined by applying the General Account Contract value to the
applicable Annuity Table in accordance with the Optional Retirement Income Form
elected. This will be done at the retirement date. Fixed Dollar Annuity payments
after the first will not be less than the First Fixed Dollar Annuity payment.
The availability of Fixed Dollar Annuity Contracts under a particular Plan is
subject to the election of the Owner.

MINIMUM PAYMENT

     If the present value of the Participant's accrued benefit at the time of
retirement is less than $3,500, the Company shall have the right to make a lump
sum Distribution to such Retired Participant.

DEATH BENEFIT BEFORE RETIREMENT

     In the event a Participant dies before his or her retirement income
commences, a death benefit equal to the value of such Participant Account, on
the date due proof of death is received in writing by the Company will be paid
as provided by the Plan. If the Plan so provides, a Beneficiary may elect either
to receive such value in a lump sum or to apply it under any of the Optional
Retirement Income Forms contained in this Contract, subject to the minimums
applicable to such optional forms. Monthly payments due under such options may
be fixed, variable, or a combination of fixed and variable.

OPTIONAL RETIREMENT INCOME FORMS

   
     The availability of the following Optional Retirement Income Forms are
subject to the election of the Owner.
    

     OPTION A1-Payments for a Designated Period. Payments are made monthly for
     any specified number of years not exceeding 30 years. The amount of each
     variable payment will be determined by multiplying (a) by (b) where (a) is
     the Accumulation Unit Value for the date the payment is made and (b) is the
     number of Accumulation Units applied under this option divided by the
     number of payments selected. Exchanges between the investment options are
     permitted subject to limitations outlined in the Company's Group Fixed Fund
     Retirement Contract. A period certain payment period of less than 5 years
     for a Participant who has

                                       20

                                    22 of 101
<PAGE>   23

     less than a minimum of 5 Participant Account Years would result in
     imposition of the applicable Contingent Deferred Sales Charge.

     OPTION A2-Payments of a Designated Amount. Payments are made monthly in
     equal installments (not less than $25 per month) until the amount applied,
     adjusted each business day for investment results, is exhausted. The final
     installment will be the sum remaining with the Company. Payments under this
     option which result in a payment period of less than 5 years for a
     Participant who has less than 5 Participant Account Years would result in
     imposition of the applicable Contingent Deferred Sales Charge.

     OPTION B1-Life Income with Payment Certain. Payments are made monthly
     during the lifetime of an individual with payments made for a period
     certain of 60, 120, 180, 240, 300 or 360 months as elected. If the
     individual dies before the end of the period certain, level payments will
     continue to the designated Beneficiary during the remainder of the period
     certain.

     OPTION B2 - Joint and Survivor Life Income. Payments are made monthly
     during the joint lifetime of an individual and another named individual.
     Payments will continue to be made as long as either is living. This option
     will permit the choice of 100%, 75%, 66 2/3% or 50% of the original payment
     amount to be paid to the Beneficiary. Payments will stop with the last
     payment due prior to the death of the Beneficiary. If the Beneficiary
     predeceases the designated Annuitant, then payments continue at 100% to the
     designated Annuitant.

     OTHER FORMS AND BENEFIT PAYMENTS - With the consent of the Company, the
     amount due upon Distribution may be applied on any other mutually agreeable
     basis.

     Exchanges processed while Participants are receiving payments under Option
A1 may change the number of Accumulation Units remaining. In this event, the
payment amount must be recalculated.

     On the date on which Retirement Income Payments under Option B1 or B2 or
any other Retirement Income Payment measured by a life or lives commence in
respect of a Participant, all Accumulation Units (or the number thereof
appropriate to the election made) in any Sub-Account will be canceled.

DEATH OF RETIRED PARTICIPANT
   
     If any Retired Participant dies while receiving payments, any death benefit
payable will be determined in accordance with the Retirement Income Form
elected. Calculation of the present value of any remaining payments certain for
purposes of making a lump sum payment will be based on the same assumed
investment rate used by the Company in determining the payments certain prior to
the death of the Retired Participant.
    

WITHDRAWAL

     If permitted by the Plan, any amount remaining under Option A1 or A2 may be
withdrawn, or if that amount is at least $5,000, it may be applied under either
Option B1 or B2, subject to the minimum payment requirements described
previously. Unless prohibited by the Plan, a Beneficiary receiving payments
certain under Option B1 after the death of a Retired Participant may elect at
any time to receive the present value at the current dollar amount of the
remaining number of payments certain in a single payment, calculated on the
basis of the assumed investment rate used in computing the amount of the
previous payments.

FREQUENCY OF PAYMENT

     At the election of the Retired Participant, and with the consent of the
Owner, payments made under any option may be made annually, semi-annually, or
quarterly instead of monthly. Any change in frequency of payments must be on the
anniversary of the commencement of Retirement Income Payments.

DETERMINATION OF PAYMENTS UNDER OPTIONS A1 AND A2

     Monthly payments under Options A1 and A2 will be determined in the manner
set forth in the description of the options. As each payment is made under
either of these options, a number of Accumulation Units equal in value to the
payment will be canceled.

DETERMINATION OF PAYMENTS UNDER OPTIONS B1 AND B2

     Variable monthly payments under Options B1 and B2 will be determined
annually and will remain level throughout the year. Each year, as of the
anniversary of the commencement of Retirement Income Payments, a new variable
monthly payment will be determined and that new payment will remain level for
that year. An adjusted age is used to determine the amount of monthly payment
for each year. Such adjusted age may not be the same as the actual age of the
Retired Participant.

                                       21

                                    23 of 101
<PAGE>   24


DETERMINATION OF AMOUNT OF VARIABLE MONTHLY PAYMENTS FOR FIRST YEAR

     In determining the amount of Retirement Income Payments under Options B1
and B2, the value held on behalf of a Participant is determined by multiplying
the number of Accumulation Units in each Sub-Account for that account by the
Accumulation Unit value for that Sub-Account on the last business day of the
second calendar week immediately preceding the date on which the first payment
is due.

     The first year variable monthly payment for each Sub-Account is determined
by dividing the value of the Accumulation Units of that Sub-Account in the
Participant Account by the amount required to provide $1 per month (the purchase
rate).

     Once the first year's variable monthly payment amount has been determined
for a Participant, the Company will deduct the annual premium from the
Participant Account. This deduction is made by canceling a number of
Accumulation Units in the Participant Account equal in value to the annual
premium. The allocation of the annual premium between Sub-Account will be in
such relationship as the monthly payments from each Sub-Account have to each
other.

     The annual premium is calculated so that if there are no partial
redemptions (and therefore no Underlying Mutual Fund dividends have been taken
in cash) the payee will receive level annual payments if the net investment
factor, on an annual basis, is equal to the Assumed Investment Rate plus an
amount equal to the annual administrative charge. Payments for subsequent years
will be smaller than, equal to, or greater than the payments received during the
initial year, depending on whether the actual net investment result on an annual
basis of a Sub-Account is smaller than, equal to, or greater than the Assumed
Investment Rate.

DETERMINATION OF AMOUNT OF VARIABLE MONTHLY PAYMENTS FOR THE SECOND AND
SUBSEQUENT YEARS

     As of the first anniversary of the commencement of Retirement Income
Payments, the second year variable monthly payments will be determined in
exactly the same manner as for the first year, using the purchase rates in the
Contract for the Retired Participant's age as then determined under the terms of
the Contract. As in the first year, an annual premium will be deducted and
transferred to the General Account from which Account the Company will make the
Retirement Income Payments. Subsequent annual determinations will be made in the
same manner.

     Upon the death of any Retired Participant, the Participant Account will be
reduced by the number of Accumulation Units not required to provide further
payments during the remainder of a period certain, if any, or to a contingent
Retired Participant. Any Accumulation Units so canceled will either remain in
the NACo Variable Account or be transferred to the Company's General Account,
depending on the Company's obligation.

ALTERNATE ASSUMED INVESTMENT RATE

   
     The Contracts include purchase rates based on a 3.5% rate per annum. If not
prohibited by the laws and regulations of the states in which this Contract is
issued, an Owner may elect on the Contract Date to have all variable benefits
payable for all Participants determined on an Assumed Investment Rate of 5% per
annum. The Assumed Investment Rate basis in the Contract is used merely to
determine each year's monthly payment from investment experience of any of the
NACo Variable Account Sub-Accounts. The choice of the Assumed Investment Rate
affects the pattern of Retirement Income Payments. A higher Assumed Investment
Rate will produce a higher initial payment, but a more slowly rising series of
subsequent payments (or a more rapidly falling series of subsequent payments)
than a lower Assumed Investment Rate.
    

     Although a higher initial payment would be received under a higher Assumed
Investment Rate, there is a point in time after which payments under a lower
Assumed Investment Rate would be greater, assuming payment continues after that
point in time.

     The objective of a variable retirement Contract is to provide level
payments during periods when the economy is relatively stable and to reflect as
increased payments only the excess of investment results flowing from inflation
or an increase in productivity. The achievement of this objective will depend in
part upon the validity of the assumption that the net investment result, on an
annual basis, of a Sub-Account equals the Assumed Investment Rate during periods
of stable prices.


                                       22

                                    24 of 101
<PAGE>   25



                               GENERAL INFORMATION

SUBSTITUTION OF SECURITIES

     If the shares of any Underlying Mutual Fund should no longer be available
for investment by the NACo 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.

     From time to time it may become necessary for the Company to substitute
Underlying Mutual Fund shares for reasons relating to the historical investment
performance of the Underlying Mutual Funds. The Company, in consultation with
NACo and NACo's advisers, has developed standards for substituting Underlying
Mutual Funds that consistently experience poor investment performance over time.
These standards involve comparing the performance of each Underlying Mutual Fund
within the NACo Variable Account to the performance of all other mutual funds
within the Underlying Mutual Fund's same risk category. Underlying Mutual Funds
within the same risk category are Underlying Mutual Funds with similar
investment objectives and policies, and similar volatilities of investment
return.

     In no event will any substitution of securities in the NACo Variable
Account take place without prior approval of the Securities and Exchange
Commission, and under such requirements as it may impose.

PERFORMANCE ADVERTISING

     The Company may from time to time advertise several types of historical
performance for the Sub-Accounts of the NACo Variable Account. A "yield" and
"effective yield" may be advertised for the Nationwide Money Market Fund and the
Short-Term Investments Trust Treasury Portfolio 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-Accounts' units. Yield is an
annualized figure, which means that it is assumed that the Sub-Account generates
the same level of net income each week 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 advertise for the Sub-Account standardized "average
annual total return", calculated in a manner prescribed by the Securities and
Exchange Commission, and non-standardized "total return." "Average annual total
return" will show the percentage rate of return of a hypothetical initial
investment of $1,000 for rolling calendar quarters and will cover, at least the
most recent one, five and ten year periods, or for a period from inception to
date if the Underlying Mutual Fund held in the Sub-Account 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. Non-standardized "total return"
will be calculated in a similar manner as will average annual total return
except total return will not reflect the deduction of any applicable Contingent
Deferred Sales Charge, which, if reflected, would decrease the level of
performance shown.

     The Company may also from time to time advertise the performance of the
Sub-Accounts of the NACo Variable Account relative to the performance of other
variable annuity sub-accounts or mutual funds with similar or different
objectives, or the investment industry as a whole.

     The Sub-Accounts of the NACo 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; 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, U.S. NEWS AND
WORLD REPORT, NATIONAL UNDERWRITER; rating services such as LIMRA, Value, Best's
Agent Guide, Western Annuity Guide, Comparative Annuity Reports; and other
publications such as the WALL STREET JOURNAL, BARRON'S, INVESTOR'S DAILY, and
Standard & Poor's OUTLOOK. In addition, Variable Annuity Research & Data Service
(The VARDS Report) is an independent rating service that ranks over 500 variable
annuity Underlying Mutual Funds based upon total return performance. These
rating services and publications rank the performance of the Underlying Mutual
Funds against all mutual funds over specified periods and against mutual funds
in specified categories. The rankings may or may not include the effects of
sales or other charges.

                                       23

                                    25 of 101
<PAGE>   26


     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 NACo 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 Contract.
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. THE OWNER'S OR PARTICIPANT'S ACCOUNT VALUE AT REDEMPTION MAY BE
MORE OR LESS THAT ORIGINAL COST.

     The Statement of Additional Information contains more detailed information
about the performance calculations, including actual examples for each type of
performance advertised.

CONTRACT OWNER INQUIRIES

     Owner and Participant inquiries may be directed to Nationwide Life
Insurance Company by writing P. O. Box 16766, One Nationwide Plaza, Columbus,
Ohio 43216, or calling 1-800-545-4730, T.T.Y. 1-800-848-0833.

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, plus
           or minus

     (3)   a per share charge or credit, if any, for any taxes reserved for
           which is determined by the Company to have resulted from the
           investment operations of the Sub-Account.

 (b) is the net of

     (1)   the net asset value per share of the Underlying Mutual Fund held in
           the Sub-Account determined as of the end of the immediately preceding
           Valuation Period, plus or minus

     (2)   the per share charge or credit for any taxes reserved for in the
           immediately preceding Valuation Period.

(c)  is a factor representing the daily Actuarial Risk Fee deducted from the
     NACo Variable Account. Such factor is equal to an annual rate of 0.95% of
     the daily net asset value of the NACo Variable Account.

     For Underlying Mutual Funds that credit dividends on a daily basis and pay
such dividends once each month or quarter (such as money market funds and
certain bond funds), the Net Investment Factor allows for the monthly or
quarterly 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 the Actuarial Risk Fee and the effect of the various purchase and
sale transactions on any particular day.

VALUATION OF ASSETS

     Underlying Mutual Fund shares in the NACo Variable Account will be
purchased and valued at their net asset value (daily bid price exclusive of any
sales charges). An Underlying Mutual Fund's net asset value per share is
determined by dividing the value of the total assets of the Underlying Mutual
Fund, less liabilities, by the number of shares outstanding, with no charge for
sales expense.




                                       24

                                    26 of 101
<PAGE>   27


FEDERAL TAX STATUS

     The following description of the federal tax status of these Contracts is
not exhaustive, and special rules are provided with respect to situations not
discussed herein. For complete information, consult a qualified tax advisor. The
Company does not make any guarantee regarding the tax status of any Contract or
any transaction involving the Contracts.

     For federal income tax purposes, the operations of the NACo Variable
Account form a part of the Company's operations. Under existing federal income
tax law, no taxes are payable by the Company on the investment income of the
NACo Variable Account to the extent it is credited to the Owners under the
Contracts. The Company is taxed as a life insurance company under Part One,
Subchapter L, of the Code.

     Income and capital gains of the NACo Variable Account would normally be
taxable to Owners whether or not taken by the Owners in cash. However, the
Contracts are issued only to organizations exempt from federal income tax.

     The amounts received by the Participant under the Plan normally represent
the accumulation of Purchase Payments which were not previously included in the
Participant's gross income, and therefore any such amounts should be included in
gross income of a Participant or Beneficiary when such amounts are received.

     It is the responsibility of each Owner to determine that its Plan is
established and administered in accordance with the applicable provisions of the
Code.

CONTRACTS ISSUED UNDER THE NEW YORK MODEL PLAN

     The following Contract amendments are required by the Rules and Regulations
of the New York State Deferred Compensation Board in order to market the
Contracts to governmental employers for use in funding public employee deferred
compensation plans in the State of New York.

     Throughout the prospectus, references to "annuity" payments are modified to
"benefit" payments.

     The "Suspension and Termination" provisions are amended to permit a
Participant to "freeze" his or her account and maintain the account on deposit
with the Company notwithstanding the Contract Owner's termination of its
contractual relationship with the Company. These accounts shall remain the
exclusive property of the Contract Owner, subject to the claims of its general
creditors.

     All references throughout the prospectus to Life Income Options B1 and B2
are deleted. All references to "Contingent Deferred Sales Charge" are deleted.

                                LEGAL PROCEEDINGS

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

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

            TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION

<TABLE>
<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>

                                       25

                                    27 of 101
<PAGE>   28


                                    APPENDIX
                      PARTICIPATING UNDERLYING MUTUAL FUNDS
              THE COMPANY MAY LIMIT THE NUMBER OF UNDERLYING MUTUAL
               FUNDS SELECTED BY OWNER, AND ALL UNDERLYING MUTUAL
                   FUNDS MAY NOT BE AVAILABLE UNDER YOUR PLAN.

A SUMMARY OF INVESTMENT OBJECTIVES IS CONTAINED IN THE DESCRIPTIONS OF EACH
UNDERLYING MUTUAL FUND BELOW. MORE DETAILED INFORMATION MAY BE FOUND IN THE
CURRENT PROSPECTUS FOR EACH UNDERLYING MUTUAL FUND. SUCH A PROSPECTUS FOR THE
UNDERLYING MUTUAL FUND OR FUNDS BEING CONSIDERED SHOULD 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, P. O. BOX
16766, ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43216, 1-800-545-4730 (TDD
1-800-848-0833)

THE DREYFUS THIRD CENTURY FUND, INC.

     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
to 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 of America. Current income is secondary to the primary goal.

FEDERATED U.S. GOVERNMENT SECURITIES FUND: 2-5 YEARS - INSTITUTIONAL SHARES

         The investment objective of the Fund is current income. The Fund
pursues this investment objective by investing in U.S. government securities
with remaining maturities of five years or less.

FIDELITY CONTRAFUND

         The investment objective of the Fund is capital appreciation by
investing in securities that its manager believes are undervalued due to an
overly pessimistic appraisal by the public. Although the Fund will usually be
invested primarily in common stocks and securities convertible into common
stock, the percentage of its assets invested in other securities may vary.

FIDELITY EQUITY-INCOME FUND

         The investment objective of the Fund is to obtain reasonable income
from a portfolio consisting primarily of income-producing equity securities. The
Fund seeks a yield which exceeds the composite yield on the securities
comprising the Standard & Poor's Composite Index of 500 Stocks. In pursuing this
objective, the Fund will also consider the potential for capital appreciation.

FIDELITY MAGELLAN(R) FUND

         The investment objective of the Fund is capital appreciation by
investing primarily in common stock and securities convertible into common
stock. The Fund may also invest in foreign securities, which involves additional
risks. The Fund may also invest in stock index futures and options both of which
can be volatile investments.

FIDELITY OTC PORTFOLIO

         The investment objective of the Fund is to seek capital appreciation by
investing primarily in securities traded on the over-the counter (OTC)
securities market. Securities traded on the OTC include, among others,
industrial corporations, financial services institutions, public utilities, and
transportation companies, common and preferred stocks, securities convertible
into common stock, warrants and similar rights, and debt securities, and
obligations of the federal government. The fund does not place any weight on
dividend and interest income unless it believes this income will have a
favorable influence on the market value of a security.

FIDELITY PURITAN FUND

         The investment objective of the Fund seeks to obtain as much income as
possible, consistent with the preservation and conservation of capital, by
investing in a broadly diversified portfolio of securities, including common
stocks, preferred stocks, and bonds. While emphasis on income is an important
objective, this does not preclude growth in capital since some securities
offering a better than average yield may also possess some growth possibilities.

MAS FUNDS FIXED INCOME PORTFOLIO

         The investment objective of the Fund is to achieve above-average total
return over a market cycle of three of five years, consistent with reasonable
risk, by investing in a diversified portfolio of U. S. government securities,
corporate bonds (including bonds rated below investment grade commonly referred
to as "junk


                                       26

                                    28 of 101
<PAGE>   29


bonds"), foreign fixed-income securities and mortgage-backed securities of
domestic issuers and other fixed-income securities. The portfolio's average
weighted maturity will ordinarily be greater than five years.

MASSACHUSETTS INVESTORS GROWTH STOCK FUND - CLASS A

         The investment objective of the Fund is the long-term growth of capital
and future income rather than current income.

MFS(R) HIGH INCOME FUND - CLASS A

         The investment objective of the Fund is high current income by
investing primarily in a professionally managed diversified portfolio of fixed
income securities, some of which may involve equity features. Securities
offering the high current income sought by this Fund are ordinarily in the lower
rating categories of recognized rating agencies or are unrated and generally
involve greater volatility of price and risk of principal and income than
securities in the high rating categories. Capital growth, if any, is a
consideration incidental to the investment objective of high current income.

NATIONWIDE(R) FUND

         The investment objective of the Fund is to obtain a total return from a
flexible combination of current income and capital appreciation. Primary
emphasis is given to common stocks, but investments may also include convertible
issues, bonds and money market instruments.

NATIONWIDE(R) MONEY MARKET FUND

         The investment objective of the Fund is to provide as high a level of
current income as is consistent with the preservation of capital and maintenance
of liquidity, through investment in a diversified portfolio of high quality
money market instruments maturing in 397 days or less. These instruments
include, but are not limited to, U.S. Government and Agency obligations,
obligations of large commercial and foreign banks, certificates of deposit of
large savings associations, taxable or partly taxable obligations of state,
county and local governments, highly rated commercial paper, highly rated
corporate obligations, and repurchase agreements in any of the above.

NEUBERGER & BERMAN GUARDIAN FUND

         The Fund seeks capital appreciation through investments generally in
dividend-paying issues of established companies that its investment officers
believe are well managed. The emphasis of the Fund's investments is on common
stock. The Fund diversifies its holdings among different industries and
different companies in light of conditions prevailing at any given time. Current
income is a secondary objective.

PUTNAM INVESTORS FUND - CLASS A

         The investment objective of the Fund is long-term growth of capital and
any increased income resulting from such growth. The Fund is designed for
investors seeking long-term growth of capital from a portfolio consisting
primarily of common stocks. The Fund's management emphasizes investment in
quality growth stocks.

PUTNAM VOYAGER FUND - CLASS A

         The investment objective of the Fund is capital appreciation. The Fund
invests primarily in common stocks believed by the Fund's Investment Manager,
Putnam Management, to have potential for capital appreciation significantly
greater than the market average. The Fund is designed for investors willing to
assume above-average risk in return for above-average capital growth potential.

SEI INDEX FUNDS - S & P 500 INDEX PORTFOLIO

         The S & P Index Portfolio seeks to provide investment results that
correspond to the aggregate price and dividend performance of the securities in
the Standard & Poor's 500 Composite Stock Price Index which is comprised of 500
selected common stocks, most of which are listed on the New York Stock Exchange.
The investment objective is a fundamental policy of the Portfolio. There can be
no assurance that the Portfolio will achieve its investment objective.

SELIGMAN GROWTH FUND, INC. - CLASS A

     The investment objective of the Fund is longer-term growth in capital value
and an increase in future income. Fund assets have been invested primarily in
common stocks with the inherent investment risks tempered by portfolio
diversification.

                                       27

                                    29 of 101
<PAGE>   30


SHORT-TERM INVESTMENTS TRUST - TREASURY PORTFOLIO - INSTITUTIONAL CLASS

         The investment objective of the Portfolio is the maximization of
current income to the extent consistent with the preservation of capital and
maintenance of liquidity. The Portfolio seeks to achieve its objective by
investing in a portfolio consisting of direct obligations of the U.S. Treasury
and repurchase agreements secured by such obligations. The instruments purchased
by the Portfolio will have maturities of 397 days or less.

T. ROWE PRICE INTERNATIONAL STOCK FUND(R)

         The Fund's objective is long-term growth of capital through investments
primarily in common stocks of established, non-U.S. Companies.

TEMPLETON FOREIGN FUND - CLASS I

         The investment objective of the Fund is 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.

TWENTIETH CENTURY GROWTH INVESTORS

     The investment objective of the Fund is capital growth through investment
in securities which the management considers to have better-than-average
prospects for appreciation. It is management's intention that the portfolio will
generally consist of common stocks of large established companies.

TWENTIETH CENTURY ULTRA INVESTORS

         The investment objective of the Fund is capital growth by investing
primarily in common stocks that are considered by management to have
better-than-average prospects for appreciation. It is management's intention
that the portfolio will generally consist of common stocks of medium-sized and
smaller companies.

THE FOLLOWING UNDERLYING MUTUAL FUNDS ARE NOT AVAILABLE FOR OWNERS WHOSE
PREDECESSOR NATIONWIDE DCVA CONTRACT WAS ISSUED ON OR AFTER JANUARY 1, 1987:

FIDELITY CAPITAL & INCOME FUND (FORMERLY, "FIDELITY HIGH INCOME FUND")

         The investment objective of the Fund is to seek to provide a
combination of income and capital growth by investing primarily in debt
instruments and common and preferred stocks, with a focus on lower-quality debt
securities and securities of companies with uncertain financial positions.

         Effective on and after July 1, 1991, the Company shall no longer permit
Owners or Participants to make additional Purchase Payments or to exchange
Contract values into the Fidelity Capital & Income Fund Sub-Account. However,
Contract values held in the Fidelity Capital & Income Fund Sub-Account as of
July 1, 1991 may continue to be invested in that Sub-Account. Unless the Company
is notified otherwise, any Purchase Payments or exchanges which the Owner or
Participant directs the Company to invest in the Fidelity Capital & Income Fund
Sub-Account on and after July 1, 1991 shall instead be automatically invested in
the Nationwide Money Market Fund Sub-Account.

         The Company has determined that further investment in the Fidelity
Capital & Income Fund Sub-Account is not in the best interests of the Owners and
Participants in view of the Fund's adoption, effective for shares purchased on
and after February 1, 1991, of a redemption fee equal to 1.5% of the net asset
value of any Fund shares redeemed which are held less than twelve months. Any
redemption fees which the Fund may assess against Fund shares held by the
Company in the NACo Variable Account which were purchased from February 1, 1991
to July 1, 1991 shall be paid by the Company from surplus and shall not be paid,
directly or indirectly, by Contract Owners, Participants or the NACo Variable
Account.

THE FOLLOWING UNDERLYING MUTUAL FUNDS ARE NOT AVAILABLE FOR NEW CONTRACTS ISSUED
ON OR AFTER OCTOBER 1, 1993:

THE EVERGREEN TOTAL RETURN FUND - CLASS V

         The investment objective of the Fund is current income and capital
appreciation. The Fund invests primarily in common and preferred stocks,
securities convertible into or exchangeable for common stocks, and fixed income
securities. The Fund's objective is to maximize the "total return" on its
portfolio of investments.

MFS(R) GROWTH OPPORTUNITIES FUND - CLASS A (FORMERLY "MFS(R) CAPITAL DEVELOPMENT
FUND")

         The investment objective of the Fund is growth of capital. Dividend
income, if any, is incidental to the objective of capital growth. To achieve
this objective, a flexible approach toward types of companies as well as

                                       28

                                    30 of 101
<PAGE>   31


types of securities is maintained by the Fund, depending upon the economic
environment and the relative attractiveness of the various securities markets.

NATIONWIDE(R) GROWTH FUND

         The investment objective of the Fund is to achieve long-term capital
appreciation without emphasis on current return. Major emphasis in the selection
of securities is placed on companies which have capable management, and are in
fields where social and economic trends, technological developments, and new
processes or products indicate a potential for greater than average growth.

THE FOLLOWING UNDERLYING MUTUAL FUNDS MAY NOT BE AVAILABLE TO ALL CONTRACT
OWNERS ON OR AFTER JULY 1, 1994:

THE BOND FUND OF AMERICA(SM), INC.

         The Fund's investment objective is to provide as high a level of
current income as is consistent with the preservation of capital. The Fund
invests substantially all of its assets in marketable corporate debt securities,
U.S. Government securities, mortgage-related securities, other asset-backed
securities and cash or money market instruments. Normally, at least 65% of the
Fund's assets will be invested in bonds.

THE INVESTMENT COMPANY OF AMERICA(R), INC.

     The investment objectives are long-term growth of capital and income. The
Fund strives to accomplish these objectives through constant supervision,
careful selection and broad diversification. In the selection of securities for
investment, the possibilities of appreciation and potential dividends are given
more weight than current yield. The Fund ordinarily invests principally in
common stocks. However, assets may also be held in securities convertible into
common stocks, straight debt securities (rated in the top three quality
categories by Standard & Poor's Corporation or Moody's Investor Service, Inc. or
determined to be of equivalent quality by Capital Research and Management
Company), cash equivalent quality by Capital Research and Management Company),
cash or cash equivalents, U.S. Government securities, or nonconvertible
preferred stocks.

                                       29

                                    31 of 101
<PAGE>   32


   
                       STATEMENT OF ADDITIONAL INFORMATION
                                NOVEMBER 2, 1996
    

                 GROUP FLEXIBLE FUND RETIREMENT CONTRACTS ISSUED
                         BY THE NACO VARIABLE ACCOUNT OF
                        NATIONWIDE LIFE INSURANCE COMPANY

   
         This Statement of Additional Information is not a prospectus. It
contains information in addition to and more detailed than set forth the
prospectus and should be read in conjunction with the prospectus dated November
2, 1996. The prospectus may be obtained from Nationwide Life Insurance Company,
P. O. Box 16766, One Nationwide Plaza, Columbus, Ohio 43216, or by calling
1-800-545-4730, (T.T.Y. 1-800-848-0833).
    

                                TABLE OF CONTENTS
<TABLE>
<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 AND HISTORY

         The NACo Variable Account is a separate investment account of
Nationwide Life Insurance Company (the "Company"). The Company is a member of
the Nationwide Insurance Enterprise and all of the Company's common stock is
owned by Nationwide Corporation. Nationwide Corporation is a holding company.
All of its common stock is held by Nationwide Mutual Insurance Company (95.2%)
and Nationwide Mutual Fire Insurance Company (4.8%).

SERVICES

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

         All assets of the NACo Variable Account are held in custody for
safekeeping by the Company. The assets of each Sub-Account will be kept
physically segregated and held separate and apart from assets of other
Sub-Accounts and from assets of any other firm, person, or corporation. The
Company will maintain a record of all and redemption for shares of the
Underlying Mutual Fund held in each Sub-Account.

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

         The financial statements and schedules herein have been included 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.


                                       1

                                    32 of 101
<PAGE>   33



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.

         For those Plans which provide this Contract and Nationwide's Group
Fixed Fund Retirement Contracts, the Owner or the Participant, if the Plan so
provides, may exchange Accumulation Units between any Sub-Account of the NACo
Variable Account and the deposit and of the Group Fixed Fund Retirement Contract
Exchanges from the deposit fund to any Sub-Account of the NACo Variable Account
will be subject to the limitations of the Group Fixed Fund Retirement Contract
Exchanges will be effected when received in good order by the Company at its
Home Office.

UNDERWRITERS

         The Contracts, which are offered continuously, are distributed by
Nationwide Financial Services, Inc. ("NFS"), One Nationwide Plaza, Columbus,
Ohio 43215, wholly owned subsidiary of the Company. No underwriting commissions
are paid by Nationwide Life to NFS.

CALCULATION OF PERFORMANCE

         Any current yield quotations of the Nationwide Money Market Fund and
the Short-Term Investments Trust Treasury Portfolio 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 capital
changes in the value of a hypothetical pre-existing account having a balance of
one accumulation unit at the beginning of the base period, subtracting a
hypothetical charge reflecting deductions from Contract Owner accounts, and
dividing the net change in account value by the value of the account at the
beginning of the period to obtain a base period return, and multiplying the base
period return by (365/7) or (366/7) in a leap year. As of December 31, 1995, the
Nationwide Money Market Fund and the Short-Term Investments Trust Treasury
Portfolio Sub-Accounts seven-day current yield were 4.23% and 4.68%
respectively. The Nationwide Money Market Fund and the Short-Term Investments
Trust Treasury Portfolio Sub-Accounts' effective yield is computed similarly but
includes the effect of assumed compounding on an annualized basis of the current
yield quotations of the Sub-Accounts, and for the period ending December 31,
1995 were 4.32% and 4.79%, respectively.

         The yield and effective yield will fluctuate daily. Actual yields will
depend on factors such as the type of instruments in the Sub-Accounts'
portfolio, portfolio quality and average maturity, changes in interest rates,
and the Sub-Accounts' 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. 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 Nationwide Money Market Fund and the Short Term Investment
Trust Treasury Portfolio Sub-Account is not guaranteed or insured. Yields of
other money market funds may not be comparable if a different base period or
another method of calculation is used.

         All performance advertising shall include quotations of average annual
total return, calculated in accordance with a standard method prescribed by
rules of the Securities and Exchange Commission, to facilitate comparison with
total return quoted 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 0.95% Actuarial Risk 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. Non-standardized total return is calculated in a
manner similar to average annual total return except the total return does not
reflect the deduction of any applicable Contingent Deferred Sales Charge, which,
if reflected, would decrease the level of the performance advertised.

                                       2

                                    33 of 101
<PAGE>   34


         The average annual total return and total return quotations will be
current to the last day of the calendar quarter preceding the date on which an
advertisement is submitted for publication. The standardized average annual
total return figures will be based on rolling calendar quarters and will cover,
at least, periods of one, five, and ten years, or a period covering the time a
Underlying Mutual Fund held in the Sub-Account has been in existence, if the
Underlying Mutual Fund has not been in existence for one of the prescribed
periods. The non-standardized total return will cover the cumulative current
calendar year and the most recently completed calendar year, and periods of
three, five and ten years on a rolling calendar quarter basis. For those
Underlying Mutual Funds which have not been held as Sub-Accounts within the NACo
Variable Account for one of the quoted periods, the standardized average annual
total return and non standardized total return quotations will show the
investment performance such Underlying Mutual Funds would have achieved (reduced
by the applicable charges) had they been held as Sub-Accounts within the NACo
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-Accounts' performance include general market conditions,
operating expenses and investment management. A Contract Owner's and
Participant's account when redeemed may be more or less than original cost

         Below are quotations of average annual total return and total return,
calculated as described above, for each of the non-money market Sub-Accounts
available within the NACo Variable Account.

            SUB-ACCOUNT PERFORMANCE SUMMARY -- NACO VARIABLE ACCOUNT
                    STANDARDIZED AVERAGE ANNUAL TOTAL RETURN
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------
Sub-Account Options                                      1 Year To        5 Years To       10 Years To
                                                          12/31/95         12/31/95          12/31/95
==========================================================================================================
<S>                                                        <C>              <C>              <C>  
The Bond Fund of America(SM), Inc.                         13.13%            9.96%             8.60%
- ----------------------------------------------------------------------------------------------------------
The Dreyfus Third Century Fund, Inc.                       30.53%           11.67%            10.35%
- ----------------------------------------------------------------------------------------------------------
The Evergreen Total Return Fund - Class V                  18.70%           10.52%             8.15%
- ----------------------------------------------------------------------------------------------------------
Federated U.S. Government Securities Fund: 2-5              8.49%            5.97%             6.80%
years - Institutional Shares
- ----------------------------------------------------------------------------------------------------------
Fidelity Capital & Income Fund                             11.63%           16.70%             9.99%
- ----------------------------------------------------------------------------------------------------------
Fidelity ContraFund                                        31.00%           22.53%            18.18%
- ----------------------------------------------------------------------------------------------------------
Fidelity Equity-Income Fund                                26.57%           17.38%            11.88%
- ----------------------------------------------------------------------------------------------------------
Fidelity Magellan(R)Fund                                   31.53%           18.84%            16.22%
- ----------------------------------------------------------------------------------------------------------
Fidelity OTC Portfolio                                     32.92%           18.62%            14.56%
- ----------------------------------------------------------------------------------------------------------
Fidelity Puritan Fund                                      16.32%           15.14%            11.84%
- ----------------------------------------------------------------------------------------------------------
The Investment Company of America(R)                       25.40%           13.16%            12.98%
- ----------------------------------------------------------------------------------------------------------
MAS Funds Fixed Income Portfolio                           13.91%            9.47%             8.97%
- ----------------------------------------------------------------------------------------------------------
MFS(R) Growth Opportunities Fund-Class A                   29.22%           13.01%            10.04%
- ----------------------------------------------------------------------------------------------------------
MFS(R) High Income Fund-Class A                            12.04%           17.33%             8.01%
- ----------------------------------------------------------------------------------------------------------
Massachusetts Investors Growth Stock Fund-Class A          23.13%           15.04%            11.98%
- ----------------------------------------------------------------------------------------------------------
Nationwide(R) Fund                                         24.76%           11.78%            12.19%
- ----------------------------------------------------------------------------------------------------------
Nationwide(R) Growth Fund                                  23.49%           14.47%            11.57%
- ----------------------------------------------------------------------------------------------------------
Nationwide(R) Money Market Fund                             0.51%             2.42%            4.42%
- ----------------------------------------------------------------------------------------------------------
Neuberger & Berman Guardian Fund                           26.87%           17.83%            13.64%
- ----------------------------------------------------------------------------------------------------------
Putnam Investors Fund-Class A                              32.25%           15.28%            12.67%
- ----------------------------------------------------------------------------------------------------------
Putnam Voyager Fund-Class A                                34.83%           20.89%            17.05%
- ----------------------------------------------------------------------------------------------------------
SEI Index Funds - S & P 500 Index Portfolio                 N/A               N/A              N/A
- ----------------------------------------------------------------------------------------------------------
Seligman Growth Fund, Inc.-Class A                         23.26%           13.67%            11.74%
- ----------------------------------------------------------------------------------------------------------
Short-Term Investments Trust-Treasury Portfolio -           0.94%            2.95%             4.86%
Institutional Class
- ----------------------------------------------------------------------------------------------------------
T. Rowe Price International Stock Fund(R)                   6.34%           10.03%            13.71%
- ----------------------------------------------------------------------------------------------------------
   
Templeton Foreign Fund - Class I                            6.11%           10.32%            14.09%
    
- ----------------------------------------------------------------------------------------------------------
Twentieth Century Growth Investors                         15.21%           13.19%            13.02%
- ----------------------------------------------------------------------------------------------------------
Twentieth Century Ultra Investors                          32.38%           23.48%            18.55%
- ----------------------------------------------------------------------------------------------------------
</TABLE>

                                       3

                                    34 of 101
<PAGE>   35


            SUB-ACCOUNT PERFORMANCE SUMMARY -- NACO VARIABLE ACCOUNT
                          NON-STANDARDIZED TOTAL RETURN
            (The above return figures quoted below do not reflect the
         deduction of any applicable Contingent Deferred Sales Charges)

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------
Sub-Account Options                                Year Ended    3 Years To    5 Years To   10 Years To
                                                    12/31/95      12/31/95      12/31/95      12/31/95
=========================================================================================================
<S>                                                  <C>           <C>           <C>           <C>  
The Bond Fund of America(SM), Inc.                   17.13%         7.60%        10.50%         8.79%
- ---------------------------------------------------------------------------------------------------------
The Dreyfus Third Century(R) Fund, Inc.              34.53%         8.74%        12.18%        10.52%
- ---------------------------------------------------------------------------------------------------------
The Evergreen Total Return Fund- Class V             22.70%         8.36%        11.06%         8.35%
- ---------------------------------------------------------------------------------------------------------
Federated U.S. Government Securities Fund: 2-5       12.49%         5.05%         6.60%         7.02%
years - Institutional Shares
- ---------------------------------------------------------------------------------------------------------
Fidelity Capital & Income Fund                       15.63%        10.57%        17.13%        10.15%
- ---------------------------------------------------------------------------------------------------------
Fidelity Contrafund                                  35.00%        16.73%        22.89%        18.27%
- ---------------------------------------------------------------------------------------------------------
Fidelity Equity-Income Fund                          30.57%        15.93%        17.80%        12.03%
- ---------------------------------------------------------------------------------------------------------
Fidelity Magellan(R) Fund                            35.53%        17.63%        19.24%        16.32%
- ---------------------------------------------------------------------------------------------------------
Fidelity OTC Portfolio                               36.92%        12.38%        19.02%        14.68%
- ---------------------------------------------------------------------------------------------------------
Fidelity Puritan Fund                                20.32%        13.47%        15.59%        11.99%
- ---------------------------------------------------------------------------------------------------------
The Investment Company of America(R)                 29.40%        12.38%        13.65%        13.11%
- ---------------------------------------------------------------------------------------------------------
MAS Funds Fixed Income Portfolio                     17.91%         7.63%        10.02%         9.15%
- ---------------------------------------------------------------------------------------------------------
MFS(R) Growth Opportunities Fund-Class A             33.22%        13.33%        13.49%        10.21%
- ---------------------------------------------------------------------------------------------------------
MFS(R) High Income Fund-Class A                      16.04%         9.80%        17.75%         8.21%
- ---------------------------------------------------------------------------------------------------------
Massachusetts Investors Growth Stock Fund-Class A    27.13%        10.02%        15.49%        12.12%
- ---------------------------------------------------------------------------------------------------------
Nationwide(R) Fund                                   28.76%        10.71%        12.28%        12.33%
- ---------------------------------------------------------------------------------------------------------
Nationwide(R) Growth Fund                            27.49%        12.22%        14.93%        11.71%
- ---------------------------------------------------------------------------------------------------------
Nationwide(R) Money Market Fund                      4.51%          2.95%         3.14%         4.69%
- ---------------------------------------------------------------------------------------------------------
Neuberger & Berman Guardian Fund                     30.87%        13.91%        18.25%        13.77%
- ---------------------------------------------------------------------------------------------------------
Putnam Investors Fund-Class A                        36.25%        15.12%        15.73%        12.80%
- ---------------------------------------------------------------------------------------------------------
Putnam Voyager Fund-Class A                          38.83%        17.45%        21.26%        17.15%
- ---------------------------------------------------------------------------------------------------------
SEI Index Funds - S & P 500 Index Portfolio           N/A           N/A           N/A           N/A
- ---------------------------------------------------------------------------------------------------------
Seligman Growth Fund, Inc.-Class A                   27.26%         8.53%        14.14%        11.89%
- ---------------------------------------------------------------------------------------------------------
Short-Term Investments Trust-Treasury Portfolio       4.94%         3.42%         3.65%         5.12%
- - Institutional Class                                  
- ---------------------------------------------------------------------------------------------------------
T. Rowe Price International Stock Fund(R)            10.34%        14.62%        10.57%        13.83%
- ---------------------------------------------------------------------------------------------------------
                                                            
Templeton Foreign Fund - Class I                     10.11%        14.06%        10.86%        14.22%
                                                            
- ---------------------------------------------------------------------------------------------------------
Twentieth Century Growth Investors                   19.21%         6.14%        13.67%        13.15%
- ---------------------------------------------------------------------------------------------------------
Twentieth Century Ultra Investors                    36.38%        16.25%        23.82%        18.63%
- ---------------------------------------------------------------------------------------------------------
</TABLE>

ANNUITY PAYMENTS

         See "Distribution of Participant Accounts (Retirement Period)" located
in the prospectus.

                                       4

                                    35 of 101
<PAGE>   36

<PAGE>   1
                          Independent Auditors' Report

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

        We have audited the accompanying statement of assets, liabilities and
contract owners' equity of NACo Variable Account as of December 31, 1995, and
the related statements of operations and changes in contract owners' equity
and schedules of changes in unit value for each of the years in the three year
period then ended. These financial statements and schedules of changes in unit
value are the responsibility of the Company's management. Our responsibility is
to express an opinion on these financial statements and schedules of changes in
unit value 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 and schedules of
changes in unit value 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, 1995, 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 and schedules of changes in
unit value referred to above present fairly, in all material respects, the
financial position of NACo Variable Account as of December 31, 1995, and the
results of its operations and its changes in contract owners' equity and the
schedules of changes in unit value for each of the years in the three year
period then ended in conformity with generally accepted accounting principles.

                                                      KPMG Peat Marwick LLP

Columbus, Ohio
February 6, 1996


<PAGE>   2
                             NACo VARIABLE ACCOUNT
          STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS' EQUITY
                               DECEMBER 31, 1995

<TABLE>
<S>                                                                                             <C>
ASSETS:
Investments at market value:
The Bond Fund of America(SM), Inc. (BdFdAm)
  966,726 shares (cost $13,210,009) .........................................................   $ 13,418,163
The Dreyfus Third Century Fund, Inc. (Dry3dCen)
  2,554,050 shares (cost $20,068,031) .......................................................     21,045,369
The Evergreen Total Return Fund - Class Y (EvTotRet)
  230,460 shares (cost $4,576,110) ..........................................................      4,590,762
Federated U.S. Government Securities Fund: 2-5 Years -Institutional Shares (FedUSGvt)
  262,206 shares (cost $2,729,803) ..........................................................      2,802,984
Fidelity Capital & Income Fund (FidCapIn)
  331,847 shares (cost $2,576,964) ..........................................................      3,039,718
Fidelity Contrafund (FidContr)
  2,992,441 shares (cost $99,264,483) .......................................................    113,772,601
Fidelity Equity-Income Fund (FidEqInc)
  4,843,463 shares (cost $142,151,275) ......................................................    183,712,549
Fidelity Magellan(R) Fund (FidMgln)
  964,729 shares (cost $72,728,212)..........................................................     82,947,379
Fidelity OTC Portfolio (FidOTC)
  163,266 shares (cost $5,074,525) ..........................................................      4,951,862
Fidelity Puritan Fund (FidPurtn)
  772,356 shares (cost $12,178,275) .........................................................     13,137,773
The Investment Company of America(R) (InvCoAm)
  1,468,962 shares (cost $28,004,047) .......................................................     31,744,268
MAS Funds - Fixed Income Portfolio (MASFIP)
  45,283 shares (cost $534,869) .............................................................        533,884
MFS(R) Growth Opportunities Fund - Class A (MFSGrOpp)
  987,782 shares (cost $10,841,194) .........................................................     11,794,119
MFS(R) High Income Fund - Class A (MFSHiInc)
  1,814,362 shares (cost $9,333,551) ........................................................      9,398,396
Massachusetts Investors Growth Stock Fund - Class A (MFSGrStk)
  737,796 shares (cost $8,261,283) ..........................................................      7,842,774
Nationwide(R) Fund (NWFund)
  1,907,625 shares (cost $30,186,873) .......................................................     33,593,274
Nationwide(R) Growth Fund (NWGroFd)
  521,177 shares (cost $5,600,082) ..........................................................      6,426,114
Nationwide(R) Money Market Fund (NWMyMkt)
  43,083,744 shares (cost $43,083,744) ......................................................     43,083,744
Neuberger & Berman Guardian Fund (NBGuard)
  431,214 shares (cost $9,920,957) ..........................................................      9,930,869
Putnam Investors Fund - Class A (PutInvFd)
  2,968,148 shares (cost $24,804,430) .......................................................     25,555,752
</TABLE>

<PAGE>   3
<TABLE>
<S>                                                                                  <C>
Putnam Voyager Fund - Class A (PutVoyFd)
  4,909,187 shares (cost $58,941,231) .............................................     74,865,100
Seligman Growth Fund, Inc. - Class A (SelGroFd)
  1,055,610 shares (cost $5,643,080) ..............................................      5,510,283
Short-Term Investments Trust -Treasury Portfolio - Institutional Class (AIMTreas)
  1,707,142 shares (cost $1,707,142) ..............................................      1,707,142
T. Rowe Price International Funds, Inc. - International Stock Fund(R) (TRIntStk)
  873,375 shares (cost $10,159,948) ...............................................     10,681,375
Templeton Foreign Fund - Class I (TemForFd)
  1,848,460 shares (cost $17,201,870) .............................................     16,968,860
Twentieth Century Investors, Inc. - Growth Investors (TCGroInv)
  7,717,862 shares (cost $164,229,994) ............................................    149,649,339
Twentieth Century Investors, Inc. - Ultra Investors (TCUltra)
  3,842,555 shares (cost $86,573,461) .............................................    100,329,109
                                                                                      ------------
     Total investments ............................................................    983,033,562
Accounts receivable ...............................................................      1,759,794
                                                                                      ------------
     Total assets .................................................................    984,793,356
Accounts payable ..................................................................        201,236
                                                                                      ------------
Contract owners' equity ...........................................................   $984,592,120
                                                                                      ============
</TABLE>

<PAGE>   4
<TABLE>
<CAPTION>
                                                             Units      Unit Value   
                                                           ----------    --------   
Contract owners' equity represented by:
<S>                                                       <C>           <C>         <C>        
The Bond Fund of America(SM), Inc......................     6,578,720   $2.039710    $13,418,681
The Dreyfus Third Century Fund, Inc....................     9,402,637    2.238323     21,046,139
The Evergreen Total Return Fund - Class Y..............     2,635,928    1.741651      4,590,867
Federated U.S. Government Securities Fund: 2-5 Years-
  Institutional Shares.................................     2,344,091    1.195751      2,802,949
Fidelity Capital & Income Fund.........................       818,785    3.712491      3,039,732
Fidelity Contrafund....................................    86,483,728    1.315600    113,777,993
Fidelity Equity-Income Fund............................    41,090,717    4.471070    183,719,472
Fidelity Magellan(R) Fund..............................    63,751,788    1.301185     82,952,870
Fidelity OTC Portfolio.................................     3,611,136    1.371346      4,952,117
Fidelity Puritan Fund..................................    11,375,851    1.154955     13,138,596
The Investment Company of America(R)...................    21,189,283    1.498194     31,745,657
MAS Funds - Fixed Income Portfolio.....................       461,663    1.156444        533,887
MFS(R) Growth Opportunities Fund - Class A.............     2,209,754    6.114190     13,510,856
MFS(R) High Income Fund - Class A......................     1,898,625    4.949752      9,397,723
Massachusetts Investors Growth Stock Fund - Class A....       877,034    8.942612      7,842,975
Nationwide(R) Fund.....................................     2,755,666   12.191058     33,594,484
Nationwide(R) Growth Fund..............................     2,409,384    2.667201      6,426,311
Nationwide(R) Money Market Fund........................    15,458,252    2.774433     42,887,884
Neuberger & Berman Guardian Fund.......................     7,940,457    1.250781      9,931,773
Putnam Investors Fund - Class A........................     2,260,621   11.305164     25,556,691
Putnam Voyager Fund - Class A..........................    27,203,903    2.752130     74,868,678
Seligman Growth Fund, Inc. - Class A...................       616,776    8.934609      5,510,652
Short-Term Investments Trust -Treasury Portfolio -         
  Institutional Class..................................     1,524,715    1.119630      1,707,117
T. Rowe Price International Funds, Inc. -
  International Stock Fund(R)..........................    10,412,582    1.025854     10,681,789
Templeton Foreign Fund - Class I.......................    16,316,118    1.040054     16,969,644
Twentieth Century Investors, Inc. - Growth Investors...    37,362,979    4.005400    149,653,676
Twentieth Century Investors, Inc. - Ultra Investors....    79,405,506    1.263551    100,332,907
                                                           ==========    ========   ============
                                                                                    $984,592,120
                                                                                    ============
</TABLE>

See accompanying notes to financial statements.

<PAGE>   5
                               NACo VARIABLE ACCOUNT
        STATEMENTS OF OPERATIONS AND CHANGES IN CONTRACT OWNERS' EQUITY
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

<TABLE>
<CAPTION>
                                                                 1995            1994             1993
                                                            -------------    ------------     -----------
<S>                                                         <C>              <C>              <C>       
Investment activity:
  Reinvested capital gains and dividends ................   $  73,174,649      49,662,440      38,723,891
                                                            -------------    ------------     -----------
                                                            
  Gain (loss) on investments:
    Proceeds from redemptions of mutual fund shares .....      94,814,984     109,813,731      74,574,481
    Cost of mutual fund shares sold .....................     (90,332,356)   (103,752,916)    (65,493,558)
                                                            -------------    ------------     -----------
    Realized gain (loss) on investments .................       4,482,628       6,060,815       9,080,923
    Change in unrealized gain (loss) on investments .....     121,289,385     (63,425,619)     (2,630,142)
                                                            -------------    ------------     -----------
      Net gain (loss) on investments ....................     125,772,013     (57,364,804)      6,450,781
                                                            -------------    ------------     -----------
         Net investment activity ........................     198,946,662      (7,702,364)     45,174,672
                                                            -------------    ------------     -----------
Equity transactions:
  Purchase payments received from contract owners .......     211,743,850     172,770,344     125,959,842
  Redemptions ...........................................     (59,225,086)    (50,702,236)    (36,871,944)
  Adjustments to maintain reserves ......................         130,249          (9,107)         39,775
                                                            -------------    ------------     -----------
        Net equity transactions .........................     152,649,013     122,059,001      89,127,673
                                                            -------------    ------------     -----------
Expenses: Contract charges (note 2)......................      (7,716,253)     (5,555,163)     (4,339,264)
                                                            -------------    ------------     -----------
Net change in contract owners' equity ...................     343,879,422     108,801,474     129,963,081
Contract owners' equity beginning of period .............     640,712,698     531,911,224     401,948,143
                                                            -------------    ------------     -----------
Contract owners' equity end of period ...................   $ 984,592,120     640,712,698     531,911,224
                                                            =============    ============     ===========
</TABLE>

See accompanying notes to financial statements.

<PAGE>   6
                             NACo VARIABLE ACCOUNT
                         NOTES TO FINANCIAL STATEMENTS
                        December 31, 1995, 1994 and 1993

(1) Summary of Significant Accounting Policies

    (a) Organization and Nature of Operations

    The NACo Variable Account (NACoVA) was established pursuant to a resolution
of the Board of Directors of Nationwide Life Insurance Company (the Company) on
September 7, 1988, and has been registered as a unit investment trust under the
Investment Company Act of 1940. The NACoVA was introduced for exclusive use by
Member Counties for deferred compensation Plans adopted under the National
Association of Counties (NACo) Program.

    The Company offers group flexible fund retirement contracts through the
Account. The primary distribution for the contracts is through an affiliated
sales organization.

    (b) The Contracts

    The Group Flexible Retirement Contracts are offered for purchase in
connection with deferred compensation Plans adopted by Member Counties under the
NACo Program. Participants in the contracts may invest in any of the following
fund sub-accounts:

      The Bond Fund of America(SM), Inc. (BdFdAm) (only available for certain
        contracts issued beginning July 1, 1994)

      The Dreyfus Third Century Fund, Inc. (Dry3dCen)

      The Evergreen Total Return Fund - Class Y (EvTotRet) (not available for
        contracts issued on or after October 1, 1993)

      Federated U.S. Government Securities Fund: 2-5 Years - Institutional
        Shares (FedUSGvt) (formerly Federated Intermediate Government Trust)

      Fidelity Capital & Income Fund (FidCapIn) (not available for contracts
        issued on or after January 1, 1987)

      Fidelity Contrafund (FidContr)

      Fidelity Equity-Income Fund (FidEqInc)

      Fidelity Magellan(R) Fund (FidMgln)

      Fidelity OTC Portfolio (FidOTC)

      Fidelity Puritan Fund (FidPurtn)

      The Investment Company of America(R) (InvCoAm) (only available for certain
        contracts issued beginning July 1, 1994)

      MAS Funds-Fixed Income Portfolio (MASFIP)

      MFS(R) Growth Opportunities Fund -- Class A (MFSGrOpp) (not available for
        contracts issued on or after October 1, 1993)

      MFS(R) High Income Fund -- Class A (MFSHiInc)

      Massachusetts Investors Growth Stock Fund -- Class A (MFSGrStk)

      Nationwide(R) Fund (NWFund) (managed for a fee by an affiliated investment
        advisor)

      Nationwide(R) Growth Fund (NWGroFd) (managed for a fee by an affiliated
        investment advisor) (not available for contracts issued on or after
        October 1, 1993)

      Nationwide(R) Money Market Fund (NWMyMkt) (managed for a fee by an
        affiliated investment advisor)

      Neuberger & Berman Guardian Fund (NBGuard)

      Putnam Investors Fund - Class A (PutInvFd)

      Putnam Voyager Fund - Class A (PutVoyFd)

      Seligman Growth Fund, Inc. -- Class A (SelGroFd)

      Short-Term Investments Trust - Treasury Portfolio - Institutional Class 
        (AIMTreas)

      T. Rowe Price International Funds, Inc. - International Stock Fund(R)
        (TRIntStk)

      Templeton Foreign Fund - Class I (TemForFd)

      Twentieth Century Investors, Inc. - Growth Investors (TCGroInv)

      Twentieth Century Investors, Inc. - Ultra Investors (TCUltra)

     All of the above funds were being utilized as of December 31, 1995.

     The contract owners' equity is affected by the investment results of each
fund, equity transactions by contract owners and certain expenses (see note 2).
The accompanying financial statements include only contract owners'

<PAGE>   7
purchase payments pertaining to the variable portions of their contracts and
exclude any purchase payments for fixed dollar benefits, the latter being
included in the accounts of the Company.

     (c) Security Valuation, Transactions and Related Investment Income

     The market value of the underlying mutual funds is based on the closing net
asset value per share at December 31, 1995. The cost of investments sold is
determined on the specific identification basis. Investment transactions are
accounted for on the trade date (date the order to buy or sell is executed) and
dividend income is recorded on the ex-dividend date.

     (d) Federal Income Taxes

     Operations of the NACoVA 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 assets in this account are held pursuant to contracts with
entities which are exempt from federal income tax. Because of this exemption, no
taxes need be provided for investment income or realized and unrealized capital
gains. Annuity payouts and withdrawal payments are taxable as wages when
received by the participants.

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

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

(2) Expenses

     No deduction for a sales charge is made from the purchase payments for
these contracts. However, if an owner terminates the contract and directs the
Company to withdraw all or part of the contract value held in the Account for
less than sixteen (16) years, the Company will, with certain exceptions, assess
a contingent deferred sales charge by deducting an amount from each participants
account. This charge will be equal to not more than 4% in the first year,
declining to 1% in the fifteenth year, of the lesser of all purchase payments
made on behalf of a participant prior to the date of withdrawal, or the amount
withdrawn. No sales charges are deducted on redemptions used to purchase units
in the fixed investment options of the Company. Sales charges may be reduced or
eliminated upon negotiated conversion of the contracts to other investment
programs offered by the Company or its affiliates.

     The following administrative charges are deducted by the Company: 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
0.10%, 0.40% and 0.45%, respectively.

     Contract owners may negotiate an exchange privilege with the Company. The
exchange privilege provides for transfers of units among the various investment
options for each participant's account. The number of transfers allowed, and any
administrative charges associated therewith, are subject to negotiation between
the contract owner and the Company.

<PAGE>   8
(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 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
          underlying mutual funds.)

        - 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.

<PAGE>   9

                                                                      SCHEDULE I

                             NACo VARIABLE ACCOUNT
                       SCHEDULES OF CHANGES IN UNIT VALUE
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

<TABLE>
<CAPTION>
                                    BdFdAm    Dry3dCen   EvTotRet   FedUSGvt   FidCapIn   FidContr   FidEqInc    FidMgln    FidOTC
                                  ---------   --------   --------   --------   --------   --------   --------    -------   --------
<S>                               <C>         <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>
1995
  Beginning unit value - Jan. 1   $1.741422   1.663803   1.419467   1.062969   3.210584    .974545   3.424310    .960039   1.001544
- -----------------------------------------------------------------------------------------------------------------------------------
  Reinvested capital
    gains and dividends             .148075    .156545    .092352    .070177    .338236    .102679    .262606    .075533    .078671
- -----------------------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)            .168396    .436477    .244789    .073378    .197671    .249364    .821416    .276728    .302706
- -----------------------------------------------------------------------------------------------------------------------------------
  Contract charges                 (.018183)  (.018502)  (.014957)  (.010773)  (.034000)  (.010988)  (.037262)  (.011115)  (.011575)
- -----------------------------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31     $2.039710   2.238323   1.741651   1.195751   3.712491   1.315600   4.471070   1.301185   1.371346
- -----------------------------------------------------------------------------------------------------------------------------------
  Percentage increase (decrease)
    in unit value* (a)                17%         35%       23%        12%        16%        35%        31%        36%        37%
===================================================================================================================================

1994
  Beginning unit value - Jan. 1   $1.850918   1.814915   1.531292   1.094086   3.397953    .994981   3.448520    .987051   1.000000
- -----------------------------------------------------------------------------------------------------------------------------------
  Reinvested capital
    gains and dividends             .138760    .233019    .106153    .053776    .285090    .007092    .333965    .038465    .008959
- -----------------------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)           (.231366)  (.367765)  (.204194)  (.074693)  (.440620)  (.018188)  (.325363)  (.056248)  (.004289)
- -----------------------------------------------------------------------------------------------------------------------------------
  Contract charges                 (.016890)  (.016366)  (.013784)  (.010200)  (.031839)  (.009340)  (.032812)  (.009229)  (.003126)
- -----------------------------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31     $1.741422   1.663803   1.419467   1.062969   3.210584    .974545   3.424310    .960039   1.001544
- -----------------------------------------------------------------------------------------------------------------------------------
  Percentage increase (decrease)
    in unit value* (a)                (6)%        (8)%       (7)%        (3)%       (6)%       (2)%       (1)%      (3)%       0%(b)
===================================================================================================================================

1993
  Beginning unit value - Jan. 1   $1.637181   1.740666   1.368966   1.031362   2.746533   1.000000   2.869860   1.000000      **
- -----------------------------------------------------------------------------------------------------------------------------------
  Reinvested capital
    gains and dividends             .178726    .132238    .165734    .047079    .275431    .064787    .126727    .056812
- -----------------------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)            .052059   (.041442)   .010622    .025861    .406133   (.067472)   .482324   (.067438)
- -----------------------------------------------------------------------------------------------------------------------------------
  Contract charges                 (.017048)  (.016547)  (.014030)  (.010216)  (.030144)  (.002334)  (.030391)  (.002323)
- -----------------------------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31     $1.850918   1.814915   1.531292   1.094086   3.397953    .994981   3.448520    .987051
- -----------------------------------------------------------------------------------------------------------------------------------
  Percentage increase (decrease)
    in unit value* (a)                13%         4%         12%        6%         24%     (1)%(b)      20%       (1)%(b)
===================================================================================================================================
</TABLE>

 *  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 available.



<PAGE>   10
                                                           SCHEDULE I, CONTINUED
                             NACo VARIABLE ACCOUNT

                       SCHEDULES OF CHANGES IN UNIT VALUE
 
                         YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

<TABLE>
<CAPTION>
                                   FidPurtn    InvCoAm     MASFIP    MFSGrOpp   MFSHiInc    MFSGrStk
                                  ---------    --------   --------   --------   --------   ---------
<S>                               <C>          <C>        <C>        <C>        <C>        <C>
1995
  Beginning unit value - Jan. 1   $ .959935    1.157835    .980782   4.589533   4.265493    7.034148
- ----------------------------------------------------------------------------------------------------
  Reinvested capital
    gains and dividends             .060993     .093079    .073523    .768242    .403605    1.177905
- ----------------------------------------------------------------------------------------------------
  Unrealized gain (loss)            .144010     .259870    .112302    .807886    .325361     .807395
- ----------------------------------------------------------------------------------------------------
  Contract charges                 (.009983)   (.012590)  (.010163)  (.051471)  (.044707)   (.076836)
- ----------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31     $1.154955    1.498194   1.156444   6.114190   4.949752    8.942612
- ----------------------------------------------------------------------------------------------------
  Percentage increase (decrease)
    in unit value* (a)                20%         29%        18%        33%        16%         27%
====================================================================================================

1994
  Beginning unit value - Jan. 1   $1.000000    1.167040   1.000000   4.834037   4.422523    7.613442
- ----------------------------------------------------------------------------------------------------
  Reinvested capital
    gains and dividends             .059967     .067770    .029902    .376509    .374437     .717173
- ----------------------------------------------------------------------------------------------------
  Unrealized gain (loss)           (.096987)   (.065957)  (.046046)  (.576664)  (.490350)  (1.229319)
- ----------------------------------------------------------------------------------------------------
  Contract charges                 (.003045)   (.011018)  (.003074)  (.044349)  (.041117)   (.067148)
- ----------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31     $ .959935    1.157835    .980782   4.589533   4.265493    7.034148
- ----------------------------------------------------------------------------------------------------
  Percentage increase (decrease)
    in unit value* (a)              (4)%(b)       (1)%     (2)%(b)     (5)%       (4)%        (8)%
====================================================================================================

1993
  Beginning unit value - Jan. 1       * *     $1.055548      * *     4.200054   3.739642    6.714892
- ----------------------------------------------------------------------------------------------------
  Reinvested capital
    gains and dividends                         .072592               .528137    .354624    1.133243
- ----------------------------------------------------------------------------------------------------
  Unrealized gain (loss)                        .049402               .148725    .367761    (.168690)
- ----------------------------------------------------------------------------------------------------
  Contract charges                             (.010502)             (.042879)  (.039504)   (.066003)
- ----------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31                 $1.167040              4.834037   4.422523    7.613442
- ----------------------------------------------------------------------------------------------------
  Percentage increase (decrease)
    in unit value* (a)                            11%                   15%        18%         13%
====================================================================================================
</TABLE>

<TABLE>
<CAPTION>
                                      NWFund     NWGroFd    NWMyMkt
                                    ---------   --------   --------
<S>                                 <C>         <C>        <C>
1995
  Beginning unit value - Jan. 1      9.468045   2.092009   2.654661
- -------------------------------------------------------------------
  Reinvested capital
    gains and dividends               .820350    .282003    .145674
- -------------------------------------------------------------------
  Unrealized gain (loss)             2.003431    .316217    .000000
- -------------------------------------------------------------------
  Contract charges                   (.100768)  (.023028)  (.025902)
- -------------------------------------------------------------------
  Ending unit value - Dec. 31       12.191058   2.667201   2.774433
- -------------------------------------------------------------------
  Percentage increase (decrease)
    in unit value* (a)                  29%        27%        5%
===================================================================

1994
  Beginning unit value - Jan. 1      9.502760   2.081399   2.583387
- -------------------------------------------------------------------
  Reinvested capital
    gains and dividends               .927943    .079372    .096188
- -------------------------------------------------------------------
  Unrealized gain (loss)             (.873192)  (.049054)   .000000
- -------------------------------------------------------------------
  Contract charges                   (.089466)  (.019708)  (.024914)
- -------------------------------------------------------------------
  Ending unit value - Dec. 31        9.468045   2.092009   2.654661
- -------------------------------------------------------------------
  Percentage increase (decrease)
    in unit value* (a)                   0%         1%         3%
===================================================================

1993
  Beginning unit value - Jan. 1      8.985447   1.887524   2.542721
- -------------------------------------------------------------------
  Reinvested capital
    gains and dividends               .679906    .073989    .065160
- -------------------------------------------------------------------
  Unrealized gain (loss)             (.077647)   .138601    .000000
- -------------------------------------------------------------------
  Contract charges                   (.084946)  (.018715)  (.024494)
- -------------------------------------------------------------------
  Ending unit value - Dec. 31        9.502760   2.081399   2.583387
- -------------------------------------------------------------------
  Percentage increase (decrease)
    in unit value* (a)                   6%         10%        2%
===================================================================
</TABLE>

 *  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 available.



<PAGE>   11


                                                           SCHEDULE I, CONTINUED

                             NACo VARIABLE ACCOUNT

                       SCHEDULES OF CHANGES IN UNIT VALUE

                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

<TABLE>
<CAPTION>
                                         NBGuard       PutInvFd      PutVoyFd      SelGroFd      AIMTreas      TRIntStk
                                      ----------       --------      --------      --------      --------      --------
<S>                                   <C>             <C>           <C>           <C>           <C>            <C>
1995
     Beginning unit value - Jan. 1     $ .955773       8.297318      1.982311      7.020585      1.066889       .929695
- -----------------------------------------------------------------------------------------------------------------------
     Reinvested capital
        gains and dividends              .054385       1.391197       .146629       .931537       .063099       .030917
- -----------------------------------------------------------------------------------------------------------------------
     Unrealized gain (loss)              .251433       1.710170       .645332       1.057625      .000000       .074337
- -----------------------------------------------------------------------------------------------------------------------
     Contract charges                   (.010810)      (.093521)     (.022142)     (.075138)     (.010358)     (.009095)
- -----------------------------------------------------------------------------------------------------------------------
     Ending unit value - Dec. 31       $1.250781      11.305164      2.752130      8.934609      1.119630      1.025854
- -----------------------------------------------------------------------------------------------------------------------
     Percentage increase (decrease) in unit
       value* (a)                             31%            36%           39%           27%            5%           10%
=======================================================================================================================

1994
     Beginning unit value - Jan. 1     $1.000000       8.652501      1.992379      7.370495      1.034183      1.000000
- -----------------------------------------------------------------------------------------------------------------------
     Reinvested capital
        gains and dividends              .019568        .771381       .083642       .708203       .042627       .057013
- -----------------------------------------------------------------------------------------------------------------------
     Unrealized gain (loss)             (.060786)     (1.046752)     (.075428)     (.990524)      .000000      (.124310)
- -----------------------------------------------------------------------------------------------------------------------
     Contract charges                   (.003009)      (.079812)     (.018282)     (.067589)     (.009921)     (.003008)
- -----------------------------------------------------------------------------------------------------------------------
     Ending unit value - Dec. 31       $ .955773       8.297318      1.982311      7.020585      1.066889       .929695
- -----------------------------------------------------------------------------------------------------------------------
     Percentage increase (decrease)
        in unit value* (a)                (4)%(b)            (4)%          (1)%          (5)%           3%           (7)%(b)
=======================================================================================================================

1993
     Beginning unit value - Jan. 1          * *       $7.410567      1.698751      6.989639      1.012172           * *
- -----------------------------------------------------------------------------------------------------------------------
     Reinvested capital
        gains and dividends                            1.260334       .072965      1.309602      .031750
- -----------------------------------------------------------------------------------------------------------------------
     Unrealized gain (loss)                             .057997       .237532      (.863222)     .000000
- -----------------------------------------------------------------------------------------------------------------------
     Contract charges                                  (.076397)     (.016869)     (.065524)     (.009739)
- -----------------------------------------------------------------------------------------------------------------------
     Ending unit value - Dec. 31                      $8.652501      1.992379      7.370495      1.034183
- -----------------------------------------------------------------------------------------------------------------------
     Percentage increase (decrease)
        in unit value* (a)                                   17%           17%           5%             2%
=======================================================================================================================
<CAPTION>
                                        TemForFd    TCGroInv    TCUltra
                                        --------    --------    -------
<S>                                     <C>        <C>         <C>
1995
     Beginning unit value - Jan. 1       .944596    3.359891    .926489
- -----------------------------------------------------------------------
     Reinvested capital
        gains and dividends              .065652     .555289    .059786
- -----------------------------------------------------------------------
     Unrealized gain (loss)              .039222     .127077    .287821
- -----------------------------------------------------------------------
     Contract charges                   (.009416)   (.036857)  (.010545)
- -----------------------------------------------------------------------
     Ending unit value - Dec. 31        1.040054    4.005400   1.263551
- -----------------------------------------------------------------------
     Percentage increase (decrease) in unit 
        value* (a)                            10%         19%        36%
=======================================================================

1994
     Beginning unit value - Jan. 1      1.000000    3.443124    .970411
- -----------------------------------------------------------------------
     Reinvested capital
        gains and dividends              .067522     .498592    .029006
- -----------------------------------------------------------------------
     Unrealized gain (loss)             (.119861)   (.549338)  (.064074)
- -----------------------------------------------------------------------
     Contract charges                   (.003065)   (.032487)  (.008854)
- -----------------------------------------------------------------------
     Ending unit value - Dec. 31         .944596    3.359891    .926489
- -----------------------------------------------------------------------
     Percentage increase (decrease)
        in unit value* (a)                 (6)%(b)        (2)%       (5)%
=======================================================================

1993
     Beginning unit value - Jan. 1           * *    3.350122   1.000000
- -----------------------------------------------------------------------
     Reinvested capital
        gains and dividends                          .384659    .000000
- -----------------------------------------------------------------------
     Unrealized gain (loss)                         (.260224)  (.027302)
- -----------------------------------------------------------------------
     Contract charges                               (.031433)  (.002287)
- -----------------------------------------------------------------------
     Ending unit value - Dec. 31                    3.443124    .970411
- -----------------------------------------------------------------------
     Percentage increase (decrease)
        in unit value* (a)                                 3%        (3)%(b)
=======================================================================
</TABLE>
*    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 available.

See note 3.



<PAGE>   37

<PAGE>   1


                          INDEPENDENT AUDITORS' REPORT
                          ----------------------------


The Board of Directors
Nationwide Life Insurance Company:

We have audited the consolidated financial statements of Nationwide Life
Insurance Company (a wholly owned subsidiary of Nationwide Corporation) and
subsidiaries as listed in the accompanying index. In connection with our audits
of the consolidated financial statements, we also have audited the financial
statement schedules as listed in the accompanying index. These consolidated
financial statements and financial statement schedules are the responsibility
of the Company's management. Our responsibility is to express an opinion on
these consolidated financial statements and financial statement schedules 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 12. 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, 1995 and 1994, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 1995, in conformity with generally
accepted accounting principles. Also in our opinion, the related financial
statement schedules, when considered in relation to the basic consolidated
financial statements taken as a whole, present fairly, in all material
respects, the information set forth therein.

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 26, 1996



<PAGE>   2
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                          Consolidated Balance Sheets
                           December 31, 1995 and 1994

                                (000's omitted)

<TABLE>
<CAPTION>
                                        ASSETS                                                1995               1994
                                        ------                                          -----------------   ----------------   
<S>                                                                                             <C>               <C>         
Investments (notes 5, 8 and 9): 
  Securities available-for-sale, at fair value:
     Fixed maturities (cost $13,438,630 in 1995; $8,318,865 in 1994)                       $ 14,167,377        8,045,906
     Equity securities (cost $27,362 in 1995; $18,372 in 1994)                                   33,718           24,713
   Fixed maturities held-to-maturity, at amortized cost (fair value $3,602,310 in 1994)           -            3,688,787
   Mortgage loans on real estate                                                              4,786,599        4,222,284
   Real estate                                                                                  239,089          252,681
   Policy loans                                                                                 370,908          340,491
   Other long-term investments                                                                   67,280           63,914
   Short-term investments (note 13)                                                              45,732          131,643
                                                                                            -----------      -----------
                                                                                             19,710,703       16,770,419
                                                                                            -----------      -----------

Cash                                                                                             10,485            7,436
Accrued investment income                                                                       239,881          220,540
Deferred policy acquisition costs                                                             1,094,195        1,064,159
Deferred Federal income tax                                                                        --             36,515
Other assets                                                                                    795,169          790,603
Assets held in Separate Accounts (note 8)                                                    18,763,678       12,222,461
                                                                                            -----------      -----------
                                                                                            $40,614,111       31,112,133
                                                                                            ===========      ===========

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

Future policy benefits and claims (notes 6 and 8)                                            18,200,128       16,321,461
Policyholders' dividend accumulations                                                           353,554          338,058
Other policyholder funds                                                                         71,155           72,770
Accrued Federal income tax (note 7):

   Current                                                                                       34,064           13,126
   Deferred                                                                                     238,877                -  
                                                                                            -----------      -----------
                                                                                                272,941           13,126
                                                                                            -----------      -----------
Other liabilities                                                                               284,143          235,778
Liabilities related to Separate Accounts (note 8)                                            18,763,678       12,222,461
                                                                                            -----------      -----------
                                                                                             37,945,599       29,203,654
                                                                                            -----------      -----------
Shareholder's equity (notes 3, 4, 5, 7, 12 and 13):
   Capital shares, $1 par value.  Authorized 5,000 shares, issued and
     outstanding 3,815 shares                                                                    3,815             3,815
   Additional paid-in capital                                                                   673,782          622,753
   Retained earnings                                                                          1,606,607        1,401,579
   Unrealized gains (losses) on securities available-for-sale, net                              384,308         (119,668)
                                                                                            -----------      -----------
                                                                                              2,668,512        1,908,479
                                                                                            -----------      -----------
Commitments and contingencies (notes 9 and 15)

                                                                                            $40,614,111       31,112,133
                                                                                            ===========      ===========


See accompanying notes to consolidated financial statements.
</TABLE>

<PAGE>   3

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

                       Consolidated Statements of Income

                  Years ended December 31, 1995, 1994 and 1993
                                (000's omitted)

<TABLE>
<CAPTION>
                                                                                      1995            1994            1993     
                                                                                 ---------------  --------------  -------------
<S>                                                                                    <C>          <C>           <C>
Revenues (note 16):

   Traditional life insurance premiums                                                 $  274,957      209,538       215,715
   Accident and health insurance premiums                                                 509,658      324,524       312,655
   Universal life and investment product policy charges                                   307,676      239,021       188,057
   Net investment income (note 5)                                                       1,482,980    1,289,501     1,204,426
   Realized gains (losses) on investments  (notes 5 and 13)                                   836      (16,384)      113,673
                                                                                       ----------   ----------    ----------
                                                                                        2,576,107    2,046,200     2,034,526
                                                                                       ----------   ----------    ----------
Benefits and expenses:

   Benefits and claims                                                                  1,656,287    1,279,763     1,236,906
   Provision for policyholders' dividends on participating policies (note 12)              48,074       46,061        53,189
   Amortization of deferred policy acquisition costs                                       93,044       94,744       102,134
   Other operating costs and expenses                                                     458,970      352,402       329,396
                                                                                       ----------   ----------    ----------
                                                                                        2,256,375    1,772,970     1,721,625
                                                                                       ----------   ----------    ----------
      Income before Federal income tax expense and cumulative effect of
        changes in accounting principles                                                 319,732      273,230       312,901
                                                                                       ----------   ----------    ----------

Federal income tax expense (note 7):

   Current                                                                                103,464       79,847        75,124
   Deferred                                                                                 3,790        9,657        31,634
                                                                                       ----------   ----------    ----------
                                                                                          107,254       89,504       106,758
                                                                                       ----------   ----------    ----------

      Income before cumulative effect of changes in accounting principles                 212,478      183,726       206,143

Cumulative effect of changes in accounting principles, net (note 3)                            --           --         5,365
                                                                                       ----------   ----------    ----------

      Net income                                                                       $  212,478      183,726       211,508
                                                                                       ==========   ==========    ==========


See accompanying notes to consolidated financial statements.
</TABLE>


<PAGE>   4

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

                Consolidated Statements of Shareholder's Equity

                  Years ended December 31, 1995, 1994 and 1993
                                (000's omitted)

<TABLE>
<CAPTION>
                                                                                             Unrealized
                                                                                           gains (losses)
                                                             Additional                    on securities        Total
                                                 Capital      paid-in        Retained      available-for-   shareholder's
                                                  shares      capital        earnings        sale, net          equity
                                                -----------   -----------   ----------- ----------------- ---------------
<S>                                              <C>          <C>          <C>             <C>             <C>
1993:

   Balance, beginning of year                     $   3,815      311,753    1,024,150          90,524       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           --           --           --         (83,777)        (83,777)
                                                 ----------   ----------    ----------     ----------      ----------
   Balance, end of year                          $    3,815      422,753    1,217,853           6,747       1,651,168
                                                 ==========   ==========    =========      ==========      ==========

1994:

   Balance, beginning of year                         3,815      422,753    1,217,853           6,747       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 (note 3)                           --           --           --         216,915         216,915
   Unrealized losses on securities available-
      for-sale, net                                      --           --           --        (343,330)       (343,330)
                                                 ----------   ----------   ----------      ----------      ---------- 
   Balance, end of year                          $    3,815      622,753    1,401,579        (119,668)      1,908,479
                                                 ==========   ==========   ==========      ==========      ========== 
 
1995:

   Balance, beginning of year                         3,815      622,753    1,401,579        (119,668)      1,908,479
   Capital contribution (note 13)                        --       51,029           --          (4,111)         46,918
   Dividends paid to shareholder                         --           --       (7,450)             --          (7,450)
   Net income                                            --           --      212,478              --         212,478
   Unrealized gains on securities available-
       for-sale, net                                     --           --           --         508,087         508,087
                                                 ----------   ----------   ----------      ----------      ----------
   Balance, end of year                          $    3,815      673,782    1,606,607         384,308       2,668,512
                                                 ==========   ==========   ==========      ==========      ========== 
                                                


See accompanying notes to consolidated financial statements.
</TABLE>

<PAGE>   5

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

                     Consolidated Statements of Cash Flows

                  Years ended December 31, 1995, 1994 and 1993
                                (000's omitted)

<TABLE>
<CAPTION>
                                                                                     1995            1994            1993      
                                                                               --------------    ------------     -----------
<S>                                                                           <C>             <C>             <C>
  Cash flows from operating activities:

   Net income                                                                    $   212,478        183,726        211,508
   Adjustments to reconcile net income to net cash provided by operating
      activities:

         Capitalization of deferred policy acquisition costs                        (349,456)      (264,434)      (191,994)
         Amortization of deferred policy acquisition costs                            93,044         94,744        102,134
         Amortization and depreciation                                                10,319          6,207         11,156
         Realized losses (gains) on invested assets, net                                 717         15,949       (113,648)
         Deferred Federal income tax expense (benefit)                                 4,023         (2,166)        (6,006)
         Increase in accrued investment income                                       (19,341)       (29,654)        (4,218)
         Increase in other assets                                                     (3,227)      (112,566)      (549,277)
         Increase in policy liabilities                                              198,200      1,038,641        509,370
         Increase in policyholders' dividend accumulations                            15,496         15,372         17,316
         Increase in accrued Federal income tax payable                               20,938            832         16,838
         Increase in other liabilities                                                48,365         17,826         26,958
         Other, net                                                                  (20,556)       (19,303)       (11,745)
                                                                                 -----------    -----------    ------------
            Net cash provided by operating activities                                211,000        945,174         18,392
                                                                                 -----------    -----------    -----------

Cash flows from investing activities:

   Proceeds from maturity of securities available-for-sale                           706,442        579,067             --
   Proceeds from sale of securities available-for-sale                               131,420        247,876         247,502
   Proceeds from maturity of fixed maturities held-to-maturity                       633,173        516,003       1,192,093
   Proceeds from sale of fixed maturities                                                 --             --          33,959
   Proceeds from repayments of mortgage loans on real estate                         215,134        220,744         146,047
   Proceeds from sale of real estate                                                  48,477         46,713          23,587
   Proceeds from repayments of policy loans and sale of other invested assets         79,620        134,998          59,643
   Cost of securities available-for-sale acquired                                 (2,232,047)    (2,569,672)        (12,550)
   Cost of fixed maturities held-to-maturity acquired                               (669,449)      (675,835)     (2,016,831)
   Cost of mortgage loans on real estate acquired                                   (821,078)      (627,025)       (475,336)
   Cost of real estate acquired                                                      (10,970)       (15,962)         (8,827)
   Policy loans issued and other invested assets acquired                            (92,904)      (118,012)        (76,491)
                                                                                 -----------    -----------    ------------
            Net cash used in investing activities                                 (2,012,182)    (2,261,105)      (887,204)
                                                                                 -----------    -----------    -----------

Cash flows from financing activities:

   Proceeds from capital contributions                                                46,918        200,000        111,000
   Dividends paid to shareholder                                                      (7,450)            --        (17,805)
   Increase in universal life and investment product account balances              3,202,135      3,640,958      2,249,740
   Decrease in universal life and investment product account balances             (1,523,283)    (2,449,580)    (1,458,504)
                                                                                 -----------    -----------    -----------
            Net cash provided by financing activities                              1,718,320      1,391,378        884,431
                                                                                 -----------    -----------    -----------

Net (decrease) increase in cash and cash equivalents                                 (82,862)        75,447         15,619

Cash and cash equivalents, beginning of year                                         139,079         63,632         48,013
                                                                                 -----------    -----------    -----------
Cash and cash equivalents, end of year                                           $    56,217        139,079         63,632
                                                                                 ===========    ===========    ===========


See accompanying notes to consolidated financial statements.
</TABLE>


<PAGE>   6
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
                 Notes to Consolidated Financial Statements

                       December 31, 1995, 1994 and 1993

                               (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
      Nationwide Life and Annuity Insurance Company (NLAIC) (formerly known as
      Financial Horizons Life Insurance Company), West Coast Life Insurance
      Company (WCLIC), Employers Life Insurance Company of Wausau and
      subsidiaries (ELICW), National Casualty Company (NCC) and Nationwide
      Financial Services, Inc. (NFS).  NLIC and its subsidiaries are
      collectively referred to as "the Company."
                        
      NLIC, NLAIC, 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 insurance, health insurance
      and annuity products through exclusive agents, brokers 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 currently 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.



<PAGE>   7

              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

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

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

(a) CONSOLIDATION POLICY

    The December 31, 1995 consolidated financial statements include the
    accounts of NLIC and its wholly owned subsidiaries NLAIC, WCLIC, ELICW, NCC
    and NFS. The December 31, 1994 and 1993 consolidated financial statements
    include the accounts of NLIC, NLAIC, 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 13. All
    significant intercompany balances and transactions have been eliminated.

(b) VALUATION OF INVESTMENTS AND RELATED GAINS AND LOSSES

    The Company is required to classify its fixed maturity securities and
    equity securities as either held-to-maturity, available-for-sale or
    trading.  Fixed maturity securities are classified as held-to-maturity when
    the Company has the positive intent and ability to hold the securities to
    maturity and are stated at amortized cost. Fixed maturity securities not
    classified as held-to-maturity and all equity securities are classified as
    available-for-sale and are stated at fair value, with the unrealized gains
    and losses, net of adjustments to deferred policy acquisition costs and
    deferred Federal income tax, reported as a separate component of
    shareholder's equity. The adjustment to deferred policy acquisition costs
    represents the change in amortization of deferred policy acquisition costs
    that would have been required as a charge or credit to operations had such
    unrealized amounts been realized. The Company has no fixed maturity
    securities classified as held-to-maturity or trading as of          
    December 31, 1995.

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

    Real estate is carried at cost less accumulated depreciation and valuation
    allowances. Other long-term investments are carried on the equity basis,    
    adjusted for valuation allowances.

    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 March, 1995, the Financial Accounting Standards Board (FASB) issued
    STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO. 121 - ACCOUNTING FOR THE
    IMPAIRMENT OF LONG-LIVED ASSETS AND FOR LONG-LIVED ASSETS TO BE DISPOSED OF
    (SFAS 121). SFAS 121 requires impairment losses to be recorded on
    long-lived assets used in operations when indicators of impairment are
    present and the undiscounted cash flows estimated to be generated by those
    assets are less than the assets' carrying amount. SFAS 121 also addresses
    the accounting for long-lived assets that are expected to be disposed of.
    The statement is effective for fiscal years beginning after December 15,
    1995 and earlier application is permitted. Previously issued consolidated
    financial statements shall not be restated. The Company will adopt SFAS 121 
    in 1996 and the impact on the consolidated financial statements is not
    expected to be material. 


<PAGE>   8

              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.
    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 asset fees, cost of insurance, policy administration
    and surrender charges that have been earned and assessed against policy
    account balances during the period. Policy benefits and claims that are
    charged to expense include 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 policy acquisition
    costs are predominantly being amortized with interest over the premium
    paying period of the related policies in proportion to the ratio of actual
    annual premium revenue to the anticipated total premium revenue. Such
    anticipated premium revenue was estimated using the same assumptions as
    were used for computing liabilities for future policy benefits. 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, asset fees, cost of insurance, policy
    administration and surrender charges. For years in which gross profits are
    negative, deferred policy acquisition costs are amortized based on the
    present value of gross revenues. Deferred policy acquisition costs are
    adjusted to reflect the impact of unrealized gains and losses on fixed
    maturity securities available-for-sale as described in note 2(b).

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


<PAGE>   9
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

    Future policy benefits and claims for collectively renewable long-term
    disability policies (primarily discounted at 5.2%) and group long-term
    disability policies (primarily discounted at 5.5%) are the present value 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 insurance policies are not discounted.
        
(g) PARTICIPATING BUSINESS

    Participating business represents approximately 45% (45% in 1994 and
    48% in 1993) of the Company's ordinary life insurance in force, 72% (72% in
    1994 and 1993) of the number of policies in force, and 39% (41% in 1994 and
    45% in 1993) 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 12.

(h) FEDERAL INCOME TAX

    NLIC, NLAIC, 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 files 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.

    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.


<PAGE>   10
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

         (k) RECLASSIFICATION

             Certain items in the 1994 and 1993 consolidated financial
             statements have been reclassified to conform to the 1995
             presentation.

(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 STATEMENT OF FINANCIAL ACCOUNTING
         STANDARDS NO. 115 - ACCOUNTING FOR CERTAIN INVESTMENTS IN DEBT AND
         EQUITY SECURITIES. 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>
<CAPTION>
           <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 
                                                                                =========  

         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:

           Asset/liability method of recognizing income tax (note 2(h))         $ 26,344 
           Accrual method of recognizing postretirement benefits other  
             than pensions (net of tax benefit of $11,296) (note 11)             (20,979)  
                                                                                --------   
                                                                                $  5,365 
                                                                                ======== 
 </TABLE>

(4)      BASIS OF PRESENTATION

         The consolidated financial statements have been prepared in accordance
         with GAAP. Annual Statements for NLIC and NLAIC, WCLIC, ELICW and NCC,
         filed with the Department of Insurance of the State of Ohio (the
         Department), 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 statutory capital shares and surplus of NLIC as reported to
         regulatory authorities as of December 31, 1995, 1994 and 1993 was
         $1,363,031, $1,262,861 and $992,631, respectively. The statutory net
         income of NLIC as reported to regulatory authorities for the years
         ended December 31, 1995, 1994 and 1993 was $86,529, $76,532 and
         $185,943, respectively.                  


<PAGE>   11
 LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

(5)      INVESTMENTS

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

<TABLE>
<CAPTION>
                                                                 1995             1994            1993
                                                            -------------     ------------    ------------     
<S>                                                           <C>             <C>             <C>
   Gross investment income:
    Securities available-for-sale:
     Fixed maturities                                         $  772,589         674,346              --
     Equity securities                                             1,436             550           7,230
    Fixed maturities held-to-maturity                            232,692         193,009         800,255
    Mortgage loans on real estate                                410,965         376,783         364,810
    Real estate                                                   39,222          40,280          39,684
    Short-term investments                                        12,249           6,990           5,080
    Other                                                         61,701          42,831          33,832
                                                              ----------      ----------      ----------
          Total investment income                              1,530,854       1,334,789       1,250,891
   Less investment expenses                                       47,874          45,288          46,465
                                                              ----------      ----------      ----------
          Net investment income                               $1,482,980       1,289,501       1,204,426
                                                              ==========      ==========      ==========
</TABLE>

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

<TABLE>
<CAPTION>
                                                                 1995             1994           1993      
                                                           ---------------   -------------  --------------
<S>                                                           <C>               <C>              <C>
    Securities available-for-sale:     
     Fixed maturities                                         $  6,792            (7,120)              --
     Equity securities                                           3,435             1,427          129,728
    Fixed maturities                                                --                --           20,225
    Mortgage loans on real estate                               (7,312)          (20,462)         (28,241)
    Real estate and other                                       (2,079)            9,771           (8,039)
                                                              --------          --------         --------
                                                              $    836           (16,384)         113,673
                                                              ========          ========         ========
</TABLE>


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

<TABLE>
<CAPTION>
                                                                                1995             1994     
                                                                            ---------------   -------------
<S>                                                                           <C>              <C>
    Gross unrealized gains (losses)                                           $ 735,103         (266,618)
    Adjustment to deferred policy acquisition costs                            (143,851)          82,525
    Deferred Federal income tax                                                (206,944)          64,425
                                                                              ---------        ---------
                                                                              $ 384,308         (119,668)
                                                                              =========        ========= 
</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>
                                                                 1995             1994            1993     
                                                            ---------------   -------------   -------------
<S>                                                           <C>            <C>            <C>
    Securities available-for-sale:
     Fixed maturities                                         $ 1,001,706       (703,851)           --
     Equity securities                                                 15         (1,990)      (128,837)
    Fixed maturities held-to-maturity                              86,477       (421,427)       223,392
                                                              -----------    -----------    -----------
                                                              $ 1,088,198     (1,127,268)        94,555
                                                              ===========    ===========    ===========
</TABLE>

<PAGE>   12
 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 securities available-for-sale 
were as follows as of December 31, 1995:

<TABLE>
<CAPTION>
                                                                            Gross         Gross
                                                           Amortized     unrealized     unrealized     Estimated
                                                              cost          gains         losses       fair value
                                                         --------------  ------------ ------------- ---------------
<S>                                                        <C>               <C>           <C>           <C>
 Fixed maturities:

  U.S. Treasury securities and obligations of U.S.
    government corporations and agencies                   $   438,109        36,714            (53)       474,770
  Obligations of states and political subdivisions               9,742         1,252             (1)        10,993
  Debt securities issued by foreign governments                162,442         9,641            (66)       172,017
  Corporate securities                                       8,902,494       524,796        (30,561)     9,396,729
  Mortgage-backed securities                                 3,925,843       196,645         (9,620)     4,112,868
                                                             ---------   -----------    -----------    -----------
      Total fixed maturities                                13,438,630       769,048        (40,301)    14,167,377
 Equity securities                                              27,362         6,441            (85)        33,718
                                                            ----------   -----------    -----------    -----------
                                                           $13,465,992       775,489        (40,386)    14,201,095
                                                           ===========   ===========    ============   ===========
</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:
  U.S. Treasury securities and obligations of U.S.
      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                                                18,372        6,637          (296)       24,713
                                                              ----------    ----------    ----------    ---------
                                                              $8,337,237       77,888      (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>



<PAGE>   13
                                       
              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 fixed maturity securities
available-for-sale as of December 31, 1995, 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                             $   641,490         647,639
Due after one year through five years                 5,365,703       5,623,126
Due after five years through ten years                2,477,457       2,609,262
Due after ten years                                   1,028,137       1,174,482
                                                    -----------     -----------
                                                      9,512,787      10,054,509
Mortgage-backed securities                            3,925,843       4,112,868
                                                    -----------     -----------
                                                    $13,438,630      14,167,377
                                                    ===========     ===========
</TABLE>

Proceeds from the sale of securities available-for-sale during 1995 and 1994
were $131,420 and $247,876, respectively, while proceeds from sales of
investments in fixed maturity securities during 1993 were $33,959. Gross gains
of $7,197 ($3,406 in 1994 and $2,413 in 1993) and gross losses of $2,309
($21,866 in 1994 and $39 in 1993) were realized on those sales.

During 1995, the Company transferred fixed maturity securities classified as
held-to-maturity with amortized cost of $27,929 to available-for-sale
securities due to evidence of a significant deterioration in the issuer's
creditworthiness.  The transfer of those fixed maturity securities resulted in
a gross unrealized loss of $4,285.

As permitted by the FASB's Special Report, A GUIDE TO IMPLEMENTATION OF
STATEMENT 115 ON ACCOUNTING FOR CERTAIN INVESTMENTS IN DEBT AND EQUITY
SECURITIES, issued in November, 1995, the Company transferred all of its fixed
maturity securities previously classified as held-to-maturity to
available-for-sale. As of December 14, 1995, the date of transfer, the fixed
maturity securities had amortized cost of $3,705,644, resulting in a gross
unrealized gain of $171,531.

Investments that were non-income producing for the twelve month period
preceding December 31, 1995 amounted to $28,958 ($11,513 for 1994) and
consisted of $8,228 (none in 1994) in fixed maturity securities, $14,740
($11,111 in 1994) in real estate and $5,990 ($402 in 1994) in other long-term
investments.

Real estate is presented at cost less accumulated depreciation of $30,931 in
1995 ($29,275 in 1994) and valuation allowances of $26,250 in 1995 ($27,330 in
1994).

Other long-term investments are presented net of valuation allowances of $457
as of December 31, 1995. There were no such valuation allowances as of December
31, 1994.

As of December 31, 1995, the recorded investment of mortgage loans on real
estate considered to be impaired (under STATEMENT OF FINANCIAL ACCOUNTING
STANDARDS NO. 114, ACCOUNTING BY CREDITORS FOR IMPAIRMENT OF A LOAN as amended
by STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO. 118, ACCOUNTING BY CREDITORS
FOR IMPAIRMENT OF A LOAN - INCOME RECOGNITION AND DISCLOSURE) was $44,995,
which includes $23,975 of impaired mortgage loans on real estate for which the
related valuation allowance was $5,276 and $21,020 of impaired mortgage loans
on real estate for which there was no valuation allowance. During 1995, the
average recorded investment in impaired mortgage loans on real estate was
approximately $22,621 and interest income recognized on those loans was $416,
which is equal to interest income recognized using a cash-basis method of
income recognition.

<PAGE>   14
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

    Activity in the valuation allowance account for mortgage loans on real 
    estate is summarized for the year ended December 31, 1995:

<TABLE>
<CAPTION>
                                                                1995
                                                              --------
    <S>                                                        <C>
    Allowance, beginning year                               $ 47,892
         Additions charged to operations                       7,653
         Direct write-downs charged against the allowance     (4,850)
                                                            -------- 
    Allowance, end of year                                  $ 50,695
                                                            ========
</TABLE>

    Foresclosures of mortgage loans on real estate were $37,187 in 1994 and
    mortgage loans on real estate in process of foreclosure or in-substance
    foreclosed as of December 31, 1994 totaled $19,878, which approximated fair
    value.

    Fixed maturity securities with an amortized cost of $13,982 and $11,137 as
    of December 31, 1995 and 1994, 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 investment contracts represents
    approximately 82% and 81% of the total liability for future policy benefits 
    as of December 31, 1995 and 1994, respectively. The average interest rate 
    credited on investment product policies was approximately 6.5%, 6.5% and 
    7.0% for the years ended December 31, 1995, 1994 and 1993, respectively.

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

       INTEREST RATES:  Interest rates vary as follows:
       
<TABLE>
<CAPTION>

                                                                                                   Health
          Year of issue                         Life Insurance                                    insurance
          --------------      ------------------------------------------------------------     ---------------                     
           <S>                <C>                                                                 <C>        
           1995               7.6%, not graded - permanent contracts with loan provisions         4.5%
                              7.7%, not graded - all other contracts
           1984-1994          6.0% to 10.5%, not graded                                           5.0% to 6.0%
           1966-1983          6.0% to 8.1%, graded over 20 years to 4.0% to 6.6%                  3.5% to 6.0%
           1965 and prior     generally lower than post 1965 issues                               3.5% to 4.0%
</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.



<PAGE>   15
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

    Activity in the liability for unpaid claims and claim adjustment expenses is
    summarized for the years ended December 31:

<TABLE>
<CAPTION>
                                                                      1995           1994            1993      
                                                                     ----------    ----------    ---------
      <S>                                                             <C>            <C>         <C>
      Balance, beginning of year                                      $ 637,998      592,180      760,209 
         Less reinsurance recoverables                                  438,761      430,720      547,683 
                                                                      ---------    ---------    --------- 
               Net balance, beginning of year                           199,237      161,460      212,526 
                                                                      ---------    ---------    --------- 
      Incurred related to:         
         Current year                                                   425,907      273,299      309,721 
         Prior years                                                    (17,203)     (26,156)     (26,248)
                                                                      ---------    ---------    --------- 
            Total incurred                                              408,704      247,143      283,473 
                                                                      ---------    ---------    --------- 
      Paid related to:      
         Current year                                                   290,605      175,700      208,978 
         Prior years                                                    111,353       73,889      125,561 
                                                                      ---------    ---------    --------- 
            Total paid                                                  401,958      249,589      334,539 
                                                                      ---------    ---------    --------- 
      Unpaid claims of acquired companies                                 2,542       40,223         --   
                                                                      ---------    ---------    --------- 
               Net balance, end of year                                 208,525      199,237      161,460 
         Plus reinsurance recoverables                                  491,321      438,761      430,720 
                                                                      ---------    ---------    --------- 
      Balance, end of year                                            $ 699,846      637,998      592,180 
                                                                      =========    =========    ========= 
</TABLE>

    Reinsurance recoverables include amounts from affiliates, as discussed in 
    note 13, of $477,912, $430,936, $430,278 and $534,983 as of December 31, 
    1995, 1994, 1993 and 1992, respectively.

    The provision for claims and claim adjustment expenses for prior years
    decreased in each of the three years ended December 31, 1995 due to
    lower-than-anticipated costs to settle accident and health insurance claims.


(7) FEDERAL INCOME TAX

    The tax effects of temporary  differences that give rise to significant 
    components of the net deferred tax asset (liability) as of December 31, 
    1995 and 1994 are as follows:

<TABLE>
<CAPTION>
                                                                                       1995            1994
                                                                                     --------       --------           
      <S>                                                                           <C>            <C>  
      Deferred tax assets:
       Future policy benefits                                                       $ 179,916      124,044
       Fixed maturity securities available-for-sale                                      --         95,536
       Liabilities in Separate Accounts                                               129,120       94,783
       Mortgage loans on real estate and real estate                                   26,062       25,632
       Other policyholder funds                                                         7,752        7,137
       Other assets and other liabilities                                              47,215       57,528
                                                                                    ---------    ---------
         Total gross deferred tax assets                                              390,065      404,660
                                                                                    ---------    ---------
      Deferred tax liabilities:   
       Deferred policy acquisition costs                                              312,616      317,224
       Fixed maturity securities available-for-sale                                   266,184         --  
       Equity securities available-for-sale and other            
          long-term investments                                                         3,431        3,620
       Other                                                                           46,711       47,301
                                                                                    ---------    ---------
         Total gross deferred tax liabilities                                         628,942      368,145
                                                                                    ---------    ---------
                                                                                    $(238,877)      36,515
                                                                                    =========    =========
</TABLE>


 

<PAGE>   16
                                
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

     The Company has determined that valuation allowances are not necessary as
     of December 31, 1995, 1994 and 1993 based on its analysis of future 
     deductible amounts. In assessing the realizability of deferred tax assets, 
     management considers whether it is more likely than not that some portion
     of the total gross deferred tax assets will not be realized. 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.

<TABLE>
     Total Federal income tax expense for the years ended December 31, 1995, 
     1994 and 1993 differs from the amount computed by applying the U.S. 
     Federal income tax rate to income before tax as follows:
                                                                                                           
<CAPTION>
                                                                 1995                      1994                    1993       
                                                         ----------------------   ----------------------   ----------------------
                                                                Amount     %            Amount     %            Amount      %
                                                         ---------------  -----   --------------  ------   -------------  -------
      <S>                                                    <C>          <C>        <C>          <C>       <C>          <C>
      Computed (expected) tax expense                        $ 111,906    35.0       $  95,631    35.0      $ 109,515     35.0 
      Tax exempt interest and dividends                                                                                    
         received deduction                                       (137)   (0.1)           (194)   (0.1)        (2,322)    (0.7)
      Current year increase in U.S. Federal                                                                                
         income tax rate                                            --      --              --      --          1,704      0.5 
      Other, net                                                (4,515)   (1.4)         (5,933)   (2.1)        (2,139)    (0.7)
                                                             ---------    ----       ---------    ----      ---------     ----
            Total (effective rate of each year)              $ 107,254    33.5       $  89,504    32.8      $ 106,758     34.1 
                                                             =========    ====       =========    ====      =========     ====

</TABLE>


     Total Federal income tax paid was $75,309, $87,576 and $58,286 during the 
     years ended December 31, 1995, 1994 and 1993, respectively.

     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 was approximately $35,344 as  of December 31, 1995.

(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. SFAS 107 defines the fair value of a financial instrument as 
     the amount at which the financial instrument could be exchanged in a 
     current transaction between willing parties. In cases where quoted market 
     prices are not available, fair value is 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.
                                    



<PAGE>   17
                                      
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

       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
       life 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 consolidated balance sheets for these
         instruments approximates their fair value.

         FIXED MATURITY AND EQUITY 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 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 LIFE 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. 

<PAGE>   18

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

             Notes to Consolidated Financial Statements, Continued

    Carrying amount and estimated fair value of financial instruments
    subject to SFAS 107 and policy reserves on life insurance contracts were
    as follow as of December 31, 1995 and 1994:

<TABLE>
<CAPTION>
                                                      
                                                     1995                          1994
                                           --------------------------   -------------------------
                                             Carrying      Estimated      Carrying     Estimated
                                              amount       fair value      amount      fair value
                                           -----------    -----------   -----------   -----------
<S>                                        <C>            <C>           <C>           <C>
ASSETS
- ------
Investments:
   Securities available-for-sale:
      Fixed maturities                     $14,167,377    14,167,377     8,045,906     8,045,906
      Equity securities                         33,718        33,718        24,713        24,713
   Fixed maturities held-to-maturity              --            --       3,688,787     3,602,310
   Mortgage loans on real estate             4,786,599     5,169,805     4,222,284     4,173,284
   Policy loans                                370,908       370,908       340,491       340,491
   Short-term investments                       45,732        45,732       131,643       131,643
Cash                                            10,485        10,485         7,436         7,436
Assets held in Separate Accounts            18,763,678    18,763,678    12,222,461    12,222,461

LIABILITIES
- -----------
Investment contracts                        13,561,943    13,221,724    12,189,894    11,657,556
Policy reserves on life insurance contacts   3,695,814     3,659,074     3,170,085     2,934,384
Policyholders' dividend accumulations          353,554       353,554       338,058       338,058
Other policyholder funds                        71,155        71,155        72,770        72,770
Liabilities related to Separate Accounts    18,763,678    18,224,933    12,222,461    11,807,331
</TABLE>


(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 $361,974 extending into 1996 were
    outstanding as of December 31, 1995.

    SIGNIFICANT CONCENTRATIONS OF CREDIT RISK: The Company grants mainly
    commercial  mortgage loans on real estate to customers throughout the United
    States. The Company has a diversified portfolio with no more than 20% (22%
    in 1994) in any geographic area and no more than 2% (2% in 1994) with any
    one borrower.


<PAGE>   19

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

             Notes to Consolidated Financial Statements, Continued

    The summary below depicts loans by remaining principal balance as of
    December 31, 1995 and 1994:

<TABLE>
<CAPTION>
                                                                                              Apartment
                                                            Office    Warehouse     Retail     & other      Total
                                                          ---------   ---------   ---------   ---------   ---------
<S>                                                       <C>         <C>         <C>         <C>         <C>
1995:
 East North Central                                      $ 140,732     110,361     534,814     184,201     970,108
 East South Central                                         23,978      15,653     183,790      84,588     308,009
 Mountain                                                     --        18,940     144,156      48,727     211,823
 Middle Atlantic                                           124,079      72,201     183,562      18,383     398,225
 New England                                                 9,594      39,526     153,644           1     202,765
 Pacific                                                   190,628     239,687     395,914     107,650     933,879
 South Atlantic                                            101,904      74,731     458,355     279,692     914,682
 West North Central                                        134,866      14,205      81,521      37,586     268,178
 West South Central                                         69,143      99,618     194,717     272,323     635,801
                                                          ---------   ---------   ---------   ---------   ---------
                                                          $ 794,924     684,922   2,330,473   1,033,151   4,843,470
                                                          =========   =========   =========   =========            
     Less valuation allowances and unamortized discount                                                      56,871  
                                                                                                          ---------
                Total mortgage loans on real estate, net                                                 $4,786,599     
                                                                                                          =========
</TABLE>


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


(10)  PENSION PLAN
      ------------

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

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


<PAGE>   20

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

             Notes to Consolidated Financial Statements, Continued

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

    Pension costs charged to operations by the Company during the years ended   
    December 31, 1995, 1994 and 1993 were $14,105, $10,451 and $6,702,
    respectively.

    The Company's net accrued pension expense as of December 31, 1995 and       
    1994 was $1,376 and $1,836, respectively.

    The net periodic pension cost for the Nationwide Insurance Companies and    
    Affiliates Retirement Plan as a whole for the years ended December 31,
    1995, 1994 and 1993 follows:

<TABLE>
<CAPTION>
                                                                 1995          1994          1993
                                                              ---------     ---------     ---------
     <S>                                                      <C>            <C>           <C>
     Service cost (benefits earned during the period)         $  64,524        64,740        47,694
     Interest cost on projected benefit obligation               95,283        73,951        70,543
     Actual return on plan assets                              (249,294)      (21,495)     (105,002)
     Net amortization and deferral                              143,353       (62,150)       20,832
                                                               ---------     ---------     ---------
                                                              $  53,866        55,046        34,067
                                                               =========     =========     =========
</TABLE>
                       
    Basis for measurements, net periodic pension cost:

<TABLE>
<CAPTION>

                                                                    1995          1994          1993               
                                                                 ---------     ---------     ---------             
     <S>                                                           <C>           <C>           <C>                 
     Weighted average discount rate                                7.50%         5.75%         6.75%               
     Rate of increase in future compensation levels                6.25%         4.50%         4.75%               
     Expected long-term rate of return on plan assets              8.75%         7.00%         7.50%               
</TABLE>                                                              
                                                                    
    Information regarding the funded status of the Nationwide Insurance
    Enterprise Retirement Plan as a whole as of December 31, 1995 
    (post-merger) and the Nationwide Insurance Companies and Affiliates 
    Retirement Plan as of December 31, 1995 (pre-merger) and 1994 follows:
        
     <TABLE>                                                                  
     <CAPTION>                                                          
                                                                   Post-merger     Pre-merger                      
                                                                      1995           1995           1994           
                                                                   -----------    -----------    -----------       
     <S>                                                           <C>            <C>            <C>               
          Accumulated benefit obligation:                                                                          
                                                                                                                   
          Vested                                                   $ 1,236,730      1,002,079        914,850       
          Nonvested                                                     26,503          8,998          7,570       
                                                                   -----------    -----------    -----------       
                                                                   $ 1,263,233      1,011,077        922,420       
                                                                   ===========    ===========    ===========       
                                                                                                                   
     Net accrued pension expense:                                                                                  
        Projected benefit obligation for services rendered                                                         
           to date                                                 $ 1,780,616      1,447,522      1,305,547       
        Plan assets at fair value                                    1,738,004      1,508,781      1,241,771       
                                                                   -----------    -----------    -----------       
           Plan assets (less than) in excess of  projected                                                         
              benefit obligation                                       (42,612)        61,259        (63,776)      
        Unrecognized prior service cost                                 42,845         42,850         46,201       
        Unrecognized net (gains) losses                                (63,130)       (86,195)        39,408       
        Unrecognized net obligation (asset) at transition               41,305        (19,841)       (21,994)                     
                                                                   -----------    -----------    -----------       
                                                                   $   (21,592)        (1,927)          (161)      
                                                                   ===========    ===========    ===========       
     </TABLE>                                                           
                                                                        

<PAGE>   21

              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

     Basis for measurements, funded status of plan:
                                                                     
      <TABLE>                                                        
      <CAPTION>                                                    
                                                          Post-merger       Pre-merger                                   
                                                             1995             1995              1994                     
                                                        ---------------  ---------------   ---------------               
     <S>                                                    <C>               <C>              <C>                       
     Weighed average discount rate                           6.00%             6.00%            7.50%                     
     Rate of increase in future compensation levels          4.25%             4.25%            6.25%                     
                                                                              
     </TABLE>                                                          
                                                                    
                                                                   
     Assets of the Nationwide Insurance Enterprise Retirement Plan are invested
     in group annuity contracts of NLIC and ELICW. Prior to the merger, the     
     assets of the Nationwide Insurance Companies and Affiliates Retirement 
     Plan were invested in a group annuity contract of NLIC.       
                                                                               
(11) POSTRETIREMENT BENEFITS OTHER THAN PENSIONS                                
     -------------------------------------------                               
                                                                             
     In addition to the defined benefit pension plan, the Company, together
     with other affiliated companies, participates in life and health care 
     defined benefit plans for qualifying retirees. Postretirement life and 
     health care benefits are contributory and generally available to full 
     time employees who have attained age 55 and have accumulated 15 years of 
     service with the Company after reaching age 40.  Postretirement health 
     care benefit contributions are adjusted annually and contain cost-sharing 
     features such as deductibles and coinsurance. In addition, there are caps
     on the Company's portion of the per-participant cost of the postretirement 
     health care benefits. These caps can increase annually, but not more than
     three  percent. The Company's policy is to fund the cost of health care
     benefits in amounts determined at the discretion of management. Plan 
     assets are invested primarily in group annuity contracts of NLIC.       

     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.            
                                                                      
     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 1993 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. Certain affiliated companies elected to amortize their
     initial transition obligation over periods ranging from 10 to 20 years.    
                                                                      
     The Company's accrued postretirement benefit expense as of 
     December 31, 1995 and 1994 was $51,490 and $36,001, respectively, and the
     net periodic postretirement benefit cost (NPPBC) for 1995 and 1994 was 
     $8,269 and $4,627, respectively.                                           
                                                                                
     The amount of NPPBC for the plan as a whole for the years ended 
     December 31, 1995, 1994 and 1993 was as follows:                     
                                                                      
     <TABLE>                                                          
     <CAPTION>                                                          
                                                                                   1995            1994          1993            
                                                                                 --------        --------      --------  
     <S>                                                                         <C>             <C>           <C>       
     Service cost - benefits attributed to employee service during the year      $  6,235           8,586         7,090  
     Interest cost on accumulated postretirement benefit obligation                14,151          14,011        13,928  
     Actual return on plan assets                                                  (2,657)         (1,622)         --    
     Amortization of unrecognized transition obligation of affiliates               2,966             568           568  
     Net amortization and deferral                                                 (1,619)          1,622          --    
                                                                                 --------        --------      --------  
                                                                                 $ 19,076          23,165        21,586  
                                                                                 ========        ========      ========  
     </TABLE>                                                                  


<PAGE>   22

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

             Notes to Consolidated Financial Statements, Continued

       Information regarding the funded status of the plan as a whole as of
       December 31, 1995 and 1994 follows:                         
                                                                      
       <TABLE>                                                  
       <CAPTION>                                          
                                                                                     1995          1994                            
                                                                                   ---------    ---------                          
       <S>                                                                         <C>          <C>                                
       Accrued postretirement benefit expense:                                                                                     
          Retirees                                                                 $  88,680       76,677                          
          Fully eligible, active plan participants                                    28,793       22,013                          
          Other active plan participants                                              90,375       59,089                          
                                                                                   ---------    ---------                          
             Accumulated postretirement benefit obligation (APBO)                    207,848      157,779                          
          Plan assets at fair value                                                   54,325       49,012                          
                                                                                   ---------    ---------                          
             Plan assets less than accumulated postretirement benefit obligation    (153,523)    (108,767)                         
          Unrecognized transition obligation of affiliates                             1,827        6,577                          
          Unrecognized net gains                                                      (1,038)     (41,497)                         
                                                                                   ---------    ---------                          
                                                                                   $(152,734)    (143,687)                         
                                                                                   =========    =========                          
       </TABLE>                                                     
                                                                   
                                                                      
       Actuarial assumptions used for the measurement of the APBO as of    
       December 31, 1995 and 1994 and the NPPBC for 1995, 1994 and 1993 were 
       as follows:                                                    
                                                                       
       <TABLE>                                                     
       <CAPTION>                                                     
                                                          1995          1995          1994          1994          1993             
                                                          APBO         NPPBC          APBO          NPPBC         NPPBC            
                                                       -----------   -----------   ------------  ------------  ------------        
           <S>                                           <C>           <C>           <C>           <C>           <C>               
           Discount rate                                 6.75%            8%            8%            7%            8%             
           Assumed health care cost trend rate:                                                                                    
               Initial rate                                11%           10%           11%           12%           14%             
               Ultimate rate                                6%            6%            6%            6%            6%             
               Uniform declining period                  12 Years      12 Years      12 Years      12 Years      12 Years          
       </TABLE>                                               
                                                                   
       The health care cost trend rate assumption has an effect on the amounts 
       reported. For the plan as a whole, a one percentage point increase in 
       the assumed health care cost trend rate would increase the APBO as of 
       December 31, 1995 by $641 and the NPPBC for the year ended December 31,
       1995 by $107.                                                    
                                                                      
(12)   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, as of the year-end shall 
       inure to the benefit of the shareholder. 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.
                                                                       
<PAGE>   23

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

             Notes to Consolidated Financial Statements, Continued

      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.
                
      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
      $2,664,697, $1,904,664 and $1,647,353 as of December 31, 1995, 1994 and
      1993, respectively. The amount thereof not presently available for
      dividends to the shareholder due to the New York restrictions was
      $1,503,241, $929,934 and $954,037 as of December 31, 1995, 1994 and 1993,
      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 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, $2,468,687
      of shareholder's equity, as presented in the accompanying consolidated
      financial statements, is so restricted as to dividend payments in 1996.
                
      Each of NLIC's insurance company subsidiaries are limited in their
      payment of dividends by the state insurance department of their
      respective state of domicile. As of December 31, 1995, the maximum amount
      of shareholder's equity available for dividend payment to NLIC in 1996 by
      its insurance company subsidiaries without prior approval are:
                
      <TABLE>
      <S>                                             <C>
      Nationwide Life and Annuity Insurance Company   $10,143
      West Coast Life Insurance Company                13,153
      Employers Life Insurance Company of Wausau       10,132
      National Casualty Company                            --  
                                                      -------
                                                      $33,428
                                                      ======= 
</TABLE>
        

(13)  TRANSACTIONS WITH AFFILIATES
      ----------------------------

      On March 1, 1995, Corp. contributed all of the outstanding shares of
      Farmland Life Insurance Company (Farmland) to NLIC, which then merged
      Farmland into WCLIC effective June 30, 1995. The contribution resulted in
      a direct increase to consolidated shareholder's equity of $46,918. The
      contribution of Farmland has been accounted for in a manner similar to a
      pooling of interests and accordingly, Farmland's results are included in
      the consolidated statements of income beginning January 1, 1995. However,
      prior period consolidated financial statements have not been restated due
      to the impact of Farmland being immaterial.
                
      Effective December 31, 1994, NLIC purchased all of the outstanding shares
      of ELICW from Wausau Service Corporation (WSC) for $155,000. 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. 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.
        
      Certain annuity products are sold through three affiliated companies
      which are also subsidiaries of Corp. Total commissions and fees paid to
      these affiliates for the three years ended December 31, 1995 were
      $57,969, $50,470 and $44,577, respectively.
        


<PAGE>   24

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

             Notes to Consolidated Financial Statements, Continued

      The Company shares home office, other facilities, equipment and common
      management and administrative services with affiliates.
        
      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 1995 and
      1994 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, 1995. These contracts are immaterial to the consolidated financial
      statements.    

      NCC participates in several 100% quota share reinsurance agreements with
      NMIC and Nationwide Mutual Fire Insurance Company, the minority
      shareholder of Corp. As a result of these agreements, the following
      assets and (liabilities) are included in the consolidated financial
      statements as of December 31, 1995 and 1994 for reinsurance ceded:
        
<TABLE>
<CAPTION>
                                                                            1995          1994      
                                                                        -----------   -----------
<S>                                                                     <C>            <C>
      Reinsurance recoverable                                           $ 590,379       541,289 
      Unearned premium reserves                                          (112,467)     (110,353) 
      Liability for unpaid claims and claim adjustment expense           (477,912)     (430,936)
</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.        

      ELICW assumes certain accident and health insurance business from
      Employers Insurance of Wausau A Mutual Company, an affiliate. During
      1995, total premiums assumed by ELICW under the reinsurance
      agreement were $150,622.                

      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 $21,644 and $92,531 as of December 31, 1995 and 1994,
      respectively, and are included in short-term investments on the
      accompanying consolidated balance sheets.

(14)  BANK LINES OF CREDIT
      --------------------

      As of December 31, 1995 and 1994, NLIC had $120,000 of confirmed but
      unused bank lines of credit which support a $100,000 commercial paper
      borrowing authorization.
        
(15)  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.
        
<PAGE>   25

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

             Notes to Consolidated Financial Statements, Continued

(16)  SEGMENT INFORMATION
      -------------------

      The Company operates in the long-term savings, life insurance and
      accident and health insurance lines of business in the life insurance and
      property and casualty insurance industries. Long-term savings operations
      include both qualified and non-qualified annuity contracts issued to both
      individuals and groups. Life insurance operations include whole life,
      universal life, variable universal life and endowment and term life
      insurance issued to individuals and groups. Accident and health insurance
      operations also provide coverage to individuals and groups. Corporate
      primarily includes investments, and the related investment income, which
      are not specifically allocated to one of the three operating segments. In
      addition, realized gains and losses on all general account investments
      are reported as a component of the corporate segment.
        
      During 1995, the Company changed its reporting segments to better reflect
      the way the businesses are managed. Prior periods have been restated to
      reflect these changes.
        
      The following table summarizes the revenues and income (loss) before
      Federal income tax expense and cumulative effect of changes in accounting
      principles for the years ended December 31, 1995, 1994 and 1993 and
      assets as of December 31, 1995, 1994 and 1993, by business segment.
        
      <TABLE>                                                       
      <CAPTION>                                                 
                                                                                      1995           1994           1993      
                                                                                 ------------    ------------   ------------  
      <S>                                                                        <C>               <C>          <C>           
      Revenues:                                                                                                               
           Long-term savings                                                     $  1,406,241       1,125,013      1,048,045  
           Life insurance                                                             502,885         452,795        432,343  
           Accident and health insurance                                              532,383         345,545        339,764  
           Corporate                                                                  134,598         122,847        214,374  
                                                                                 ------------    ------------   ------------  
                                                                                 $  2,576,107       2,046,200      2,034,526  
                                                                                 ============    ============   ============  
                                                                                                                              
      Income (loss) before Federal income tax expense and                                                                     
          cumulative effect of changes in accounting principles:                                                              
           Long-term savings                                                          129,475          95,530         47,966  
           Life insurance                                                              63,169          46,119         36,383  
           Accident and health insurance                                              (12,521)         13,221         15,041  
           Corporate                                                                  139,609         118,360        213,511  
                                                                                 ------------    ------------   ------------  
                                                                                 $    319,732         273,230        312,901  
                                                                                 ============    ============   ============  
      Assets:                                                                                                                 
           Long-term savings                                                       34,634,892      25,815,273     20,695,598  
           Life insurance                                                           3,675,581       3,231,651      2,897,574  
           Accident and health insurance                                              307,643         291,296        297,200  
           Corporate                                                                1,995,995       1,773,913      1,515,989  
                                                                                 ------------    ------------   ------------  
                                                                                 $ 40,614,111      31,112,133     25,406,361  
                                                                                 ============    ============   ============  
                                                                                                                              

</TABLE>

<PAGE>   26



                                                                      Schedule I
                                                                     -----------

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       Summary of Investments - Other Than Investments in Related Parties
                               December 31, 1995
                                (000's omitted)

<TABLE>
<CAPTION>
                                                                     ----------------- ---------------  ------------------
                                                                         Column B         Column C           Column D
                                                                     ----------------- ---------------  ---------------
                                                                                                         Amount at which
                                                                                                           shown in the
                                                                                                           consolidated
                                                                           Cost         Market value      balance sheet
                                                                     ----------------- ---------------- -------------------
<S>                                                                  <C>              <C>              <C>
Fixed maturities available-for-sale:                                
   Bonds and notes:                                                 
      U.S. Government and government agencies and authorities          $  3,913,961         4,116,744          4,116,744
      States, municipalities and political subdivisions                       9,742            10,993             10,993
      Foreign governments                                                   162,442           172,016            172,016
      Public utilities                                                    2,053,701         2,146,000          2,146,000
      All other corporate                                                 7,298,784         7,721,624          7,721,624
                                                                     ----------------- ---------------- -------------------
          Total fixed maturities available-for-sale                      13,438,630        14,167,377         14,167,377   
                                                                     ----------------- ---------------- -------------------
Equity securities available-for-sale:
   Common stocks:
      Industrial, miscellaneous and all other                                26,037            32,474             32,474
   Non-redeemable preferred stock                                             1,325             1,244              1,244   
                                                                     ----------------- ---------------- -------------------
          Total equity securities available-for-sale                         27,362            33,718             33,718   
                                                                     ----------------- ---------------- -------------------

Mortgage loans on real estate                                             4,838,432                            4,786,599*
Real estate:
   Investment properties                                                    213,340                              171,739*
   Acquired in satisfaction of debt                                          82,930                               67,350*
Policy loans                                                                370,908                              370,908
Other long-term investments                                                  73,190                               67,280#
Short-term investments                                                       45,732                               45,732   
                                                                     -----------------                  -------------------
          Total investments                                             $19,090,524                           19,710,703   
                                                                     =================                  ===================
</TABLE>


*        Difference from Column B is primarily due to accumulated depreciation
         and valuation allowances due to impairments on real estate and
         valuation allowances due to impairments on mortgage loans on real
         estate. See Item 7, Management's Discussion and Analysis of Financial
         Condition and Results of Operations and note 5 to the consolidated
         financial statements.

#        Difference from Column B is primarily due to operating losses of
         investments in limited partnerships.


See accompanying independent auditors' report.

<PAGE>   27
                                      
                                      
                                                                   Schedule III
                                                                   ------------
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                      Supplementary Insurance Information
                        December 31, 1995, 1994 and 1993
                                (000's omitted)

<TABLE>
<CAPTION>
                                   
- ----------------------------------- -------------- -------------------- ------------------- ------------------ ---------------
             Column A                  Column B          Column C            Column D           Column E          Column F    
- ----------------------------------- -------------- -------------------- ------------------- ------------------ ---------------
                                       Deferred       Future policy                           Other policy
                                        policy      benefits, losses,                          claims and
             Segment                 acquisition        claims and      Unearned premiums   benefits payable      Premium
                                        costs         loss expenses            (1)                 (2)            revenue
- ----------------------------------- -------------- -------------------- ------------------- ------------------ ---------------
<S>                                <C>            <C>                  <C>                  <C>                <C>
1995: Long-term savings                $   668,784          14,847,449                                    455               -
      Life insurance                       416,209           2,494,344                                408,990         274,957
      Accident and health                  
       insurance                             9,202             858,335                                 15,264         509,658
      Corporate                                  -                   -                                      -               -  
                                    -------------- ---------------------                    ------------------ ---------------
             Total                      $1,094,195          18,200,128                                424,709         784,615 
                                    ============== =====================                    ================== ===============

1994: Long-term savings                    663,696          13,300,015                                    240               -
      Life insurance                       387,486           2,245,375                                397,174         209,538
      Accident and health              
       insurance                            12,977             776,071                                 13,414         324,524
      Corporate                                  -                   -                                      -               -   
                                    -------------- ---------------------                    ------------------ ---------------
             Total                      $1,064,159          16,321,461                                410,828         534,062 
                                    ============== =====================                    ================== ===============

1993: Long-term savings                    506,243          11,308,024                                  1,262               -
      Life insurance                       291,683           2,047,844                                378,788         215,715
      Accident and health              
       insurance                            14,018             736,387                                 14,595         312,655
      Corporate                                  -                   -                                      -               -    
                                    -------------- ---------------------                    ------------------ ---------------
             Total                     $   811,944          14,092,255                                394,645         528,370 
                                    ============== =====================                    ================== ===============
                                   
- ----------------------------------- -------------- -------------------- ------------------  -----------------  --------------
             Column A                  Column G          Column H            Column I           Column J          Column K    
- ----------------------------------- -------------- -------------------- ------------------- ------------------ ---------------
                                         Net                                Amortization           Other
                                      investment    Benefits, claims,       of deferred          operating 
             Segment                    income          losses and            policy              expenses         Premiums
                                         (3)       settlement expenses   acquisition costs          (3)             written
- ----------------------------------- -------------- -------------------- ------------------- ------------------ ---------------

1995: Long-term savings                 $1,124,207           1,009,632             51,998             210,525
      Life insurance                       202,285             267,123             34,124              94,461
      Accident and health              
       insurance                            22,725             379,532              6,922             153,984         473,513       
      Corporate                            133,763                   -                  -                   - 
                                    -------------- -------------------- ------------------- ------------------
             Total                      $1,482,980           1,656,287             93,044             458,970 
                                    ============== ==================== =================== ==================

1994: Long-term savings                    945,318             807,756             56,236             171,038
      Life insurance                       183,933             237,125             33,394              90,535
      Accident and health                                                                                            
       insurance                           21,020             234,882              5,114              90,829         315,688
      Corporate                            139,230                   -                  -                   - 
                                    -------------- -------------------- ------------------- ------------------
             Total                      $1,289,501           1,279,763             94,744             352,402 
                                    ============== ==================== =================== ==================

1993: Long-term savings                    897,639             800,385             43,291             157,046
      Life insurance                       178,978             227,786             35,220              89,496
      Accident and health                                                                                            
       insurance                            27,108             208,735             23,623              82,854        263,117
      Corporate                            100,701                   -                  -                   - 
                                    -------------- -------------------- ------------------- ------------------
             Total                      $1,204,426           1,236,906            102,134             329,396 
                                    ============== ==================== =================== ==================

<FN>
(1)  Unearned premiums are included in Column C amounts.        (3)  Allocations of net investment income and certain general
(2)  Column E agrees to the sum of the consolidated balance          expenses are based on a number of assumptions and
     sheet captions, "Policyholders' dividend                        estimates, and reported operating results would
     accumulations" and "Other policyholder funds".                  change by segment if different methods were applied.
</TABLE>

See accompanying independent auditors' report.

<PAGE>   28


                                                                     Schedule IV
                                                                     -----------
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                                  Reinsurance
                  Years ended December 31, 1995, 1994 and 1993
                                (000's omitted)


<TABLE>
<CAPTION>
                                                                                                              Percentage
                                                        Ceded to         Assumed from                         of amount
                                   Gross amount      other companies   other companies      Net amount      assumed to net 
                                ------------------- ------------------ ----------------- ------------------ ---------------
<S>                    <C>         <C>                    <C>                  <C>            <C>                 <C>
1995:
Life insurance in force              $51,613,116          6,865,011            742,451        45,490,556           1.6%    
                                =================== ================== ================= ================== ===============

Premiums:
   Life insurance                        281,687             12,817              6,087           274,957           2.2%
   Accident and health                   
     insurance                           427,943             73,131            154,846           509,658          30.4%
                                ------------------- ------------------ ----------------- ------------------ ---------------
          Total                    $     709,630             85,948            160,933           784,615          20.5%    
                                =================== ================== ================= ================== ===============
1994:
Life insurance in force              $46,262,595          5,289,259            819,799        41,793,135           2.0%    
                                =================== ================== ================= ================== ===============
Premiums:
   Life insurance                        209,918              7,551              7,171           209,538           3.4%
   Accident and health                   
     insurance                           389,573             69,095              4,046           324,524           1.2%
                                ------------------- ------------------ ----------------- ------------------ ---------------
          Total                    $     599,491             76,646             11,217           534,062           2.1%    
                                =================== ================== ================= ================== ===============

1993:
Life insurance in force              $39,417,116          4,352,071            180,739        35,245,784           0.5%    
                                =================== ================== ================= ================== ===============
Premiums:
   Life insurance                        218,764              6,161              3,112           215,715           1.4%
   Accident and health                   
     insurance                           398,289             88,506              2,872           312,655           0.9%
                                ------------------- ------------------ ----------------- ------------------ ---------------
          Total                    $     617,053             94,667              5,984           528,370           1.1%    
                                =================== ================== ================= ================== ===============
</TABLE>


See accompanying independent auditors' report.

<PAGE>   29


                                                                      Schedule V
                                                                      ----------
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                       Valuation and Qualifying Accounts
                  Years ended December 31, 1995, 1994 and 1993
                                (000's omitted)


<TABLE>
<CAPTION>
- ------------------------------------------------- ---------------- ----------------------------- ------------- -------------
                    Column A                         Column B               Column C               Column D      Column E   
- ------------------------------------------------- ---------------- ----------------------------- ------------- -------------
                                                    Balance at     Charged to                                   Balance at
                                                   beginning of     costs and      Charged to     Deductions      end of  
Description                                           period        expenses     other accounts      (1)          period  
- ------------------------------------------------- ---------------------------------------------- ------------- -------------
<S>                                                    <C>             <C>                  <C>       <C>           <C>
1995:
Valuation allowances - fixed maturity securities       $     -         10,153               -         10,153             -
Valuation  allowances  - mortgage  loans on real        
  estate                                                47,892          7,653               -          4,850        50,695
Valuation allowances - real estate                      27,330         (1,080)              -              -        26,250
Valuation allowances - other long-term                
  investments                                                -            457               -              -           457


1994:
Valuation allowances - fixed maturity securities         6,680         (6,680)              -              -             -
Valuation  allowances  - mortgage loans on real         
  estate                                                42,350         21,672               -         16,130        47,892
Valuation allowances - real estate                      31,357         (4,027)              -              -        27,330


1993:
Valuation allowances - fixed maturity securities         5,746            934               -              -         6,680
Valuation  allowances - mortgage loans on real        
  estate                                                31,872         28,241               -         17,763        42,350
Valuation allowances - real estate                      35,471         (4,114)              -              -        31,357
Valuation allowances - other long-term           
  investments                                              700           (700)              -              -             -

<FN>

(1)  Amounts represent direct write-downs charged against the valuation
     allowance.

</TABLE>


See accompanying independent auditors' report.


<PAGE>   38


Part C. OTHER INFORMATION
Item 24.   FINANCIAL STATEMENTS AND EXHIBITS

<TABLE>
<CAPTION>
           (a)     Financial Statements:                                                         Page

           <S>                                                                                   <C>
               (1) Financial statements and schedule included in
                   Prospectus (Part A):

                   Condensed Financial Information                                               13

               (2) Financial statements and schedule included in Part B:                         36

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

           Nationwide NACo Variable Account:

                   Independent Auditors' Report.                                                 36

                   Statement of Assets, Liabilities and Contract Owners'
                   Equity as of December 31, 1995.                                               37

                   Statements of Operations and Changes in Contract
                   Owners' Equity for the years ended December 31, 1995,
                   1994 and 1993.                                                                40

                   Notes to Financial Statements.                                                41

                   Schedules of Changes in Unit Value.                                           44

           Nationwide Life Insurance Company:

                   Independent Auditors' Report.                                                 47

                   Consolidated Balance Sheets as of December 31, 1995
                   and 1994.                                                                     48

                   Consolidated Statements of Income for the years ended
                   December 31, 1995, 1994 and 1993.                                             49

                   Consolidated Statements of Shareholder's Equity for the
                   years ended December 31, 1995, 1994 and 1993.                                 50

                   Consolidated Statements of Cash Flows for the years
                   ended December 31, 1995, 1994 and 1993.                                       51

                   Notes to Consolidated Financial Statements                                    52

                   Schedule I - Summary of Investments - Other
                   Than Investments in Related Parties.                                          72

                   Schedule III - Supplementary Insurance Information.                           73

                   Schedule IV - Reinsurance.                                                    74

                   Schedule V - Valuation and Qualifying Accounts.                               75
</TABLE>




                                    76 of 101
<PAGE>   39


Item 24. (b) Exhibits

     (1)  Resolution of the Depositor's Board of Directors authorizing the
          establishment of the Registrant, adopted September 7, 1988. --Filed
          previously with pre-effective Amendment No. 1 to the registration
          statement, and hereby incorporated by reference.

     (2)  Not Applicable

     (3)  Underwriting or Distribution contract between the Registrant and
          Principal Underwriter. --Filed previously with pre-effective Amendment
          No. 1 to the registration statement, and hereby incorporated by
          reference.

     (4)  The form of the variable annuity contract. --Filed previously with
          pre-effective Amendment No. 1 to the registration statement, and
          hereby incorporated by reference.

     (5)  Variable Annuity Application. --Filed previously with pre-effective
          Amendment No. 1 to the registration statement, and hereby incorporated
          by reference.

     (6)  Articles of Incorporation of Depositor. --Filed previously with
          pre-effective Amendment No. 1 to the registration statement, and
          hereby incorporated by reference.

     (7)  Not Applicable

     (8)  Not Applicable

     (9)  Opinion of Counsel. --Filed previously with pre-effective Amendment
          No. 1 to the registration statement, and hereby incorporated by
          reference.

     (10) Not Applicable
     (11) Not Applicable
     (12) Not Applicable
     (13) Performance Advertising Calculation Schedule. --Filed previously with
          pre-effective Amendment No. 1 to the registration statement, and
          hereby incorporated by reference.



                                    77 of 101
<PAGE>   40


Item 25.      DIRECTORS AND OFFICERS OF THE DEPOSITOR

<TABLE>
<CAPTION>
                           NAME AND PRINCIPAL                             POSITIONS AND OFFICES
                            BUSINESS ADDRESS                                 WITH DEPOSITOR
                          <S>                                      <C>
                          Lewis J. Alphin                                        Director
                          519 Bethel Church Road
                          Mount Olives, NC  28365

                          Keith W. Eckel                                         Director
                          1647 Falls Road
                          Clarks Summit, PA 18411

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

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

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

                          Joseph J. Gasper                         President and Chief Operating Officer
                          One Nationwide Plaza                                 and Director
                          Columbus, OH  43215

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

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

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

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

                          James F. Patterson                                     Director
                          8765 Mulberry Road
                          Chesterland, OH  44026
</TABLE>




                                    78 of 101
<PAGE>   41



<TABLE>
<CAPTION>
                           NAME AND PRINCIPAL                             POSITIONS AND OFFICES
                            BUSINESS ADDRESS                                 WITH DEPOSITOR
                          <S>                                      <C>
                          Arden L. Shisler                                       Director
                          1356 North Wenger Road
                          Dalton, OH  44618

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

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

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

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

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

                          James E. Brock                                  Senior Vice President -
                          One Nationwide Plaza                            Life Company 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

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




                                    79 of 101
<PAGE>   42



<TABLE>
<CAPTION>
                           NAME AND PRINCIPAL                             POSITIONS AND OFFICES
                            BUSINESS ADDRESS                                 WITH DEPOSITOR
                          <S>                                   <C>
                          Matthew S. Easley                                  Vice President -
                          One Nationwide Plaza                  Life Marketing and Administrative Services
                          Columbus, OH  43215

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

                          Timothy E. Murphy                                   Vice President-
                          One Nationwide Plaza                              Strategic 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



                                    80 of 101
<PAGE>   43



   

<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
<S>                                              <C>                   <C>             <C>
         Affiliate Agency of Ohio, Inc.                 Ohio                           Life Insurance Agency
         Affiliate Agency, Inc.                       Delaware                         Life Insurance Agency
         Allnations, Inc.                               Ohio                           Promotes cooperative insurance corporations
                                                                                       worldwide
         American Marine Underwriters, Inc.           Florida                          Underwriting Manager
         Auto Direkt Insurance Company                Germany                          Insurance Company
         The Beak and Wire Corporation                  Ohio                           Radio Tower Joint Venture
         California Cash Management Company          California                        Investment Securities Agent
         Colonial County Mutual Insurance              Texas                           Insurance Company
         Company
         Colonial Insurance Company of               California                        Insurance Company
         California
         Columbus Insurance Brokerage and             Germany                          Insurance Broker
         Service GMBH
         Companies Agency Insurance Services         California                        Insurance  Broker
         of California
         Companies Agency of Alabama, Inc.            Alabama                          Insurance Broker
         Companies Agency of Idaho, Inc.               Idaho                           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 Massachusetts,        Massachusetts                       Insurance Broker
         Inc.
         Companies Agency of New York, Inc.           New York                         Insurance Broker
         Companies Agency of Pennsylvania, Inc.     Pennsylvania                       Insurance Broker
         Companies Agency of Phoenix, Inc.            Arizona                          Insurance Broker
         Companies Agency of Texas, Inc.               Texas                           Insurance Broker
         Companies Agency, Inc.                      Wisconsin                         Insurance Broker
         Companies Annuity Agency of Texas,            Texas                           Insurance Broker
         Inc.
         Countrywide Services Corporation             Delaware                         Products Liability, Investigative and Claims
                                                                                       Management Services
         Employers Insurance of Wausau A             Wisconsin                         Insurance Company
         Mutual Company
     **  Employers Life Insurance Company of         Wisconsin                         Life Insurance Company
         Wausau
</TABLE>

    

                                    81 of 101
<PAGE>   44


<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
<S>                                              <C>                   <C>             <C>
         F & B, Inc.                                    Iowa                           Insurance Agency
         Farmland Mutual Insurance Company              Iowa                           Insurance Company
         Financial Horizons Distributors              Alabama                          Life Insurance Agency
         Agency of Alabama, Inc.
         Financial Horizons Distributors                Ohio                           Insurance Agency
         Agency of Ohio
         Financial Horizons Distributors              Oklahoma                         Life Insurance Agency
         Agency of Oklahoma, Inc.
         Financial Horizons Distributors               Texas                           Life Insurance Agency
         Agency of Texas, Inc.
      *  Financial Horizons Investment Trust       Massachusetts                       Investment Company
         Financial Horizons Securities                Oklahoma                         Broker Dealer
         Corporation
         Gates, McDonald & Company                      Ohio                           Cost Control Business
         Gates, McDonald & Company of Nevada           Nevada                          Self-Insurance Administration Claims
                                                                                       Examinations and Data Processing Services
         Gates, McDonald & Company of New             New York                         Workers Compensation Claims Administration
         York, Inc.
         Greater La Crosse Health Plans, Inc.        Wisconsin                         Writes Commercial Health and Medicare
                                                                                       Supplement Insurance
         InHealth Agency, Inc.                          Ohio                           Insurance Agency
         InHealth Management Systems, Inc.              Ohio                           Develops and operates Managed Care Delivery
                                                                                       System
         Insurance Intermediaries, Inc.                 Ohio                           Insurance Broker and Insurance Agency
         Key Health Plan, Inc.                       California                        Pre-paid health plans
         Landmark Financial Services of New           New York                         Life Insurance Agency
         York, Inc.
         Leben Direkt Insurance Company               Germany                          Life Insurance Company
         Lone Star General Agency, Inc.                Texas                           Insurance Agency
     **  MRM Investments, Inc.                          Ohio                           Owns and operates a Recreational Ski Facility
     **  National Casualty Company                    Michigan                         Insurance Company
         National Casualty Company of America,     Great Britain                       Insurance Company
         Ltd.
     **  National Premium and Benefit                 Delaware                         Insurance Administrative Services
         Administration Company
         Nationwide Agribusiness Insurance              Iowa                           Insurance Company
         Company
         Nationwide Cash Management Company             Ohio                           Investment Securities Agent
         Nationwide Communications, Inc.                Ohio                           Radio Broadcasting Business
         Nationwide Community Urban                     Ohio                           Redevelopment of blighted areas within the
         Redevelopment Corporation                                                     City of Columbus, Ohio
</TABLE>


                                    82 of 101
<PAGE>   45


<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
<S>                                              <C>                   <C>             <C>
         Nationwide Corporation                         Ohio                           Organized for the purpose of acquiring,
                                                                                       holding, encumbering, transferring, or
                                                                                       otherwise disposing of shares, bonds, and
                                                                                       other evidences of indebtedness, securities,
                                                                                       and contracts of other persons, associations,
                                                                                       corporations, domestic or foreign and to form
                                                                                       or acquire the control of other corporations
         Nationwide Development Company                 Ohio                           Owns, leases and manages commercial real 
                                                                                       estate
         Nationwide Financial Institution             Delaware                         Insurance Agency
         Distributors Agency, Inc.
     **  Nationwide Financial Services, Inc.            Ohio                           Registered Broker-Dealer, Investment Manager
                                                                                       and Administrator
         Nationwide General Insurance Company           Ohio                           Insurance Company
         Nationwide HMO, Inc.                           Ohio                           Health Maintenance Organization
      *  Nationwide Indemnity Company                   Ohio                           Reinsurance Company
         Nationwide Insurance Enterprise                Ohio                           Membership Non-Profit Corporation
         Foundation
         Nationwide Insurance Golf Charities,           Ohio                           Membership Non-Profit Corporation
         Inc.
         Nationwide Investing Foundation              Michigan                         Investment Company
      *  Nationwide Investing                      Massachusetts                       Investment Company
         Foundation II
         Nationwide Investment Services               Oklahoma                         Registered Broker-Dealer in Deferred
         Corporation                                                                   Compensation Market
         Nationwide Investors Services, Inc.            Ohio                           Stock Transfer Agent
     **  Nationwide Life and Annuity Insurance          Ohio                           Life Insurance Company
         Company
     **  Nationwide Life Insurance Company              Ohio                           Life Insurance Company
         Nationwide Lloyds                             Texas                           Texas Lloyds Company
         Nationwide Mutual Fire Insurance               Ohio                           Insurance Company
         Company
         Nationwide Mutual Insurance Company            Ohio                           Insurance Company
         Nationwide Property and Casualty               Ohio                           Insurance Company
         Insurance Company
     **  Nationwide Property Management, Inc.           Ohio                           Owns, leases, manages and deals in Real
                                                                                       Property
      *  Nationwide Separate Account Trust         Massachusetts                       Investment Company
         NEA Valuebuilder Investor Services of        Alabama                          Life Insurance Agency
         Alabama, Inc.
</TABLE>


                                    83 of 101
<PAGE>   46


<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
<S>                                              <C>                   <C>             <C>
         NEA Valuebuilder Investor Services of        Arizona                          Life Insurance Agency
         Arizona, Inc.
         NEA Valuebuilder Investor Services of     Massachusetts                       Life Insurance Agency
         Massachusetts, Inc.
         NEA Valuebuilder Investor Services of        Montana                          Life Insurance Agency
         Montana, Inc.
         NEA Valuebuilder Investor Services of         Nevada                          Life Insurance Agency
         Nevada, Inc.
         NEA Valuebuilder Investor Services of          Ohio                           Life Insurance Agency
         Ohio, Inc.
         NEA Valuebuilder Investor Services of        Oklahoma                         Life Insurance Agency
         Oklahoma, Inc.
         NEA Valuebuilder Investor Services of         Texas                           Life Insurance Agency
         Texas, Inc.
         NEA Valuebuilder Investor Services of        Wyoming                          Life Insurance Agency
         Wyoming
         NEA Valuebuilder Investor Services,          Delaware                         Life Insurance Agency
         Inc.
         NEA Valuebuilder Services Insurance       Massachusetts                       Life Insurance Agency
         Agency, Inc.
         Neckura General Insurance Company            Germany                          Insurance Company
         Neckura Holding Company                      Germany                          Administrative Service for Neckura Insurance
                                                                                       Group
         Neckura Insurance Company                    Germany                          Insurance Company
         Neckura Life Insurance Company               Germany                          Life Insurance Company
         NWE, Inc.                                      Ohio                           Special Investments
         PEBSCO of Massachusetts Insurance         Massachusetts                       Markets and Administers Deferred Compensation
         Agency, Inc.                                                                  Plans for Public Employees
         PEBSCO of Texas, Inc.                         Texas                           Markets and Administers Deferred Compensation
                                                                                       Plans for Public Employees
         Pension Associates of Wausau, Inc.          Wisconsin                         Pension plan administration, record keeping
                                                                                       and consulting and compensation consulting
         Public Employees Benefit Services            Delaware                         Marketing and Administration of Deferred
         corporation                                                                   Employee Compensation Plans for Public
                                                                                       Employees
         Public Employees Benefit Services            Alabama                          Markets and Administers Deferred Compensation
         Corporation of Alabama                                                        Plans for Public Employees
         Public Employees Benefit Services            Arkansas                         Markets and Administers Deferred Compensation
         Corporation of Arkansas                                                       Plans for Public Employees
         Public Employees Benefit Services            Montana                          Markets and Administers Deferred Compensation
         Corporation of Montana                                                        Plans for Public Employees
</TABLE>


                                    84 of 101
<PAGE>   47


<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
<S>                                              <C>                   <C>             <C>
         Public Employees Benefit Services           New Mexico                        Markets and Administers Deferred Compensation
         Corporation of New Mexico                                                     Plans for Public Employees
         Scottsdale Indemnity Company                   Ohio                           Insurance Company
         Scottsdale Insurance Company                   Ohio                           Insurance Company
         SVM Sales GmbH, Neckura Insurance            Germany                          Sales support for Neckura Insurance Group
         Group
         Wausau Business Insurance Company            Illinois                         Insurance Company
         Wausau General Insurance Company             Illinois                         Insurance Company
         Wausau Insurance Company (U.K.)           United Kingdom                      Insurance and Reinsurance Company
         Limited
         Wausau International Underwriters           California                        Special Risks, Excess and Surplus Lines
                                                                                       Insurance Underwriting Manager
     **  Wausau Preferred Health Insurance           Wisconsin                         Insurance and Reinsurance Company
         Company
         Wausau Service Corporation                  Wisconsin                         Holding Company
         Wausau Underwriters Insurance Company       Wisconsin                         Insurance Company
     **  West Coast Life Insurance Company           California                        Life Insurance Company
</TABLE>



                                    85 of 101
<PAGE>   48




<TABLE>
<CAPTION>
                                                                          NO. VOTING SECURITIES
                                                                       (SEE ATTACHED CHART) UNLESS
                                                       STATE               OTHERWISE INDICATED
                                                  OF ORGANIZATION
                        COMPANY                                                                             PRINCIPAL BUSINESS
<S>                                               <C>                <C>                             <C>
      *  MFS Variable Account                           Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  NACo Variable Account                          Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  Nationwide DC Variable                         Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  Nationwide Multi-Flex Variable Account         Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  Nationwide VA Separate Account-A               Ohio         Nationwide Life and Annuity     Issuer of Annuity Contracts
                                                                     Separate Account
      *  Nationwide VA Separate Account-B               Ohio         Nationwide Life and Annuity     Issuer of Annuity Contracts
                                                                     Separate Account
         Nationwide VA Separate Account-C               Ohio         Nationwide Life and Annuity     Issuer of Annuity Contracts
                                                                     Separate Account
      *  Nationwide VA Separate Account-Q               Ohio         Nationwide Life and Annuity     Issuer of Annuity Contracts
                                                                     Separate Account
      *  Nationwide Variable Account                    Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  Nationwide Variable Account-II                 Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  Nationwide Variable Account-3                  Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  Nationwide Variable Account-4                  Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  Nationwide Variable Account-5                  Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  Nationwide Fidelity Advisor Variable           Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
         Account                                                     Account
      *  Nationwide Variable Account-6                  Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  Nationwide Variable Account-8                  Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  Nationwide VL Separate                         Ohio         Nationwide Life and Annuity     Issuer of Life Insurance
         Account-A                                                   Separate Account                Contracts
      *  Nationwide VLI Separate Account                Ohio         Nationwide Life Separate        Issuer of Life Insurance
                                                                     Account                         Contracts
      *  Nationwide VLI Separate Account-2              Ohio         Nationwide Life Separate        Issuer of Life Insurance
                                                                     Account                         Contracts
      *  Nationwide VLI Separate Account-3              Ohio         Nationwide Life Separate        Issuer of Life Insurance
                                                                     Account                         Contracts
      *  Separate Account No. 1                         Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
   
      *  Nationwide DCVA II                             Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
    
</TABLE>


                                    86 of 101
<PAGE>   49

<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                                            |       
|                                      (EMPLOYERS)                                               |_________________________________
|                         Contribution Note          Cost                                        |_________________________________
|                         -----------------          ----                                        |         
|                         Casualty                   $400,000,000                                |              
|________________________________________________________________________________________________|              
                 |                                    |
    _____________|_________________      _____________|__________________       _____________________       __________________
   |      WAUSAU INSURANCE CO.     |    |        WAUSAU SERVICE          |     |                     |     |                  |
   |        (U.K.) LIMITED         |    |      CORPORATION (WSC)         |     |                     |     |                  |
   |                               |    |                                |     |  NATIONWIDE  LLOYDS |     |    COMPANIES     |
   |  Common Stock:   8,506,800    |    |   Common Stock:   1,000        |     |                     |     |                  |
   |  -------------   Shares       |    |   -------------   Shares       |_____|                     |_____|    AGENCY OF     |
   |                               |    |                                |_____|                     |_____|                  |
   |                  Cost         |    |                   Cost         |     |                     |     |    TEXAS, INC.   |
   |                  ----         |    |                   ----         |     |    A TEXAS LLOYDS   |     |                  |
   |  Employers--                  |    |   Employers--                  |     |                     |     |                  |
   |  100%            $15,683,300  |    |   100%            $106,763,000 |     |                     |     |                  |
   |_______________________________|    |________________________________|     |_____________________|     |__________________|
                                                        |
                                                        |     ______________________________
                                                        |    |        WAUSAU BUSINESS       |
                                                        |    |       INSURANCE COMPANY      |
                                                        |    |                              |
                                                        |    |  Common Stock:  10,900,000   |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 -----        |
                                                        |    |  WSC-100%       $21,800,000  |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |       WAUSAU UNDERWRITERS    |
                                                        |    |       INSURANCE COMPANY      |
                                                        |    |                              |
                                                        |    |  Common Stock:  8,750        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                  Cost        |
                                                        |    |                  ----        |
                                                        |    |  WSC-100%        $44,560,006 |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |       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 PHOENIX, 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       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |     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.     |
                                                        |    |                              |
                                                        |    |  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      |  
                                                        |    |                              |    |       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>   50


<TABLE>
<CAPTION>
                                                  NATIONWIDE INSURANCE ENTERPRISE                                (right side)
<S>                                         <C>                                  <C>             <C>
                                                                                            _________________________________
                                                                                           |                                 |
                                                                                           |       NATIONWIDE INSURANCE      |
                                                                                           |      ENTERPRISE FOUNDATION      |
                                                                                           |                                 | 
                                                                                           |            MEMBERSHIP           |
                                                                                           |            NONPROFIT            |
                                                                                           |           CORPORATION           |
                                                                                           |_________________________________|      
                                                       
    _________________________________________                                               ___________________________
   |                                         |                                             |                           |
___|           NATIONWIDE MUTUAL             |_____________________________________________|     NATIONWIDE MUTUAL     |
___|           INSURANCE COMPANY             |_____________________________________________|  FIRE INSURANCE COMPANY   |
   |              (CASUALTY)                 |                                             |          (FIRE)           |
   |_________________________________________|                                             |___________________________|        
                  |                 ||  |________________________________________________________________        |
                  |                 ||  |                                                                |       |
    ______________|_______________  ||  |    _____________________________                  _____________|_______|______________
   |                              | ||  |   |                             |                |                                    |
   |      ALLNATIONS, INC.        | ||  |   |      NATIONWIDE GENERAL     |                |            NATIONWIDE              |
   |                              | ||  |   |      INSURANCE COMPANY      |                |            CORPORATION             |
   | Common Stock:  2,936         | ||  |   |                             |                |                                    |
   | -------------  Shares        | ||  |   | Common Stock: 20,000 Shares |                | Common Stock:           Control    |
   |                   Cost       | ||  |___| -------------               |                | -------------           -------    |
   |                   ----       | ||  |   |                             |                | $13,642,432             100%       |
   | Casualty-26%     $88,320     | ||  |   |                Cost         |                |                                    |
   | Fire-26%         $88,463     | ||  |   |                ----         |                |          Shares      Cost          |
   | Preferred Stock: 1,466 Shares| ||  |   | Casualty-100%    $5,944,422 |                |          -----       ----          | 
   | ----------------             | ||  |   |_____________________________|                |  Casualty  12,992,922 $751,352,485 |
   |                  Cost        | ||  |                                                  |  Fire         649,510   24,007,936 |
   |                  ----        | ||  |                                                  |                                    | 
   | Casualty-6.8%    $100,000    | ||  |                                                  |           (See Page 2)             |
   | Fire-6.8%        $100,000    | ||  |                                                  |____________________________________|
   |______________________________| ||  |                                                  
                                    ||  |                                                 
    _________________________       ||  |    _____________________________  
   |                         |      ||  |   |                             |
   |      FARMLAND MUTUAL    |      ||  |   |     NATIONWIDE PROPERTY     |                  
   |     INSURANCE COMPANY   |      ||  |   |        AND CASUALTY         |                  
   |                         |      ||  |   |      INSURANCE COMPANY      |
   | Guaranty Fund           |______||  |   |                             |
   | -------------           |_______|  |   | Common Stock: 60,000 Shares |
   | Certificate             |          |   | -------------               |
   | -----------             |          |   |                   Cost      |
   |                         |          |   |                   ----      |
   |                Cost     |          |   | Casualty-100%    $6,000,000 |
   |                ----     |          |   |_____________________________|
   | Casualty       $500,000 |          |   
   |_________________________|          |    _____________________________
                   |                    |   |                             |
                   |                    |   |      COLONIAL INSURANCE     |
    _______________|___________         |   |    COMPANY OF CALIFORNIA    |     
   |          F & B, INC.      |        |   |         (COLONIAL)          |
   |                           |        |   |                             |
   | Common Stock:    1 Share  |        |___| Common Stock: 1,750 Shares  |
   | -------------             |        |   | -------------               |
   |                           |        |   |                 Cost        |
   |                   Cost    |        |   |                 ----        |
   |                   ----    |        |   | Casualty-100%   $11,750,000 |
   | Farmland Mutual-  $10     |        |   |_____________________________|
   | 100%                      |        |
   |___________________________|        |    _____________________________        __________________________ 
        ____________________________    |   |                             |      |                          |
       |                            |   |   |         SCOTTSDALE          |      |    NATIONAL PREMIUM &    | 
       |   NATIONWIDE AGRIBUSINESS  |   |   |     INSURANCE COMPANY       |      |  BENEFIT ADMINISTRATION  |
       |     INSURANCE COMPANY      |   |   |                             |      |         COMPANY          |
       |                            |   |   | Common Stock: 30,136 Shares |      |                          |
       | Common Stock:  1,000,000   |___|___| -------------               |______| Common Stock: 10,000     |
       | -------------  Shares      |   |   |                             |      | ------------  Shares     |
       |                            |   |   |                Cost         |      |                          | 
       |                            |   |   |                ----         |      |                   Cost   |
       |                            |   |   | Casualty-100%  $150,000,000 |      |                   ----   |                    
       | Casualty-99.9% $26,714,335 |   |   |_____________________________|      | Scottsdale-100%  $10,000 |
       |                            |   |                                        |__________________________|
       | Other Capital:             |   |
       | --------------             |   |
       | Casualty-Ptd.  $   713,567 |   |
       |____________________________|   |
                                        |       
                                              
                                             
                                              



                                                 
                                           
                                              
                                             
                                             
                                                                 
                                             
                                                                                                                                   






                                        |
                                        |
                                        | 
                                        |    _____________________________                       ______________________________
                                        |   |      NECKURA HOLDING        |                     |           NECKURA            |
                                        |   |     COMPANY (NECKURA)       |                     |      INSURANCE COMPANY       |
                                        |   |                             |                     |                              |
                                        |   | 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         |
                                        |                                                 |     |      INSURANCE COMPANY      |
                                        |                                                 |     |                             |
                                        |                                                 |     | Common Stock: 4,000 Shares  |
                                        |                                                 |_____| -------------               |
                                        |                                                 |     |                             |
                                        |                                                 |     |                  Cost       |
                                        |                                                 |     |                  ----       |
                                        |                                                 |     | Neckura-100%  DM 15,825,681 |   
                                        |                                                 |     |_____________________________|
                                        |                                                 |
                                        |                                                 |      _____________________________
                                        |                                                 |     |      NECKURA GENERAL        |
                                        |                                                 |     |     INSURANCE COMPANY       |
                                        |                                                 |     |                             |
                                        |                                                 |     | Common Stock: 1,500 Shares  |
                                        |                                                 |_____| ------------                |
                                        |                                                 |     |                             |
                                        |                                                 |     |               Cost          |
                                        |                                                 |     |               ----          |
                                        |                                                 |     | Neckura-100%  DM 1,656,925  |
                                        |                                                 |     |_____________________________|
                                        |                                                 | 
                                        |                                                 |      _____________________________
                                        |                                                 |     |      COLUMBUS INSURANCE     |
                                        |                                                 |     |    BROKERAGE AND SERVICE    |
                                        |                                                 |     |            GmbH             |
                                        |                                                 |     |                             |
                                        |                                                 |     | Common Stock: 1 Share       |
                                        |                                                 |_____| -------------               |
                                        |                                                 |     |                             |
                                        |                                                 |     |                Cost         |
                                        |                                                 |     |                -----        |
                                        |                                                 |     |  Neckura-100%   DM 51,639   |
                                        |                                                 |     |_____________________________|
                                        |                                                 |
                                        |                                                 |      _____________________________
                                        |                                                 |     |        AUTO DIREKT          |
                                        |                                                 |     |     INSURANCE COMPANY       |
                                        |                                                 |     |                             |
                                        |                                                 |     | Common Stock: 1,500 Shares  |
                                        |                                                 |     | -------------               |
                                        |                                                 |_____|                             |
                                        |                                                 |     |               Cost          |
                                        |                                                 |     |               ----          |
                                        |                                                 |     | Neckura-100%  DM 1,643,149  |
                                        |                                                 |     |_____________________________|
                                        |                                                 |
                                        |    _____________________________                |      ____________________________
                                        |   |          NATIONWIDE         |               |     |         SVM SALES          |
                                        |   |    DEVELOPMENT COMPANY      |               |     |           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 COMPANY      |
                                        |   |                             |
                                        |___| Common Stock: 50,000 Shares |
                                        |   | -------------               |
                                        |   |                             |
                                        |   |                Cost         |
                                        |   |                ----         |
                                        |   | Casualty-100%  $8,800,000   |
                                        |   |_____________________________|
                                        | 
                                        |    _____________________________
                                        |   |         NATIONWIDE          |
                                        |   |     INDEMNITY COMPANY       |
                                        |   |                             |
                                        |   | 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-100%  $5,000,000   |      | Colonial $500,000        |
                                        |   |_____________________________|      | Lone Star 150,000        |
                                        |                                        |__________________________|
                                        |
                                        |    _____________________________
                                        |   |         NATIONWIDE          |
                                        |   |      COMMUNITY URBAN        |
                                        |   |       REDEVELOPMENT         |
                                        |   |        CORPORATION          |
                                        |   |                             |
                                        |   | 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 COMPANY       |
                                        |   |                             |
                                        |   | Common Stock: 100 Shares    |
                                        |   | -------------               |
                                        |___|                             |
                                        |   |                Cost         |
                                        |   |                ----         |
                                        |   | Casualty-90%   $9,000       |
                                        |   | NW Fin Serv-    1,000       |
                                        |   | 10%                         | 
                                        |   |_____________________________|
                                        |
                                        |
                                        |    _____________________________  
                                        |   |       CALIFORNIA CASH       | 
                                        |   |     MANAGEMENT COMPANY      | 
                                        |   |                             | 
                                        |   | Common Stock:  90 Shares    | 
                                        |___| -------------               | 
                                        |   |                             | 
                                        |   |                Cost         | 
                                        |   |                ----         | 
                                        |   | Casualty-100%  $9,000       | 
                                        |   |_____________________________|        
                                        |                                   
                                                                           











                                        |                                   
                                        |    _____________________________       __________________________
                                        |   |          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
                                                                                          Contractual Association  - Double Line

                                                                                                          December 31, 1995
</TABLE>


<PAGE>   51
<TABLE>
<CAPTION>
                                              NATIONWIDE INSURANCE ENTERPRISE                                           (left side)
<S>                                       <C>                                            <C>
                                           _______________________________________
                                          |                                       |
                                          |          EMPLOYERS INSURANCE          |___________________________________________
                                          |              OF WAUSAU                |___________________________________________
                                          |           A MUTUAL COMPANY            |
                                          |_______________________________________|













                                                                                                        __________________________
                                                                                                       |
                                                                                           ____________|_________________
                                                                                          |   NATIONWIDE LIFE INSURANCE  |
                                                                                          |      COMPANY (NW LIFE)       |
                                                                                          |Common Stock: 3,814,779 Shares|
                                                                                          | -------------                |
                                                                                          |                              |
                                                                                          | NW Corp.-    Cost            |
                                                                                          | 100%         ----            |
                                                                                          |              $950,226,915    |
                                                                                          |______________________________|
                     _________________________________________________________________________________| 
        ____________|_____________               ___________|_______________       |        ______________________________       
       |        NATIONWIDE        |             |     NATIONAL CASUALTY     |      |       |      NATIONWIDE LIFE AND     |
       | FINANCIAL SERVICES, INC. |             |       COMPANY (NC)        |      |       |   ANNUITY INSURANCE COMPANY  |
       |     (NW FIN. SERV.)      |             | Common Stock: 100 Shares  |      |       |                              |
 ______|Common Stock: 7,676 Shares|             | -------------             |      |       | Common Stock: 66,000 Shares  |
 | ____|-------------             |             |                           |      |_______| -------------                |
 | |   |               Cost       |             |               Cost        |      |       | NW Life-       Cost          |
 | |   |               ----       |             |               ----        |      |       | 100%           ----          |
 | |   | NW Life-100% $5,996,261  |             | NW Life-100%  $66,132,811 |      |       |               $58,070,003    |
 | |   |__________________________|             |___________________________|      |       |______________________________|
 | |    __________________________               ___________|_______________       |        ________________________________ 
 | |   |         NATIONWIDE       |             |                           |      |       |        WEST COAST LIFE         |   
 | |   |  INVESTOR SERVICES, INC. |             |                           |      |       |       INSURANCE COMPANY        |
 | |   |  Common Stock: 5 Shares  |             |   NCC OF AMERICA, INC.    |      |       | Common Stock:  1,000,000 Shares|
 | |___|  -------------           |             |         (INACTIVE)        |      |_______| -------------                  |
 | |   |  NW Fin. Serv.-100%      |             |                           |      |       |                                |
 | |   |                  Cost    |             |          NC-100%          |      |       |                     Cost       |
 | |   |                  ----    |             |                           |      |       |                     ----       |
 | |   |                  $5,000  |             |                           |      |       | NW Life-100%    $133,809,265   |
 | |   |__________________________|             |___________________________|      |       |________________________________|
 | |    __________________________               ______________________________    |        ____________________________  
 | |   |        NATIONWIDE        |            | EMPLOYERS LIFE INSURANCE CO. |    |       |   NATIONWIDE PROPERTY     | 
 | |   |        INVESTING         |            |     OF WAUSAU (ELIOW)        |    |       |    MANAGEMENT, INC.       | 
 | |   |        FOUNDATION        |            |                              |    |       | Common Stock: 59 Shares   | 
 | |___|                          |      ______| Common Stock: 250,000 Shares |____|_______| ------------              | 
 |  ___|                          |      |     | -------------  Cost          |    |       |                 Cost      | 
 | |   |                          |      |     |                ----          |    |       |                 ----      |
 | |   |                          |      |     | NW Life-100%   $155,000,000  |    |       |  NW Life-100%  $1,907,896 |
 | |   |   COMMON LAW TRUST       |      |     |______________________________|    |       |__________________________ |
 | |   |__________________________|      |                                         |                  |               
 | |                                     |       _____________________________     |        __________|_______________ 
 | |    __________________________       |      |       WAUSAU PREFERRED      |    |       |   MRM INVESTMENTS, INC.   |
 | |   |        NATIONWIDE        |      |      |     HEALTH INSURANCE CO.    |    |       |                           |
 | |   |        INVESTING         |      |      |                             |    |       | Common Stock: 1 Share     |
 | |___|        FOUNDATION II     |      |______| Common Stock: 200 Shares    |    |       | ------------              |
 |  ___|                          |      |      | -------------               |    |       |                           |
 | |   |                          |      |      |                  Cost       |    |       |                 Cost      |
 | |   |                          |      |      |                  ----       |    |       |  Nat. Prop.     ----      |
 | |   |    COMMON LAW TRUST      |      |      |  ELIOW -- 100%  $57,413,193 |    |       |  Mgmt.-100%    $550,000   |
 | |   |__________________________|      |      |_____________________________|    |       |___________________________|
 | |                                     |                                         |                                  
 | |                                     |       _____________________________     |       ___________________________ 
 | |    __________________________       |      |    KEY HEALTH PLAN, INC.    |    |      |          NWE, INC.        |
 | |   |       NATIONWIDE         |      |      |                             |    |      |                           |
 | |   |    SEPARATE ACCOUNT      |      |______| Common Stock:  1,000 Shares |    |______| Common Stock: 100 Shares  |
 | |   |          TRUST           |             | -------------               |           | ------------              |
 | |___|                          |             |                  Cost       |           |                 Cost      | 
 |  ___|                          |             |                  ----       |           |                 ----      | 
 | |   |    COMMON LAW TRUST      |             | ELIOW-80%        $2,700,000 |           |  NW Life-100% $35,971,375 | 
 | |   |                          |             |_____________________________|           |___________________________| 
 | |   |__________________________|                                                                                     
 | |                                                                                      
 | |    __________________________                                                                
 | |   |    FINANCIAL HORIZONS    |                                           
 | |   |    INVESTMENT TRUST      |    
 | |___|                          |    
 |_____|                          |    
       |    COMMON LAW TRUST      |    
       |__________________________|    
</TABLE>                                                                       
                                                 
<PAGE>   52

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

<S>                              <C>                        <C>                                      <C>
                                 _______________________________________
                                |                                       |
________________________________|          NATIONWIDE MUTUAL            |___________________________________________________________
________________________________|          INSURANCE COMPANY            |___________________________________________________________
                                |              (CASUALTY)               |
                                |_______________________________________|
                                                    |               _______________________________________________________________
                                  __________________|______________|___       
                                 |  NATIONWIDE CORPORATION (NW Corp)   |      
                                 | Common Stock:     Control:          |
                                 | -------------     -------           |
                                 |  13,642,432         100%            |                        
                                 |                                     |
                                 |           Shares       Cost         |                 
                                 |           ------       ----         |
                                 | Casualty   12,992,922  $751,352,485 |
                                 | Fire          649,510    24,007,936 |
                                 |_____________________________________|
                                                    |
____________________________________________________|______________________________________________________________________________
                   |                                                    |                                          |
        ___________|_________________                      _____________|_____________                 ____________|______________
       | PUBLIC EMPLOYEES BENEFIT     |                   |      GATES, McDONALD      |               |    NATIONWIDE FINANCIAL   |
       |SERVICES CORPORATION (PEBSCO) |                   |      & COMPANY (GATES)    |               |  INSTITUTION DISTRIBUTORS |
 ______| Common Stock: 236,494 Shares |                   | Common Stock: 254 Shares  |               |      AGENCY, INC. (NFIDAI)|
|  ____| -------------                |                   | -------------             |___       _____| Common Stock: 1,000 Shares|
| |    |               Cost           |                   |                           |   |     |  ___| -------------             |
| |    | NW Corp.-     ----           |                   |               Cost        |   |     | |   |               Cost        |
| |    | 100%          $ 7,830,936    |                   |               ----        |   |     | |   | NW Corp.      ----        |
| |    |______________________________|                   | NW Corp.-     $25,683,532 |   |     | |   | 100%          $19,501,000 |
| |                                                       | 100%                      |   |     | |   |___________________________|
| |                                                       |___________________________|   |     | |
| |                                                                                       |     | |
| |                                                        ___________________________    |     | |                                
| |     ____________________________                      |  GATES, McDONALD & COMPANY|   |     | |    ___________________________ 
| |    |     PEBSCO SECURITIES      |                     |     OF NEW YORK, INC.     |   |     | |   |    FINANCIAL HORIZONS     |
| |    |           CORP.            |                     | Common Stock: 3 Shares    |   |     | |   |     DISTRIBUTORS AGY.     |
| |____| Common Stock: 5,000 Shares |                     | -------------             |___|     | |   |      OF ALABAMA, INC.     |
| |    | -------------              |                     |                           |   |     | |___|Common Stock: 10,000 Shares|
| |    |                  Cost      |                     |                Cost       |   |     | |   |-----------                |
| |    |                  ----      |                     |                ----       |   |     | |   |               Cost        |
| |    |     PEBSCO-100%  $25,000   |                     | Gates-100%     $106,947   |   |     | |   |               ----        |
| |    |____________________________|                     |                           |   |     | |   | NFIDAI-100%    $100       |
| |                                                       |___________________________|   |     | |   |___________________________|
| |                                                                                       |     | |                                
| |                                                                                       |     | |                                
| |                                                        ___________________________    |     | |                                
| |     ____________________________                      |  GATES, McDONALD & COMPANY|   |     | |                                
| |    |          PEBSCO OF         |                     |         OF NEVADA         |   |     | |    ___________________________ 
| |    |           ALABAMA          |                     |                           |   |     | |   |    LANDMARK FINANCIAL     |
| |    |Common Stock: 100,000 Shares|                     |   Common Stock: 40 Shares |___|     | |   |        SERVICES OF        |
| |____|-------------               |                     |                           |         | |   |       NEW YORK, INC.      |
| |    |                   Cost     |                     |   Gates-100%    Cost      |         | |___|Common Stock: 10,000 Shares|
| |    |                   ----     |                     |                 ----      |         | |   |-------------              |
| |    |  PEBSCO-100%      $1,000   |                     |                 $93,750   |         | |   |               Cost        |
| |    |____________________________|                     |___________________________|         | |   |               ----        |
| |                                                                                             | |   | NFIDAI-100%    $10,100    |
| |                                                                                             | |   |___________________________|
| |                                                                                             | |                                
| |                                                                                             | |                                
| |     ____________________________                                                            | |                                
| |    |         PEBSCO OF          |                                                           | |                                
| |    |         ARKANSAS           |                                                           | |    ___________________________ 
| |    | Common Stock: 50,000 Shares|                                                           | |   |    FINANCIAL HORIZONS     |
| |____| -------------              |                                                           | |   |      SECURITIES CORP.     |
| |    |                  Cost      |                           ________________________________|_|___|Common Stock: 10,000 Shares|
| |    |                  ----      |                          |  AFFILIATE AGENCY, INC.   |    | |   |-------------              |
| |    | PEBSCO-100%      $500      |                          |                           |    | |   |               Cost        |
| |    |____________________________|                          |  Common Stock: 100 Shares |    | |   |               ----        |
| |                                                            |                           |    | |   | NFIDAI-100%   $153,000    |
| |                                                            |   NFIDAI-100%   Cost      |    | |   |___________________________|
| |                                                            |                 ----      |    | |                                
| |     ___________________________                            |                 $100      |    | |                                
| |    | PEBSCO OF MASSACHUSETTS   |                           |___________________________|    | |                                
| |    |  INSURANCE AGENCY, INC.   |                                                            | |    ___________________________ 
| |____| Common Stock: 1,000 Shares|                                                            | |   |                           |
| |    | -------------             |                                                            | |   |     FINANCIAL HORIZONS    |
| |    |                   Cost    |                                                            | |___|        DISTRIBUTORS       |
| |    |                   ----    |                                                            |  ___|       AGENCY OF OHIO,     |
| |    | PEBSCO-100%      $1,000   |                                                            | |   |            INC.           |
| |    |___________________________|                                                            | |   |___________________________|
| |                                                                                             | |                                
| |                                                                                             | |                                












| |                                                                                             | |                                
| |     ___________________________                                                             | |    ___________________________ 
| |    |         PEBSCO OF         |                                                            | |   |                           |
| |    |         MONTANA           |                                                            | |___|     FINANCIAL HORIZONS    |
| |____| Common Stock: 500 Shares  |                                                            |  ___|    DISTRIBUTORS AGENCY    |
| |    | -------------             |                                                            | |   |     OF OKLAHOMA, INC.     |
| |    |                  Cost     |                                                            | |   |___________________________|
| |    |                  ----     |                                                            | |                              
| |    | PEBSCO-100%      $500     |                                                            | |                           
| |    |___________________________|                                                            | |                           
| |                                                                                             | |                                
| |     ___________________________                                                             | |                                
| |    |         PEBSCO OF         |                                                            | |    ___________________________ 
| |    |         NEW MEXICO        |                                                            | |   |                           |
| |    |                           |                                                            | |___|    FINANCIAL HORIZONS     |
| |____|Common Stock: 1,000 Shares |                                                            |  ___|    DISTRIBUTORS AGENCY    |
| |    |-------------              |                                                            | |   |       OF TEXAS, INC.      |
| |    |                   Cost    |                                                            | |   |___________________________|
| |    |                   -----   |                                                            | |                                
| |    | PEBSCO-100%      $1,000   |                                                            | |                                
| |    |___________________________|                                                            | |    ___________________________ 
| |                                                                                             | |   |                           |
| |     ___________________________                                                             | |___|         AFFILIATE         |
| |____|                           |                                                            |_____|         AGENCY OF         |
|______|         PEBSCO OF         |                                                                  |         OHIO, INC.        |
       |        TEXAS, INC.        |                                                                  |                           |
       |___________________________|                                                                  |___________________________|
                                                                                                                                   
                                                                                                                                   
</TABLE>
                                                    
<PAGE>   53
<TABLE>
<CAPTION>
                                              NATIONWIDE INSURANCE ENTERPRISE                                           (right side)
<S>                     <C>                             <C>                                      
                       _______________________________________
                      |                                       |
______________________|          NATIONWIDE MUTUAL            |
______________________|        FIRE INSURANCE COMPANY         |
                      |               (FIRE)                  |
                      |_______________________________________|
________________________________________|                                                  




   




____________________________________________________________________
                        |                        |                  |
           _____________|_____________           |      ____________|______________
          |      NEA VALUEBUILDER     |          |     |    NATIONWIDE HMO, INC.   |
          |  INVESTOR SERVICES, INC.  |          |     |         (NW HMO)          |
          |           (NEA)           |          |     | Common Stock: 100 Shares  |
   _______| Common Stock: 500 Shares  |          |_____| ------------              |
  |  _____| -------------             |          |     |               Cost        |
  | |     |               Cost        |          |     |               ----        |
  | |     | NW Corp.-     ----        |          |     | NW Corp.-                 |
  | |     | 100%          $5,000      |          |     | 100%          $14,603,732 |
  | |     |___________________________|          |     |___________________________|
  | |                                            |                   
  | |      ___________________________           |      ___________________________ 
  | |     |      NEA VALUEBUILDER     |          |     |    INHEALTH MANAGEMENT    |
  | |     |     INVESTOR SERVICES     |          |     |       SYSTEMS, INC.       |
  | |_____|      OF ALABAMA, INC.     |          |     | Common Stock: 100 Shares  |
  | |     | Common Stock: 500 Shares  |          |_____| -------------             |
  | |     | -------------             |          |     |                           |
  | |     |               Cost        |          |     |               Cost        |
  | |     |               ----        |          |     | NW HMO        ----        |
  | |     | NEA-100%      $5,000      |          |     | INC.-100%   $25,149       |
  | |     |___________________________|          |     |___________________________|
  | |                                            |                                  
  | |      ___________________________           |      ___________________________ 
  | |     |      NEA VALUEBUILDER     |          |     |         INHEALTH          |
  | |     |     INVESTOR SERVICES     |          |     |        AGENCY, INC.       |
  | |     |      OF MONTANA, INC.     |          |     | Common Stock: 100 Shares  |
  | |_____| Common Stock: 500 Shares  |          |_____| -------------             |
  | |     | -------------             |                |               Cost        |
  | |     |               Cost        |                | NW HMO        ----        |
  | |     |               -----       |                | INC.-99%   $116,077       |
  | |     | NEA-100%      $500        |                |___________________________|
  | |     |___________________________|          
  | |                                            
  | |      ___________________________           
  | |     |      NEA VALUEBUILDER     |          
  | |     |     INVESTOR SERVICES     |          
  | |_____|       OF NEVADA, INC.     |          
  | |     | Common Stock:  500 Shares |          
  | |     | -------------  Cost       |          
  | |     |                ----       |          
  | |     | NEA-100%       $500       |          
  | |     |___________________________|          
  | |                                            
  | |      ___________________________           
  | |     |      NEA VALUEBUILDER     |          
  | |     |     INVESTOR SERVICES     |          
  | |_____|        OF OHIO, INC.      |          
  | |     | Common Stock:  100 Shares |          
  | |     | -------------  Cost       |          
  | |     |                ----       |          
  | |     | NEA-91%        $5,000     |          
  | |     |___________________________|          
  | |                                            
  | |      ___________________________           
  | |     |      NEA VALUEBUILDER     |          
  | |     |     INVESTOR SERVICES     |          
  | |_____|      OF WYOMING, INC.     |          
  | |     | Common Stock:  500 Shares |          
  | |     | -------------  Cost       |          
  | |     |                ----       |          
  | |     | NEA-100%       $500       |          
  | |     |___________________________|          
  | |                                            
  | |      ___________________________           
  | |     |                           |          
  | |     |      NEA VALUEBUILDER     |          
  | |_____|     INVESTOR SERVICES     |          
  | |     |       OF TEXAS, INC.      |          
  | |     |                           |          
  | |     |___________________________|          










  | |                                                               
  | |      ___________________________        
  | |     |                           |       
  | |_____|      NEA VALUEBUILDER     |       
  |_______|     INVESTOR SERVICES     |       
          |      OF OKLAHOMA, INC.    |       
          |                           |       
          |___________________________|       
                                              




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

December 31, 1995

</TABLE>
                                    Page 2
<PAGE>   54



Item 27.  Number of Contract Owners

   
         The number of Owners of Contracts as of June 30, 1996 was 2,673.
    

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.


Item 29.      Principal Underwriter

              (a)   Nationwide Financial Services, Inc. ("NFS") acts as general
                    distributor for the NACo Variable Account, 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 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>
Joseph J. Gasper                                                       President and Director
One Nationwide Plaza
Columbus, Ohio  43215

D. Richard McFerson                                            Chairman of the Board of Directors and
One Nationwide Plaza                                                        Chairman and
Columbus, OH  43215                                             Chief Executive Officer--Nationwide
                                                                 Insurance Enterprise and Director

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

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

Robert J. Woodward                                          Executive Vice President - Chief Investment
One Nationwide Plaza                                                    Officer and Director
Columbus, Ohio 43215

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



                                    89 of 101
<PAGE>   55


         (b)                             NATIONWIDE FINANCIAL SERVICES, INC.
                                                DIRECTORS AND OFFICERS
<TABLE>
<S>                                                                <C>
James F. Laird, Jr.                                                  Vice President and General
One Nationwide Plaza                                                          Manager
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

William G. Goslee                                                            Treasurer
One Nationwide Plaza
Columbus, Ohio  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>



Item 30.  Location of Accounts and Records

         Robert O. Cline
         Nationwide Life Insurance Company
         One Nationwide Plaza
         Columbus, OH 43215

Item 31.  Management Services

         Not Applicable

Item 32.  Undertakings

         The Registrant hereby undertakes to:

         (a)      file a post-effective amendment to this registration statement
                  as frequently as is necessary to ensure that the audited
                  financial statements in the registration statement are never
                  more than 16 months old for so long as payments under the
                  variable annuity contracts may be accepted;

         (b)      include either (1) as part of any application to purchase a
                  contract offered by the prospectus, a space that an applicant
                  can check to request a Statement of Additional Information, or
                  (2) a 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.





                                    90 of 101
<PAGE>   56




                                   PROSPECTUS

- --------------------------------------------------------------------------------

NACo National Association of Counties

Counties Care for America
























                                            Group
                                            Flexible Fund
                                            Retirement
                                            Contracts

                                            offered by

                                            NATIONWIDE
                                            Life Insurance Company
                                            through its NACo Variable Account

- --------------------------------------------------------------------------------

   
                                                                NOVEMBER 2, 1996
    




                                    91 of 101
<PAGE>   57


            ACCOUNTANTS' CONSENT AND INDEPENDENT AUDITORS' REPORT ON
                         FINANCIAL STATEMENT SCHEDULES




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


The audits referred to in our report on Nationwide Life Insurance Company (the
Company) dated February 26, 1996, included the related financial statement
schedules as of December 31, 1995, and for each of the years in the three-year
period ended December 31, 1995, included in the registration statement. These
financial statement schedules are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statement schedules based on our audits. In our opinion, such financial
statement schedules, when considered in relation to the basic consolidated
financial statements taken as a whole, present fairly in all material respects
the information set forth therein.

We consent to the use of our reports included herein and to the reference to our
firm under the heading "Services" in the Statement of Additional Information.




                                                           KPMG Peat Marwick LLP


Columbus, Ohio
April 26, 1996





                                    92 of 101
<PAGE>   58
                        NATIONWIDE LIFE INSURANCE COMPANY
                    GROUP FLEXIBLE FUND RETIREMENT CONTRACTS
   
                   Issued Through The NACo Variable Account
    
       (Supplement Dated __________ to Prospectus Dated November 2, 1996)


This supplement updates certain information contained in the Prospectus and
should be kept for future reference. This supplement is for use exclusively with
Contracts issued which offer Nationwide Asset Allocation Funds.

1.    The "GLOSSARY OF TERMS" is hereby amended to add the following definition:

                   NATIONWIDE ASSET ALLOCATION FUND ("ASSET ALLOCATION FUND") -
               One of a series of Underlying Mutual Funds advised by Nationwide
               Financial Services, Inc., each of which has been constructed as a
               "fund of funds."

2.    The section entitled "SUMMARY OF CONTRACT EXPENSES" on page 5 of the
      Prospectus is hereby amended to include the following:






                                   93 of 101
<PAGE>   59



                    UNDERLYING MUTUAL FUND ANNUAL EXPENSES (4)
         (as a percentage of Underlying Mutual Fund average net assets)

<TABLE>
<CAPTION>
                                                 -----------------------------------------------------------
                                                  Management Fees      Other Expenses    Total Fund Annual
                                                                                              Expenses
- ------------------------------------------------------------------------------------------------------------
<S>                                                    <C>                  <C>               <C>
Nationwide Asset Allocation Fund -
 Aggressive Fund                                       0.50                 0.00               0.50
- ------------------------------------------------------------------------------------------------------------
Nationwide Asset Allocation Fund -
Moderately Aggressive Fund                             0.50                 0.00               0.50
- ------------------------------------------------------------------------------------------------------------
Nationwide Asset Allocation Fund -
Moderate Fund                                          0.50                 0.00               0.50
- ------------------------------------------------------------------------------------------------------------
Nationwide Asset Allocation Fund -
Moderately Conservative Fund                           0.50                 0.00               0.50
- ------------------------------------------------------------------------------------------------------------
Nationwide Asset Allocation Fund -
Conservative Fund                                      0.50                 0.00               0.50
- ------------------------------------------------------------------------------------------------------------
</TABLE>



                                   94 of 101
<PAGE>   60


                                     EXAMPLE
The following chart depicts the dollar amount of expenses that would be incurred
under this Contract assuming a $1000 initial Purchase Payment and a 5% annual
return on assets.

<TABLE>
<CAPTION>
                                                             ---------------------------------------------------
                                                                   If you surrender your Contract at the end 
                                                                        of the applicable time period.
- ----------------------------------------------------------------------------------------------------------------
                                                                       1 Yr.                    3 Yrs.
- ----------------------------------------------------------------------------------------------------------------
<S>                                                                    <C>                      <C>   
Nationwide Asset Allocation Fund - Aggressive Fund
- ----------------------------------------------------------------------------------------------------------------
Nationwide Asset Allocation Fund - Moderately Aggressive
Fund
- ----------------------------------------------------------------------------------------------------------------
Nationwide Asset Allocation Fund - Moderate Fund
- ----------------------------------------------------------------------------------------------------------------
Nationwide Asset Allocation Fund - Moderately Conservative
Fund
- ----------------------------------------------------------------------------------------------------------------
Nationwide Asset Allocation Fund - Conservative Fund
- ----------------------------------------------------------------------------------------------------------------
</TABLE>



                                   95 of 101
<PAGE>   61


                                EXAMPLE CONTINUED
The following chart depicts the dollar amount of expenses that would be incurred
under this Contract assuming a $1000 initial Purchase Payment and a 5% annual
return on assets.

<TABLE>
<CAPTION>
                                                             ---------------------------------------
                                                             If you do not surrender your Contract
                                                               at the end of the applicable time
                                                                            period.
- ----------------------------------------------------------------------------------------------------
                                                                    1 Yr.               3 Yrs.
- ----------------------------------------------------------------------------------------------------
<S>                                                                 <C>                 <C>   
Nationwide Asset Allocation Fund - Aggressive Fund
- ----------------------------------------------------------------------------------------------------
Nationwide Asset Allocation Fund - Moderately Aggressive
Fund
- ----------------------------------------------------------------------------------------------------
Nationwide Asset Allocation Fund - Moderate Fund
- ----------------------------------------------------------------------------------------------------
Nationwide Asset Allocation Fund - Moderately Conservative
Fund
- ----------------------------------------------------------------------------------------------------
Nationwide Asset Allocation Fund - Conservative Fund
- ----------------------------------------------------------------------------------------------------
</TABLE>



                                   96 of 101
<PAGE>   62


                                EXAMPLE CONTINUED
The following chart depicts the dollar amount of expenses that would be incurred
under this Contract assuming a $1000 initial Purchase Payment and a 5% annual
return on assets.

<TABLE>
<CAPTION>
                                                             ------------------------------------------------------
                                                                    If you annuitize your Contract at the end 
                                                                         of the applicable time period.
- -------------------------------------------------------------------------------------------------------------------
                                                                        1 Yr.                      3 Yrs.
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                     <C>                        <C>   
Nationwide Asset Allocation Fund - Aggressive Fund
- -------------------------------------------------------------------------------------------------------------------
Nationwide Asset Allocation Fund - Moderately Aggressive
Fund
- -------------------------------------------------------------------------------------------------------------------
Nationwide Asset Allocation Fund - Moderate Fund
- -------------------------------------------------------------------------------------------------------------------
Nationwide Asset Allocation Fund - Moderately Conservative
Fund
- -------------------------------------------------------------------------------------------------------------------
Nationwide Asset Allocation Fund - Conservative Fund
- -------------------------------------------------------------------------------------------------------------------
</TABLE>

         The Example should not be considered a representation of past or future
expenses. Actual expenses may be greater or lesser than those shown.



                                   97 of 101
<PAGE>   63




3.   The section entitled "NACO VARIABLE ACCOUNT CHARGES, PURCHASE PAYMENTS AND
     OTHER DEDUCTIONS" on page 15 of the Prospectus is hereby amended by adding
     the following sections:

     CONTRACT SURRENDER CHARGE

     Upon termination of the Contract, an Owner whose Contract is invested in
     the Nationwide Asset Allocation Funds will be assessed a surrender charge
     calculated using a market value adjustment formula which only applies to
     the fixed interest contract portion of each Asset Allocation Fund. The
     market value adjustment is the amount which the Company determines, in
     accordance with its then current procedures applicable to all fixed
     interest contracts of this type and class, would be the net capital loss,
     if any, resulting to the Company if investments were liquidated to make the
     lump sum withdrawal. The then current Company procedures for determination
     of the market value adjustment will be provided to the Owner on request.

     ASSET ALLOCATION FUND CHARGES

     A Participant Account will be assessed a market value adjustment against
     the fixed interest contract portion of an Asset Allocation Fund for any
     exchange or transfer from such Asset Allocation Fund, when certain
     restrictions are exceeded (said restrictions are more fully set forth in
     the Section entitled "Exchanges and Transfers for Asset Allocation Funds").
     The Company reserves the right to change the percentage of said market
     value adjustment on a quarterly basis.

   
     The section entitled "DESCRIPTION OF THE CONTRACTS - EXCHANGE PRIVILEGE" on
     page 17 of the Prospectus is hereby amended by adding the following
     sentence at the end of the first paragraph:
    

          "Exchanges and transfers from the Asset Allocations are also subject
          to the provisions of the "Exchanges and Transfers for the Asset
          Allocation Funds" set forth below.

   
4.   The section entitled "DESCRIPTION OF THE CONTRACTS" on Page 17 of the
     Prospectus is hereby amended by adding the following section after the
     "EXCHANGE PRIVILEGE" section:
    

     EXCHANGES AND TRANSFERS FOR ASSET ALLOCATION FUNDS

     The Company will permit the Owner or the Participant, if the Plan so
     provides, to exchange or transfer amounts among the Asset Allocation Funds
     as frequently as permitted by the Plan. Exchanges or transfers from another
     investment vehicle to an Asset Allocation Fund are permitted, subject to
     the limits and rules as set by any such other investment provider.

     The following provisions apply to exchanges and transfers from an Asset
     Allocation Fund. Fifty percent (50%) of a Participant Account may be
     exchanged or transferred out of any Asset Allocation Fund per calendar
     year. There will be no charge for such exchange or transfer. In the event
     more than 50% of a Participant Account is exchanged or transferred in a
     calendar year, then such exchange or transfer shall be subject to market
     value adjustment (see "Asset Allocation Fund Charge"). One hundred percent
     (100%) of a Participant Account value in each Asset Allocation Fund can be
     exchanged or transferred over a two year period, free of charge, subject to
     all of the following requirements:

          1)   At least 50% of a Participant Account must be exchanged or
               transferred during the first calendar year. Any exchange or
               transfer exceeding 50% is subject to the charge described in the
               section entitled "Asset Allocation Fund Charges";

   
          2)   Upon such election, no new deferrals or exchanges will be allowed
               into the Asset Allocation Fund until after a Participant's
               Account value reaches zero; and 
    

          3)   100% of the Participant Account must be exchanged or transferred
               in one transaction during the second calendar year.

     In the event the above conditions are not met, the election of this option
     will have been deemed canceled and the Participant Account shall be
     permitted to only transfer 50% of the Participant Account within such
     calendar year without incurring the Asset Allocation Fund charge as
     described above.

   
5.   The section entitled "SUSPENSION AND TERMINATION" on page 17 of the
     Prospectus is hereby amended by adding the following sentence:
    



                                   98 of 101
<PAGE>   64
   

          "Upon such termination by the Owner, payment of Contract Values will
          be subject to any applicable Contingent Deferred Sales Charge and
          Contract Surrender Charge."
    

6.   The Appendix located on page 26 of the Prospectus is hereby amended to
     include the following information:
   
          Each Asset Allocation Fund seeks to maximize total investment return
          (i.e., capital growth and income) subject to its investment
          restrictions and asset allocation policies. Each Fund has been
          constructed as a "fund of funds" which means that it pursues its
          investment objective primarily by allocating its investments among
          other mutual funds (the "Underlying Funds"); some of the Underlying
          Funds will invest primarily in equity securities ("Equity Funds")
          while others will invest primarily in bonds and other fixed income
          securities ("Bond Funds"). The Underlying Funds will include
          portfolios advised by the Asset Allocation Funds' investment adviser,
          Nationwide Financial Services, Inc. ("NFS"), as well as other mutual
          funds which are not affiliated with the Funds advised by NFS. Each of
          the Asset Allocation Funds, except the Nationwide Asset Allocation --
          Aggressive Fund will also invest in a fixed interest contract issued
          by the Company (the "Nationwide Contract").

<TABLE>
          <S>                                    <C>
          Nationwide Asset Allocation -- Aggressive Fund    Seeks to provide growth of capital. It
                                                            will invest in Equity Funds. It is      
                                                            generally appropriate for investors     
                                                            looking for high returns over an        
                                                            investment time horizon of at least 15  
                                                            years and having a higher tolerance for 
                                                            market fluctuations.                    

          Nationwide Asset Allocation -- Moderately         Seeks to provide growth of capital. It    
                 Aggressive Fund                            will invest primarily in Equity Funds,     
                                                            but the Fund will attempt to reduce its  
                                                            volatility by also investing in the      
                                                            Nationwide Contract and Bond Funds. It is
                                                            generally appropriate for moderate       
                                                            investors looking for high returns over  
                                                            an investment horizon of at least 15     
                                                            years or for more aggressive investors   
                                                            over an investment horizon of 10 to 15   
                                                            years.                                   

          Nationwide Asset Allocation -- Moderate Fund      Seeks growth of capital and income. It
                                                            will also invest primarily in Equity         
                                                            Funds, but will invest a significant         
                                                            percentage of its assets in the              
                                                            Nationwide Contract and Bond Funds. It is    
                                                            appropriate for moderate investors           
                                                            seeking moderate returns over an             
                                                            investment time horizon of between 10 and    
                                                            15 years, as well as more conservative       
                                                            investors over an investment time horizon    
                                                            of over 15 years and more aggressive         
                                                            investors over an investment time horizon    
                                                            of 5 to 10 years.                            

          Nationwide Asset Allocation -- Moderately         Seeks income and, secondarily, long term   
                 Conservative Fund                          growth of capital. It will generally       
                                                            invest half of its assets in Equity funds  
                                                            with the remainder in the Nationwide       
                                                            Contract and Bond Funds. It is             
                                                            appropriate for moderate investors         
                                                            seeking lower fluctuations in returns      
                                                            combined with some of the upside           
                                                            potential of equity investments over an    
                                                            investment time horizon of between five    
                                                            and 10 years, as well as more conservative 
                                                            investors over                             
                                                 
</TABLE>
    

                                        99 of 101
<PAGE>   65
   

<TABLE>
          <S>                                               <C>                                      
                                                            an investment time horizon of between 10 
                                                            and 15 years and more aggressive         
                                                            investors over an investment time horizon
                                                            of less than 5 years.                    

          Nationwide Asset Allocation -- Conservative Fund  Seeks income and secondarily, long term
                                                            growth of capital. It will invest           
                                                            primarily in a fixed income combination     
                                                            of the Nationwide Contract and the Bond     
                                                            Funds, with a smaller investment in         
                                                            Equity Funds. It is appropriate for         
                                                            investors seeking lower fluctuations in     
                                                            returns over an investment time horizon     
                                                            of less than five years, as well as more    
                                                            conservative investors with an investment   
                                                            time horizon of between five and 10         
                                                            years.                                      
</TABLE>
    



                                        100 of 101
<PAGE>   66


                                   SIGNATURES

   
         As required by the Securities Act of 1933 and the Investment Company
Act of 1940, the Registrant, NACo VARIABLE ACCOUNT certifies that it meets the
requirements of Securities Act Rule 485(b) for effectiveness of the
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 3rd day
of September, 1996.
    

                                    NACo VARIABLE ACCOUNT
                                    -------------------------------------
                                    (Registrant)
                                    NATIONWIDE LIFE INSURANCE COMPANY
                                    -------------------------------------
                                    (Depositor)


   
                                    By /s/ W. SIDNEY DRUEN
                                    -------------------------------------
                                    W. Sidney Druen,
                                    Senior Vice President and
                                    General Counsel and Assistant Secretary

         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 3rd day of September, 1996.
    

<TABLE>
<CAPTION>
              SIGNATURE                                    TITLE
<S>                                         <C>                                  <C>
LEWIS J. ALPHIN                                          Director
- ------------------------------------------
Lewis J. Alphin

KEITH W. ECKEL                                           Director
- -----------------------------------------
Keith W. Eckel

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

FRED C. FINNEY                                           Director
- ------------------------------------------
Fred C. Finney

CHARLES L. FUELLGRAF, JR.                                Director
- ------------------------------------------
Charles L. Fuellgraf, Jr.

JOSEPH J. GASPER                                President/Chief Operating Officer and Director
- ------------------------------------------
Joseph J. Gasper

HENRY S. HOLLOWAY                                    Chairman of the Board and Director
- ------------------------------------------
Henry S. Holloway
                                                                                                    
D. RICHARD MCFERSON                      Chairman and Chief Executive Officer - Nationwide Insurance
- -----------------------------------------                  Enterprise and Director                  
D. Richard McFerson

DAVID O. MILLER                                          Director
- ------------------------------------------
David O. Miller

C. RAY NOECKER                                           Director
- ------------------------------------------
C. Ray Noecker

   
ROBERT A. OAKLEY                               Executive Vice President-Chief Financial Officer
- ------------------------------------------
Robert A. Oakley

JAMES F. PATTERSON                                       Director                        By /s/ W. SIDNEY DRUEN
- ------------------------------------------                                       ------------------------------------------
James F. Patterson                                                                           W. Sidney Druen
                                                                                             Attorney-in-Fact
ARDEN L. SHISLER                                         Director                            
- ------------------------------------------
Arden L. Shisler
    

ROBERT L. STEWART                                        Director
- ------------------------------------------
Robert L. Stewart
                                                         Director
NANCY C. THOMAS
- ------------------------------------------
Nancy C. Thomas

HAROLD W. WEIHL                                          Director
- ------------------------------------------
Harold W. Weihl
</TABLE>


                                  101 of 101
<PAGE>   67

                              POWER OF ATTORNEY


        KNOW ALL MEN BY THESE PRESENTS, that each of the undersigned as
directors and/or officers of NATIONWIDE LIFE INSURANCE COMPANY, an Ohio
corporation, which has filed or will file with the Securities and Exchange
Commission under the provisions of the Securities Act of 1993, as amended,
various Registration Statements and amendments thereto for the registration
under said Act of Individual Deferred Variable Annuity Contracts in connection
with the MFS Variable Account, Nationwide Variable Account, Nationwide Variable
Account-II, Nationwide Variable Account-3, Nationwide Variable Account-4, 
Nationwide Variable Account-5, Nationwide Variable Account-6, Nationwide 
Fidelity Advisor Variable Account, Nationwide Multi-Flex Variable Account and 
Nationwide Variable Account-8; and the registration of fixed interest rate
options subject to a market value adjustment offered under some or all of the
aforementioned individual Variable Annuity Contracts in connection with the
Nationwide Multiple Maturity Separate Account, and the registration of Group
Flexible fund Retirement Contracts in connection with the Nationwide DC
Variable Account, Nationwide DCVA III, and the NACo Variable Account; and the
registration of Group Common Stock Variable Annuity Contracts in connection
with Separate Account No. 1; and the registration of variable life insurance
policies in connection with the Nationwide VLI Separate Account, Nationwide 
VLI Separate Account-2, Nationwide VLI Separate Account-3 of Nationwide Life
Insurance Company, hereby constitutes and appoints D. Richard McFerson, Joseph
J. Gasper, Gordon E. McCutchan, W. Sidney Druen, and Joseph P. Rath, and each
of them with power to act without the others, his/her attorney, with full power
of substitution and resubstitution, for and in his/her name, place and stead,
in any and all capacities, to approve, and sign such Registration Statements
and any and all amendments thereto, with power to affix the corporate seal of
said corporation thereto and to attest said seal and to file the same, with all
exhibits thereto and other documents in connection therewith, with the
Securities and Exchange Commission, hereby granting unto said attorneys, and
each of them, full power and authority to do and perform all and every act and
thing requisite to all intents and purposes as he/she might or could do in
person, hereby ratifying and confirming that which said attorneys, or any of
them, may lawfully do or cause to be done by virtue hereof.  This instrument
may be executed in one or more counterparts.

        IN WITNESS WHEREOF, the undersigned have herewith set their names and
seals as of this 4th day of April, 1996.

/s/ Lewis J. Alphin                    /s/ David O. Miller                  
- -------------------------------------  -------------------------------------
Lewis J. Alphin, Director              David O. Miller, Director            
                                                                            
/s/ Keith W. Eckel                     /s/ C. Ray Noecker                   
- -------------------------------------  -------------------------------------
Keith W. Eckel, Director               C. Ray Noecker, Director             
                                                                            
/s/ Willard P. Engel                   /s/ Robert A. Oakley                 
- -------------------------------------  -------------------------------------
Willard P. Engel, Director             Robert A. Oakley, Executive Vice     
                                       President and Chief Financial Officer
/s/ Fred C. Finney                                                          
- -------------------------------------  /s/ James F. Patterson                
Fred C. Finney, Director               -------------------------------------
                                       James F. Patterson, Director          
/s/ Charles L. Fuellgraf                                                    
- -------------------------------------  /s/ Arden L. Shisler                 
Charles L. Fuellgraf, Director         -------------------------------------
                                       Arden L. Shisler, Director           
/s/ Joseph J. Gasper                                                        
- -------------------------------------  /s/ Robert L. Stewart                
Joseph J. Gasper, President and Chief  -------------------------------------
Operating Officer and Director         Robert L. Stewart, Director          
                                                                            
/s/ Henry S. Holloway                  /s/ Nancy C. Thomas                 
- -------------------------------------  -------------------------------------
Henry S. Holloway, Chairman of the     Nancy C. Thomas, Director            
Board, Director                                                             
                                       /s/ Harold W. Weihl                  
/s/ D. Richard McFerson                -------------------------------------
- -------------------------------------  Harold W. Weihl, Director            
D. Richard McFerson, Chairman and
Chief Executive Officer-Nationwide
Insurance Enterprise and Director




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