NATIONWIDE DC VARIABLE ACCOUNT
485BPOS, 1995-04-26
Previous: NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORP /DC/, 424B3, 1995-04-26
Next: NATIONWIDE LIFE INSURANCE CO SEPARATE ACCOUNT NO 1, 485BPOS, 1995-04-26



<PAGE>   1





             As filed with the Securities and Exchange Commission.
                                               '33 Act Registration No.2-51911
                                              '40 Act Registration No.811-2804

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



                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D. C. 20549
                                    FORM N-4

                  REGISTRATION STATEMENT UNDER THE SECURITIES
                                  ACT OF 1933

                          
                         Post-Effective Amendment No. 35                    /x/
                                          
                                      and

                        REGISTRATION STATEMENT UNDER THE
                         INVESTMENT COMPANY ACT OF 1940
                                
                                   
                                Amendment No. 36
                            
                        
                        NATIONWIDE DC 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
     ------------

           X       on May 1, 1995, pursuant of paragraph (b) of Rule 485
     ------------

                   60 days after filing pursuant to paragraph (a)(i) of Rule 485
     ------------

                   on (date), pursuant to paragraph (a)(i) of Rule 485
     -------------

                   75 days after filing pursuant to paragraph (a)(ii) of Rule 
     ------------- 485

                   on (date), pursuant to paragraph (a)(ii) of Rule 485
     -------------
                                    

    
Registrant has registered an indefinite number of securities by a prior
registration statement in accordance with Rule 24f-2 under the Investment
Company Act of 1940.  Pursuant to Paragraph (a)(3) thereof, a
non-refundable fee in the amount of $500 has been paid to the Commission.
Registrant filed its Rule 24f-2 Notice for the fiscal year ended December
31, 1994, on February 23, 1995.
    

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


                                   1 of 125
<PAGE>   2
                         NATIONWIDE DC VARIABLE ACCOUNT
                    REFERENCE TO ITEMS REQUIRED BY FORM N-4

<TABLE>
<CAPTION>
N-4 ITEM                                                                                     PAGE
<S>     <C>                                                                                  <C>
Part A  INFORMATION REQUIRED IN A PROSPECTUS                                               
 Item    1.    Cover page . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      3
 Item    2.    Definitions  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      4
 Item    3.    Synopsis or Highlights . . . . . . . . . . . . . . . . . . . . . . . . . .     15
 Item    4.    Condensed Financial Information  . . . . . . . . . . . . . . . . . . . . .     16
 Item    5.    General Description of Registrant, Depositor, and Portfolio Companies  . .     24
 Item    6.    Deductions and Expenses  . . . . . . . . . . . . . . . . . . . . . . . . .     25
 Item    7.    General Description of Variable Annuity Contracts  . . . . . . . . . . . .     27
 Item    8.    Annuity Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     32
 Item    9.    Death Benefit  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     33
 Item   10.    Purchases and Contract Value . . . . . . . . . . . . . . . . . . . . . . .     29
 Item   11.    Redemptions  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     31
 Item   12.    Taxes  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     38
 Item   13.    Legal Proceedings  . . . . . . . . . . . . . . . . . . . . . . . . . . . .     39
 Item   14.    Table of Contents of the Statement of Additional Information . . . . . . .     39

Part B  INFORMATION REQUIRED IN A STATEMENT OF ADDITIONAL INFORMATION
 Item   15.    Cover Page . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     47
 Item   16.    Table of Contents  . . . . . . . . . . . . . . . . . . . . . . . . . . . .     47
 Item   17.    General Information and History  . . . . . . . . . . . . . . . . . . . . .     47
 Item   18.    Services . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     47
 Item   19.    Purchase of Securities Being Offered . . . . . . . . . . . . . . . . . . .     48
 Item   20.    Underwriters . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     48
 Item   21.    Calculation of Performance . . . . . . . . . . . . . . . . . . . . . . . .     48
 Item   22.    Annuity Payments . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     53
 Item   23.    Financial Statements . . . . . . . . . . . . . . . . . . . . . . . . . . .     54

Part C  OTHER INFORMATION
 Item   24.    Financial Statements and Exhibits  . . . . . . . . . . . . . . . . . . . .     92
 Item   25.    Directors and Officers of the Depositor  . . . . . . . . . . . . . . . . .     94
 Item   26.    Persons Controlled by or Under Common Control with the Depositor or
               Registrant . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     96
 Item   27.    Number of Contract Owners  . . . . . . . . . . . . . . . . . . . . . . . .    106
 Item   28.    Indemnification  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    106
 Item   29.    Principal Underwriters . . . . . . . . . . . . . . . . . . . . . . . . . .    106
 Item   30.    Location of Accounts and Records . . . . . . . . . . . . . . . . . . . . .    109
 Item   31.    Management Services  . . . . . . . . . . . . . . . . . . . . . . . . . . .    109
 Item   32.    Undertakings . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    109
</TABLE>





                                    2 OF 125
<PAGE>   3
                       NATIONWIDE LIFE INSURANCE COMPANY

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

                    GROUP FLEXIBLE FUND RETIREMENT CONTRACTS
                ISSUED BY THE NATIONWIDE DC 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 supplemental deferred compensation plans for employees of
tax exempt entities. Such Plans will generally qualify for favorable tax
treatment under Sections 401, 403(b) or 457 of the Internal Revenue Code
("Code"), but may also include other nonqualified deferred compensation
plans. Contracts will be issued only to fund deferred compensation plans to
employers who are exempt from taxation. The employees 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. The assets of Code Section 457 Plans are part of the
general assets of the Owner, subject to the claims of the Owner's
creditors. The Participants in such Plans have a contractual claim against
the Owner for the benefits promised by such Plans.
    

   
     Purchase Payments are allocated to the Nationwide DC Variable Account
(the "DCVA"). The DCVA is a unit investment trust with 44 Series 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 Series will be invested
in the specified management investment company. (See Appendix of
Participating Funds).
    

   
     This Prospectus provides you with the basic information you should
know about the Group Flexible Fund Retirement Contracts issued by the
Nationwide DC Variable Account before investing. You should read it and
keep it for future reference. A Statement of Additional Information dated
May 1, 1995 containing further information about the Contracts and the DCVA
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 MAY 1, 1995, IS INCORPORATED
HEREIN BY REFERENCE. THE TABLE OF CONTENTS FOR THE STATEMENT OF ADDITIONAL
INFORMATION APPEARS ON PAGE 37 OF THIS PROSPECTUS.
    


   
                  THE DATE OF THIS PROSPECTUS IS MAY 1, 1995.
    



                                       1


                                    3 of 125
<PAGE>   4
                               GLOSSARY OF TERMS

   
ACCUMULATION UNIT--This is a  statistical index measuring the net investment
results of each Series of the DCVA.  It is the unit of measurement used to
determine the value of a Contract and each Participant Account.

    
   

ACTUARIAL RISK FEE--The Actuarial Risk Fee is the charge made for mortality and
expense risk and administration of the DCVA.  It is computed on a daily basis
and is equal to an annual rate of .95% of the daily net asset value of the
DCVA.

ADMINISTRATIVE CHARGE--The maximum Administrative Charge is $15 per Participant
per year to reimburse the Company for certain administrative expenses relating
to the maintenance of individual Participant records and the mailing of
periodic statements to Participants.

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

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

COMPANY-- Nationwide Life Insurance Company.

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


    
   
CONTRACT--This is 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 in the Contract.

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

CONTRACT ANNIVERSARY--An anniversary of the Contract Date.

   
FUND--This is the registered management investment company, specified in the
Contract application, in which the assets of a Series of the DCVA will be
invested.
    

   
GENERAL ACCOUNT--This is an account comprised of all assets of the Company
other than those in any segregated asset account.
    

GROUP FIXED CONTRACT--The Company's Group Fixed Fund Retirement Contract or
Group Fixed Tax Deferred Annuity Contract.

   
NATIONWIDE DC VARIABLE ACCOUNT (DCVA)--This is 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.
    

   
OPTIONAL RETIREMENT INCOME FORMS--This is the method for making annuity
payments. Several forms are available under the Contract.
    



                                       2


                                    4 of 125
<PAGE>   5
   
OWNER--This is the employer or other entity to which the Contract is issued.
    

   
PARTICIPANT--This is 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.
    

   
PARTICIPANT ACCOUNT--This is an account established by the Company for each
Participant in which all financial transactions occurring with respect to a
Participant, under this Contract, other than the purchase and payment of an
annuity made from the Company's General Account, 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.
    

   
PARTICIPANT ANNIVERSARY--This is 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--This is a retirement plan which receives favorable tax treatment
under the provisions of the Code. The Plan document is referred to in the
Contract as the Plan. The assets of any Plan established pursuant to Code
Section 457 are part of the general assets of the Owner, and are subject to
the claims of the Owner's creditors. The Participants in such Plans have a
contractual claim against the Owner for the benefits promised by the Plan.
    

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

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

   
SERIES--These are sub-accounts of the DCVA, to which specific Fund shares
are allocated and for which Accumulation Units are separately maintained.
    

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

   
VALUATION PERIOD--This is 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 125
<PAGE>   6
                          SUMMARY OF CONTRACT EXPENSES

   
<TABLE>
<S>                                                                                            <C>
PARTICIPANT TRANSACTION EXPENSES
    Maximum Deferred Sales Load(1)    . . . . . . . . . . . . . . . . . . . . . . . . . . .      5   %
                                                                                              ------- 
    (as a percentage of purchase payments)

ANNUAL CONTRACT FEE(2)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    $15
                                                                                             --------

SEPARATE ACCOUNT ANNUAL EXPENSES
(as a percentage of average account value)
    Mortality and Expense Risk Fees   . . . . . . . . . . . . . . . . . . . . . . . . . . .    0.50  %
                                                                                             -------- 
    Administration Charge   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    0.45  %
                                                                                             -------- 
    Total Separate Account Annual Expenses    . . . . . . . . . . . . . . . . . . . . . . .    0.95  %
                                                                                             -------- 
</TABLE>
    

FUND ANNUAL EXPENSES(3)
(as a percentage of Fund average net assets)

   
<TABLE>
<CAPTION>
                                       ---------------------------------------------------------
                                       Management Fees   Other Expenses           Total  Fund
                                                                                 Annual Expenses
- ------------------------------------------------------------------------------------------------
<S>                                        <C>                 <C>                     <C>
AIM Constellation Fund - Institutional
  Class                                     .62                .07                      .69
- ------------------------------------------------------------------------------------------------
AIM Weingarten Fund - Institutional
  Class                                     .61                .04                      .65
- ------------------------------------------------------------------------------------------------
The Bond Fund of America(SM), Inc.(4)       .37                .32                      .69
- ------------------------------------------------------------------------------------------------
Delaware Group Decatur Fund, Inc.-          .49                .21                      .70
  Decatur Income Fund
- ------------------------------------------------------------------------------------------------
Dreyfus Cash Management                     .20                .00                      .20
- ------------------------------------------------------------------------------------------------
The Dreyfus Third Century Fund, Inc.        .75                .42                     1.17
- ------------------------------------------------------------------------------------------------
The Evergreen Total Return Fund            1.00                .18                     1.18
- ------------------------------------------------------------------------------------------------
Federated  GNMA  Trust-Institutional        .40                .20                      .60
  Shares
- ------------------------------------------------------------------------------------------------
Federated Intermediate Government Trust -   .40                .14                      .54
  Institutional Shares
- ------------------------------------------------------------------------------------------------
Fidelity Asset Manager(TM)                  .72                .32                     1.04
- ------------------------------------------------------------------------------------------------
Fidelity Capital & Income Fund              .71                .26                      .97
- ------------------------------------------------------------------------------------------------
Fidelity Contrafund                         .70                .30                     1.00
- ------------------------------------------------------------------------------------------------
Fidelity Equity-Income Fund                 .44                .25                      .69
- ------------------------------------------------------------------------------------------------
Fidelity Growth & Income Portfolio          .52                .30                      .82
- ------------------------------------------------------------------------------------------------
Fidelity Magellan(R) Fund                   .76                .23                      .99
- ------------------------------------------------------------------------------------------------
</TABLE>
    

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

(2) The Annual Contract Fee, if applicable, will also be assessed on the date
    that amounts held with respect to a Participant are fully withdrawn from
    the Contract.  (See "Administrative Charge".)

   
(3) The Fund expenses shown above are assessed at the underlying Fund level and
    are not direct charges against DCVA assets or reductions from Contract
    values.  These Fund expenses are taken into consideration in computing each
    Fund's net asset value, which is the share price used to calculate the
    DCVA's unit value.  There are no front-end load fees (sales charges) at the
    underlying Fund level.
    

   
(4) A 12b-1 fee is included in the calculation of "Other Expenses".
    

                                                        (Continued on next page)



                                       4


                                    6 of 125
<PAGE>   7
                       FUND ANNUAL EXPENSES(1)--CONTINUED
 
 
 
 
   
<TABLE>
<CAPTION>                                         ----------------------------------------------------
                                                  Management Fees     Other              Total  Fund
                                                                     Expenses          Annual Expenses
- ------------------------------------------------------------------------------------------------------
<S>                                                     <C>             <C>                   <C>
Fidelity OTC Portfolio                                  .50             .38                    .88
- ------------------------------------------------------------------------------------------------------
Fidelity Puritan Fund                                   .53             .26                    .79
- ------------------------------------------------------------------------------------------------------
The Growth Fund of America(R) , Inc.(2)                 .39             .39                    .78
- ------------------------------------------------------------------------------------------------------
The Income Fund of America(R) , Inc.(2)                 .32             .31                    .63
- ------------------------------------------------------------------------------------------------------
INVESCO Industrial Income Fund, Inc.(2)                 .49             .43                    .92
- ------------------------------------------------------------------------------------------------------
Janus Fund                                              .66             .25                    .91
- ------------------------------------------------------------------------------------------------------
Janus Twenty Fund                                       .67             .35                   1.02
- ------------------------------------------------------------------------------------------------------
MAS Funds Fixed Income Portfolio                        .38             .12                    .50
- ------------------------------------------------------------------------------------------------------
Massachusetts Investors Growth Stock Fund -             .31             .41                    .82
  Class A(2)
- ------------------------------------------------------------------------------------------------------
MFS(R)  Growth Opportunities Fund - Class A(2)          .43             .42                    .85
- ------------------------------------------------------------------------------------------------------
MFS(R) High Income Fund - Class A(2)                    .45             .54                    .99
- ------------------------------------------------------------------------------------------------------
Nationwide(R) Bond Fund                                 .50             .21                    .71
- ------------------------------------------------------------------------------------------------------
Nationwide(R) Fund                                      .50             .13                    .63
- ------------------------------------------------------------------------------------------------------
</TABLE>
    

   
(1) The Fund expenses shown above are assessed at the underlying Fund
    level and are not direct charges against DCVA assets or reductions
    from Contract values.  These Fund expenses are taken into
    consideration in computing each Fund's net asset value, which is
    the share price used to calculate the DCVA's unit value.  There
    are no front-end load fees (sales charges) at the underlying Fund
    level.
    

   
(2) A 12b-1 fee is included in the calculation of "Other Expenses".
    

                                                       (Continued on next page)




                                       5


                                    7 of 125
<PAGE>   8
                       FUND ANNUAL EXPENSES(1)--CONTINUED



   
<TABLE>
<CAPTION>                              -----------------------------------------------------------
                                       Management Fees    Other Expenses              Total Fund
                                                                                   Annual Expenses
- --------------------------------------------------------------------------------------------------
<S>                                         <C>                <C>                     <C>
Nationwide(R)  Growth Fund                   .50                .18                      .68
- --------------------------------------------------------------------------------------------------
Nationwide(R) Money Market Fund              .45                .20                      .65
- --------------------------------------------------------------------------------------------------
Neuberger & Berman Guardian Fund             .62                .19                      .81
- --------------------------------------------------------------------------------------------------
Neuberger & Berman Manhattan Fund, Inc.      .69                .26                      .95
- --------------------------------------------------------------------------------------------------
New York Venture Fund, Inc.(3)               .63                .24                      .87
- --------------------------------------------------------------------------------------------------
Putnam Investors Fund - Class A(3)           .61                .38                      .99
- --------------------------------------------------------------------------------------------------
Putnam Voyager Fund - Class A(3)             .55                .55                     1.10
- --------------------------------------------------------------------------------------------------
SEI Index Funds - S&P 500 Index              .17                .08                      .25
  Portfolio(2,3)
- --------------------------------------------------------------------------------------------------
Seligman Growth  Fund, Inc. -
  Class A(3)                                 .49                .41                      .90
- --------------------------------------------------------------------------------------------------
Strong Common Stock Fund, Inc.              1.00                .34                     1.34
- --------------------------------------------------------------------------------------------------
T. Rowe Price International Stock
  Fund(R)                                    .69                .27                      .96
- --------------------------------------------------------------------------------------------------
Templeton Foreign Fund(3)                    .63                .51                     1.14
- --------------------------------------------------------------------------------------------------
Templeton Smaller Companies Growth
  Fund, Inc.(3)                              .75                .61                     1.36
- --------------------------------------------------------------------------------------------------
Twentieth Century Growth Investors          1.00                .00                     1.00
- --------------------------------------------------------------------------------------------------
Twentieth Century Select Investors          1.00                .00                     1.00
- --------------------------------------------------------------------------------------------------
Twentieth Century Ultra Investors           1.00                .00                     1.00
- --------------------------------------------------------------------------------------------------
</TABLE>
    


   
(1) The Fund expenses shown above are assessed at the underlying Fund level and
    are not direct charges against DCVA assets or reductions from Contract
    values.  These Fund expenses are taken into consideration in computing each
    Fund's net asset value, which is the share price used to calculate the
    DCVA's unit value.  There are no front-end load fees (sales charges) at the
    underlying Fund level.
    

   
(2) The Manager and Administrator have voluntarily waived their fees to
    limit new operating expenses to no more than .25% of average net assets of
    the Portfolio.  Waivers by both the Manager and Administrator are voluntary
    and may be terminated at any time.
    

   
(3) A 12b-1 fee is included in the calculation of "Other Expenses".
    




                                       6


                                    8 of 125
<PAGE>   9
                                    EXAMPLE

The following chart depicts the dollar amount of expenses that would be
incurred under this Contract assuming a $1000 initial purchase payment and
5% annual return 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>
AIM Constellation Fund - Institutional Class                  58         97          138         253
- ------------------------------------------------------------------------------------------------------
AIM Weingarten Fund - Institutional Class                     58         96          136         249
- ------------------------------------------------------------------------------------------------------
The Bond Fund of America(SM), Inc.                            67         104         143         252
- ------------------------------------------------------------------------------------------------------
Delaware Group Decatur Fund, Inc.--Decatur  Income
  Fund                                                        68         104         144         253
- ------------------------------------------------------------------------------------------------------
Dreyfus Cash Management                                       53         81          112         198
- ------------------------------------------------------------------------------------------------------
The Dreyfus Third Century Fund, Inc.                          72         119         169         305
- ------------------------------------------------------------------------------------------------------
The Evergreen Total Return Fund                               73         120         169         306
- ------------------------------------------------------------------------------------------------------
Federated GNMA Trust-Institutional Shares                     66         101         138         242
- ------------------------------------------------------------------------------------------------------
Federated Intermediate Government Trust--Institutional
  Shares                                                      57         92          130         237
- ------------------------------------------------------------------------------------------------------
Fidelity Asset Manager(TM)                                    71         115         162         291
- ------------------------------------------------------------------------------------------------------
Fidelity Capital & Income Fund                                70         113         158         283
- ------------------------------------------------------------------------------------------------------
Fidelity Contrafund                                           62         107         155         287
- ------------------------------------------------------------------------------------------------------
Fidelity Equity-Income Fund                                   67         104         143         252
- ------------------------------------------------------------------------------------------------------
Fidelity Growth & Income Portfolio                            60         101         145         268
- ------------------------------------------------------------------------------------------------------
Fidelity Magellan(R) Fund                                     71         114         159         285
- ------------------------------------------------------------------------------------------------------
Fidelity OTC Portfolio                                        60         103         149         274
- ------------------------------------------------------------------------------------------------------
Fidelity Puritan Fund                                         60         100         144         264
- ------------------------------------------------------------------------------------------------------
The Growth Fund of America(R), Inc.                           68         107         148         262
- ------------------------------------------------------------------------------------------------------
The Income Fund of America(R), Inc.                           67         102         140         245
- ------------------------------------------------------------------------------------------------------
INVESCO Industrial Income Fund, Inc.                          61         105         151         279
- ------------------------------------------------------------------------------------------------------
Janus Fund                                                    61         104         150         277
- ------------------------------------------------------------------------------------------------------
Janus Twenty Fund                                             62         108         156         289
- ------------------------------------------------------------------------------------------------------
MAS Funds Fixed Income Portfolio                              56         91          128         231
- ------------------------------------------------------------------------------------------------------
Massachusetts Investors Growth Stock Fund - Class A           68         105         145         256
- ------------------------------------------------------------------------------------------------------
MFS(R) Growth Opportunities Fund - Class A                    69         109         152         270
- ------------------------------------------------------------------------------------------------------
</TABLE>
    

                                                        (Continued on next page)




                                       7


                                    9 of 125
<PAGE>   10
                               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 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>
MFS(R) High Income Fund - Class A                            71         114         159         285
- -----------------------------------------------------------------------------------------------------
Nationwide(R) Bond Fund                                      68         105         144         254
- -----------------------------------------------------------------------------------------------------
Nationwide(R) Fund                                           67         102         140         245
- -----------------------------------------------------------------------------------------------------
Nationwide(R) Growth Fund                                    67         104         142         251
- -----------------------------------------------------------------------------------------------------
Nationwide(R) Money Market Fund                              67         103         141         248
- -----------------------------------------------------------------------------------------------------
Neuberger & Berman Guardian Fund                             60         101         145         267
- -----------------------------------------------------------------------------------------------------
Neuberger & Berman Manhattan Fund, Inc.                      70         112         157         281
- -----------------------------------------------------------------------------------------------------
New York Venture Fund, Inc.                                  69         110         153         272
- -----------------------------------------------------------------------------------------------------
Putnam Investors Fund - Class A                              71         114         159         285
- -----------------------------------------------------------------------------------------------------
Putnam Voyager Fund - Class A                                72         117         165         297
- -----------------------------------------------------------------------------------------------------
SEI Index Funds--S&P 500 Index Portfolio                     63          90         119         202
- -----------------------------------------------------------------------------------------------------
Seligman Growth Fund, Inc. - Class A                         70         111         154         275
- -----------------------------------------------------------------------------------------------------
Strong Common Stock Fund, Inc.                               74         125         178         323
- -----------------------------------------------------------------------------------------------------
T. Rowe Price International Stock Fund(R)                    70         113         158         282
- -----------------------------------------------------------------------------------------------------
Templeton Foreign Fund                                       63         111         162         302
- -----------------------------------------------------------------------------------------------------
Templeton Smaller Companies Growth Fund                      66         118         174         325
- -----------------------------------------------------------------------------------------------------
Twentieth Century Growth Investors                           71         114         160         286
- -----------------------------------------------------------------------------------------------------
Twentieth Century Select Investors                           71         114         160         286
- -----------------------------------------------------------------------------------------------------
Twentieth Century Ultra Investors                            71         114         160         286
- -----------------------------------------------------------------------------------------------------
</TABLE>
    

                                                        (Continued on next page)




                                       8


                                   10 of 125
<PAGE>   11
                               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
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>
AIM Constellation Fund - Institutional Class                18          57          98         213
- ----------------------------------------------------------------------------------------------------
AIM Weingarten Fund - Institutional Class                   18          56          96         209
- ----------------------------------------------------------------------------------------------------
The Bond Fund of America(SM), Inc.                          17          54          93         202
- ----------------------------------------------------------------------------------------------------
Delaware Group Decatur Fund, Inc.--Decatur Income
  Fund                                                      18          54          94         203
- ----------------------------------------------------------------------------------------------------
Dreyfus Cash Management                                     13          41          72         158
- ----------------------------------------------------------------------------------------------------
The Dreyfus Third Century Fund, Inc.                        22          69         119         255
- ----------------------------------------------------------------------------------------------------
The Evergreen Total Return Fund                             23          70         119         256
- ----------------------------------------------------------------------------------------------------
Federated GNMA Trust-Institutional Shares                   16          51          88         192
- ----------------------------------------------------------------------------------------------------
Federated Intermediate Government Trust--
  Institutional Shares                                      17          52          90         197
- ----------------------------------------------------------------------------------------------------
Fidelity Asset Manager(TM)                                  21          65         112         241
- ----------------------------------------------------------------------------------------------------
Fidelity Capital & Income Fund                              20          63         108         233
- ----------------------------------------------------------------------------------------------------
Fidelity Contrafund                                         22          67         115         247
- ----------------------------------------------------------------------------------------------------
Fidelity Equity-Income Fund                                 17          54          93         202
- ----------------------------------------------------------------------------------------------------
Fidelity Growth & Income Portfolio                          20          61         105         228
- ----------------------------------------------------------------------------------------------------
Fidelity Magellan(R) Fund                                   21          64         109         235
- ----------------------------------------------------------------------------------------------------
Fidelity OTC Portfolio                                      20          63         109         234
- ----------------------------------------------------------------------------------------------------
Fidelity Puritan Fund                                       20          60         104         224
- ----------------------------------------------------------------------------------------------------
The Growth Fund of America(R), Inc.                         18          57          98         212
- ----------------------------------------------------------------------------------------------------
The Income Fund of America(R), Inc.                         17          52          90         195
- ----------------------------------------------------------------------------------------------------
INVESCO Industrial Income Fund, Inc.                        21          65         111         239
- ----------------------------------------------------------------------------------------------------
Janus Fund                                                  21          64         110         237
- ----------------------------------------------------------------------------------------------------
Janus Twenty Fund                                           22          68         116         249
- ----------------------------------------------------------------------------------------------------
MAS Funds Fixed Income Portfolio                            16          51          88         191
- ----------------------------------------------------------------------------------------------------
Massachusetts Investors Growth Stock Fund - Class A         18          55          95         206
- ----------------------------------------------------------------------------------------------------
MFS(R) Growth Opportunities Fund - Class A                  19          59         102         220
- ----------------------------------------------------------------------------------------------------
</TABLE>
    

                                                        (Continued on next page)





                                       9



                                   11 of 125
<PAGE>   12
                               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 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>
MFS(R) High Income Fund - Class A                          21          64          109        235
- ---------------------------------------------------------------------------------------------------
Nationwide(R) Bond Fund                                    18          55          94         204
- ---------------------------------------------------------------------------------------------------
Nationwide(R) Fund                                         17          52          90         195
- ---------------------------------------------------------------------------------------------------
Nationwide(R) Growth Fund                                  17          54          92         201
- ---------------------------------------------------------------------------------------------------
Nationwide(R) Money Market Fund                            17          53          91         198
- ---------------------------------------------------------------------------------------------------
Neuberger & Berman Guardian Fund                           20          61          105        227
- ---------------------------------------------------------------------------------------------------
Neuberger & Berman Manhattan Fund, Inc.                    20          62          107        231
- ---------------------------------------------------------------------------------------------------
New York Venture Fund, Inc.                                19          60          103        222
- ---------------------------------------------------------------------------------------------------
Putnam Investors Fund - Class A                            21          64          109        235
- ---------------------------------------------------------------------------------------------------
Putnam Voyager Fund - Class A                              22          67          115        247
- ---------------------------------------------------------------------------------------------------
SEI Index Funds--S&P 500 Index Portfolio                   13          40          69         152
- ---------------------------------------------------------------------------------------------------
Seligman Growth Fund, Inc. - Class A                       20          61          104        225
- ---------------------------------------------------------------------------------------------------
Strong Common Stock Fund, Inc.                             24          75          128        273
- ---------------------------------------------------------------------------------------------------
T. Rowe Price International Stock Fund(R)                  20          63          108        232
- ---------------------------------------------------------------------------------------------------
Templeton Foreign Fund                                     23          71          122        262
- ---------------------------------------------------------------------------------------------------
Templeton Smaller Companies Growth Fund                    26          78          134        285
- ---------------------------------------------------------------------------------------------------
Twentieth Century Growth Investors                         21          64          110        236
- ---------------------------------------------------------------------------------------------------
Twentieth Century Select Investors                         21          64          110        236
- ---------------------------------------------------------------------------------------------------
Twentieth Century Ultra Investors                          21          64          110        236
- ---------------------------------------------------------------------------------------------------
</TABLE>
    

                                                        (Continued on next page)





                                       10


                                   12 of 125
<PAGE>   13
                               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
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>
AIM Constellation Fund - Institutional Class                18          57          98         213
- ----------------------------------------------------------------------------------------------------
AIM Weingarten Fund - Institutional Class                   18          56          96         209
- ----------------------------------------------------------------------------------------------------
The Bond Fund of America(SM), Inc.                          17          54          93         202
- ----------------------------------------------------------------------------------------------------
Delaware Group Decatur Fund, Inc.--Decatur Income
  Fund                                                      18          54          94         203
- ----------------------------------------------------------------------------------------------------
Dreyfus Cash Management                                     13          41          72         158
- ----------------------------------------------------------------------------------------------------
The Dreyfus Third Century Fund, Inc.                        22          69         119         255
- ----------------------------------------------------------------------------------------------------
The Evergreen Total Return Fund                             23          70         119         256
- ----------------------------------------------------------------------------------------------------
Federated GNMA Trust-Institutional Shares                   16          51          88         192
- ----------------------------------------------------------------------------------------------------
Federated Intermediate Government Trust--
  Institutional Shares                                      17          52          90         197
- ----------------------------------------------------------------------------------------------------
Fidelity Asset Manager(TM)                                  21          65         112         241
- ----------------------------------------------------------------------------------------------------
Fidelity Capital & Income Fund                              20          63         108         233
- ----------------------------------------------------------------------------------------------------
Fidelity Contrafund                                         22          67         115         247
- ----------------------------------------------------------------------------------------------------
Fidelity Equity-Income Fund                                 17          54          93         202
- ----------------------------------------------------------------------------------------------------
Fidelity Growth & Income Portfolio                          20          61         105         228
- ----------------------------------------------------------------------------------------------------
Fidelity Magellan(R) Fund                                   21          64         109         235
- ----------------------------------------------------------------------------------------------------
Fidelity OTC Portfolio                                      20          63         109         234
- ----------------------------------------------------------------------------------------------------
Fidelity Puritan Fund                                       20          60         104         224
- ----------------------------------------------------------------------------------------------------
The Growth Fund of America(R), Inc.                         18          57          98         212
- ----------------------------------------------------------------------------------------------------
The Income Fund of America(R), Inc.                         17          52          90         195
- ----------------------------------------------------------------------------------------------------
INVESCO Industrial Income Fund, Inc.                        21          65         111         239
- ----------------------------------------------------------------------------------------------------
Janus Fund                                                  21          64         110         237
- ----------------------------------------------------------------------------------------------------
Janus Twenty Fund                                           22          68         116         249
- ----------------------------------------------------------------------------------------------------
MAS Funds Fixed Income Portfolio                            16          51          88         191
- ----------------------------------------------------------------------------------------------------
Massachusetts Investors Growth Stock Fund - Class A         18          55          95         206
- ----------------------------------------------------------------------------------------------------
MFS(R) Growth Opportunities Fund - Class A                  19          59         102         220
- ----------------------------------------------------------------------------------------------------
</TABLE>
    

                                                        (Continued on next page)




                                       11


                                   13 of 125
<PAGE>   14
                               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 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>
MFS(R) High Income Fund - Class A                          21          64          109        235
- ---------------------------------------------------------------------------------------------------
Nationwide(R) Bond Fund                                    18          55          94         204
- ---------------------------------------------------------------------------------------------------
Nationwide(R) Fund                                         17          52          90         195
- ---------------------------------------------------------------------------------------------------
Nationwide(R) Growth Fund                                  17          54          92         201
- ---------------------------------------------------------------------------------------------------
Nationwide(R) Money Market Fund                            17          53          91         198
- ---------------------------------------------------------------------------------------------------
Neuberger & Berman Guardian Fund                           20          61          105        227
- ---------------------------------------------------------------------------------------------------
Neuberger & Berman Manhattan Fund, Inc.                    20          62          107        231
- ---------------------------------------------------------------------------------------------------
New York Venture Fund, Inc.                                19          60          103        222
- ---------------------------------------------------------------------------------------------------
Putnam Investors Fund - Class A                            21          64          109        235
- ---------------------------------------------------------------------------------------------------
Putnam Voyager Fund - Class A                              22          67          115        247
- ---------------------------------------------------------------------------------------------------
SEI Index Funds--S&P 500 Index Portfolio                   13          40          69         152
- ---------------------------------------------------------------------------------------------------
Seligman Growth Fund, Inc. - Class A                       20          61          104        225
- ---------------------------------------------------------------------------------------------------
Strong Common Stock Fund, Inc.                             24          75          128        273
- ---------------------------------------------------------------------------------------------------
T. Rowe Price International Stock Fund(R)                  20          63          108        232
- ---------------------------------------------------------------------------------------------------
Templeton Foreign Fund                                     23          71          122        262
- ---------------------------------------------------------------------------------------------------
Templeton Smaller Companies Growth Fund                    26          78          134        285
- ---------------------------------------------------------------------------------------------------
Twentieth Century Growth Investors                         21          64          110        236
- ---------------------------------------------------------------------------------------------------
Twentieth Century Select Investors                         21          64          110        236
- ---------------------------------------------------------------------------------------------------
Twentieth Century Ultra Investors                          21          64          110        236
- ---------------------------------------------------------------------------------------------------
</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 table 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
DCVA as well as the underlying mutual fund investment options. For a more
detailed explanation of these expenses, see "DCVA Charges and Other Deductions".
For more and complete information regarding expenses paid out of the assets of a
particular mutual fund, see the 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").
    





                                       12


                                   14 of 125
<PAGE>   15
                                    SYNOPSIS

   
     The Contracts described in this Prospectus are designed for use in
connection with supplemental deferred compensation plans for employees of
tax exempt entities.  Such Plans generally will qualify for favorable tax
treatment under Section 401, 403(b) or 457 of the Code, but may also
include other nonqualified deferred compensation plans. Contracts will be
issued only to employers who are exempt from taxation to fund deferred
compensation plans. The employees 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 DCVA. The DCVA
is a unit investment trust with 44 Series of unit values, each reflecting
investment results of a different management investment company. Amounts
equivalent to the obligations of the Company under each Series 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, if any part of such Contracts is withdrawn,
the Company will, with certain exceptions, deduct from the Contract Value a
Contingent Deferred Sales Charge equal to not more than 5% of the lesser of
the total of all Purchase Payments made prior to the date of the request
for surrender, or the amount surrendered. This charge, when applicable, is
imposed to permit the Company to recover sales expenses which have been
advanced by the Company. (See "Contingent Deferred Sales Charge".)

   
     An Administrative Charge may be deducted each year from a Participant
Account. (See "Administrative 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 mutual
fund option (See "Premium Taxes".)
    

     A daily deduction is made from the DCVA in an amount equivalent to
0.95% per annum for the Company's contractual promises to accept the
mortality and expense risks and for administration of the DCVA. (See
"Mortality and Expense Risks and Administration".)  In addition, the
investment companies whose shares are purchased by the DCVA 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
DCVA Contingent Deferred Sales Charges, Administrative Charges,
and Actuarial Risk Fees may be changed by the Company after the first
Contract Year. (See "Modification of the Contract".)





                                       13


                                   15 of 125
<PAGE>   16
CONDENSED FINANCIAL INFORMATION

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

NATIONWIDE DC VARIABLE ACCOUNT

   
<TABLE>
<CAPTION>
                       ACCUMULATION          ACCUMULATION           NUMBER OF
                        UNIT VALUE            UNIT VALUE       ACCUMULATION UNITS
                       AT BEGINNING             AT END         OUTSTANDING AT THE
     FUND                OF PERIOD            OF PERIOD         END OF THE PERIOD      YEAR
- --------------------------------------------------------------------------------------------
<S>                      <C>                  <C>                    <C>               <C>
AIM                      1.305850              1.316836              1,607,538         1994
                        --------------------------------------------------------------------
Constellation Fund -     1.120568              1.305850              1,341,351         1993
                        --------------------------------------------------------------------
Institutional Class      1.000000              1.120568                      0         1992
============================================================================================
AIM                      1.044414              1.035886                870,956         1994
                        --------------------------------------------------------------------
Weingarten Fund -        1.034606              1.044414                936,998         1993
                        --------------------------------------------------------------------
Institutional Class      1.000000              1.034606                      0         1992
============================================================================================
The Bond Fund            1.850918              1.741422              7,880,903         1994
                        --------------------------------------------------------------------
of America(SM), Inc.     1.637181              1.850918              8,560,956         1993
                        --------------------------------------------------------------------
                         1.484255              1.637181              6,077,266         1992
                        --------------------------------------------------------------------
                         1.238222              1.484255              5,128,071         1991
                        --------------------------------------------------------------------
                         1.208717              1.238222              5,102,901         1990
                        --------------------------------------------------------------------
                         1.109668              1.208717              3,105,875         1989
                        --------------------------------------------------------------------
                         1.011923              1.109668              1,113,940         1988
                        --------------------------------------------------------------------
                         1.000000              1.011923                173,764         1987
============================================================================================
Delaware Group           1.473401              1.449372                104,006         1994
                        --------------------------------------------------------------------
Decatur Fund,            1.289480              1.473401                281,500         1993
                        --------------------------------------------------------------------
Inc.-Decatur Income      1.196471              1.289480                162,528         1992
                        --------------------------------------------------------------------
Fund                     0.991871              1.196471                106,856         1991
                        --------------------------------------------------------------------
                         1.142606              0.991871                 16,158         1990
                        --------------------------------------------------------------------
                         1.000000              1.142606                      0         1989
============================================================================================
Dreyfus                  1.025704              1.057458              2,324,960         1994
                        --------------------------------------------------------------------
Cash                     1.003770              1.025704                 25,763         1993
                        --------------------------------------------------------------------
Management*              1.000000              1.003770                      0         1992
============================================================================================
The Dreyfus              1.814915              1.663803              6,965,653         1994
                        --------------------------------------------------------------------
Third Century            1.740666              1.814915              8,765,880         1993
                        --------------------------------------------------------------------
Fund, Inc.               1.723855              1.740666              9,137,872         1992
                        --------------------------------------------------------------------
                         1.259983              1.723855              5,165,976         1991
                        --------------------------------------------------------------------
                         1.228377              1.259983              4,118,236         1990
                        --------------------------------------------------------------------
                         1.057519              1.228377              1,659,197         1989
                        --------------------------------------------------------------------
                         0.866121              1.057519                618,691         1988
                        --------------------------------------------------------------------
                         1.000000              0.866121                 63,671         1987
- --------------------------------------------------------------------------------------------
</TABLE>
    

   
* The 7-day yield on the Dreyfus Cash Management fund as of December 31, 1994
  was 4.27%.
    




                                       14


                                   16 of 125
<PAGE>   17
CONDENSED FINANCIAL INFORMATION, Continued

   
<TABLE>
<CAPTION>

                       ACCUMULATION         ACCUMULATION             NUMBER OF
                        UNIT VALUE           UNIT VALUE          ACCUMULATION UNITS
                       AT BEGINNING            AT END            OUTSTANDING AT THE
     FUND               OF PERIOD             OF PERIOD          END OF THE PERIOD      YEAR
- ----------------------------------------------------------------------------------------------
<S>                         <C>                  <C>                 <C>                 <C>
The Evergreen               1.531292             1.419467            4,439,096           1994
                           -------------------------------------------------------------------
Total Return                1.368966             1.531292            7,948,202           1993
                           -------------------------------------------------------------------
Fund                        1.256090             1.368966            6,846,744           1992
                           -------------------------------------------------------------------
                            1.031024             1.256090            7,328,719           1991
                           -------------------------------------------------------------------
                            1.110904             1.031024           13,632,891           1990
                           -------------------------------------------------------------------
                            0.959913             1.110904           10,256,138           1989
                           -------------------------------------------------------------------
                            0.837244             0.959913            5,595,414           1988
                           -------------------------------------------------------------------
                            1.000000             0.837244            2,115,006           1987
==============================================================================================
Federated                   1.119643             1.081229              422,171           1994
                           -------------------------------------------------------------------
GNMA Trust --               1.061001             1.119643              497,960           1993
                           -------------------------------------------------------------------
Institutional Shares        1.000000             1.061001              305,851           1992
==============================================================================================
Federated                   1.020623             0.991595            1,280,899           1994
                           -------------------------------------------------------------------
Intermediate                1.000000             1.020623              696,793           1993

Government Trust --

Institutional Shares
==============================================================================================
Fidelity Asset              1.036089             0.958564            3,916,306           1994
                           -------------------------------------------------------------------
Manager(TM)                 1.000000             1.036089               79,714           1993
==============================================================================================
Fidelity Capital            3.397953             3.210584              561,985           1994
                           -------------------------------------------------------------------
& Income Fund               2.746533             3.397953              925,953           1993
                           -------------------------------------------------------------------
                            2.165417             2.746533            1,032,492           1992
                           -------------------------------------------------------------------
                            1.684020             2.165417            1,471,867           1991
                           -------------------------------------------------------------------
                            1.768220             1.684020            4,160,164           1990
                           -------------------------------------------------------------------
                            1.843890             1.768220            4,943,976           1989
                           -------------------------------------------------------------------
                            1.653959             1.843890            4,248,205           1988
                           -------------------------------------------------------------------
                            1.649063             1.653959            3,210,794           1987
                           -------------------------------------------------------------------
                            1.411482             1.649063            1,810,114           1986
                           -------------------------------------------------------------------
                            1.135137             1.411482              654,426           1985
==============================================================================================
Fidelity                    1.289799             1.263308           40,927,857           1994
                           -------------------------------------------------------------------
Contrafund                  1.072342             1.289799           14,514,807           1993
                           -------------------------------------------------------------------
                            1.000000             1.072342              186,872           1992
- ----------------------------------------------------------------------------------------------
</TABLE>
    




                                       15



                                   17 of 125
<PAGE>   18
CONDENSED FINANCIAL INFORMATION, Continued

   
<TABLE>
<CAPTION>
                       ACCUMULATION          ACCUMULATION           NUMBER OF
                        UNIT VALUE            UNIT VALUE       ACCUMULATION UNITS
                       AT BEGINNING             AT END         OUTSTANDING AT THE
     FUND                OF PERIOD            OF PERIOD         END OF THE PERIOD     YEAR
- --------------------------------------------------------------------------------------------
<S>                      <C>                   <C>                 <C>                <C>
Fidelity                 3.448520              3.424310            34,056,352         1994
                        --------------------------------------------------------------------
Equity-Income            2.869860              3.448520            41,743,016         1993
                        --------------------------------------------------------------------
Fund                     2.526472              2.869860            36,410,831         1992
                        --------------------------------------------------------------------
                         1.971024              2.526472            40,239,204         1991
                        --------------------------------------------------------------------
                         2.314450              1.971024            65,533,870         1990
                        --------------------------------------------------------------------
                         1.968876              2.314450            62,489,636         1989
                        --------------------------------------------------------------------
                         1.622650              1.968876            66,300,418         1988
                        --------------------------------------------------------------------
                         1.665429              1.622650            55,094,558         1987
                        --------------------------------------------------------------------
                         1.436150              1.665429            33,659,577         1986
                        --------------------------------------------------------------------
                         1.159331              1.436150            13,999,157         1985
============================================================================================
Fidelity                 1.239420              1.255568             2,808,994         1994
                        --------------------------------------------------------------------
Growth &                 1.046808              1.239420             1,219,293         1993
                        --------------------------------------------------------------------
Income Portfolio         1.000000              1.046808                85,896         1992
============================================================================================
Fidelity                 1.311856              1.275955            68,044,510         1994
                        --------------------------------------------------------------------
Magellan(R)              1.062405              1.311856            43,203,753         1993
                        --------------------------------------------------------------------
Fund                     1.000000              1.062405            10,591,374         1992
============================================================================================
The Growth               1.857739              1.840658             5,646,915         1994
                        --------------------------------------------------------------------
Fund of                  1.638011              1.857739             5,353,392         1993
                        --------------------------------------------------------------------
America(R), Inc.         1.539692              1.638011             3,840,212         1992
                        --------------------------------------------------------------------
                         1.144684              1.539692             1,551,711         1991
                        --------------------------------------------------------------------
                         1.205372              1.144684               105,320         1990
                        --------------------------------------------------------------------
                         1.000000              1.205372                     0         1989
============================================================================================
The Income               1.533299              1.480756             7,829,528         1994
                        --------------------------------------------------------------------
Fund of                  1.357846              1.533299             7,258,704         1993
                        --------------------------------------------------------------------
America(R), Inc.         1.223786              1.357846             3,016,773         1992
                        --------------------------------------------------------------------
                         0.998504              1.223786               631,336         1991
                        --------------------------------------------------------------------
                         1.000000              0.998504                     0         1990
============================================================================================
INVESCO                  1.208959              1.151056             8,239,738         1994
                        --------------------------------------------------------------------
Industrial               1.045472              1.208959             3,039,640         1993
                        --------------------------------------------------------------------
Income Fund,             1.000000              1.045472                17,289         1992
                                                                                              
Inc.
============================================================================================
Janus Fund               1.077425              1.055481             7,345,306         1994
                        --------------------------------------------------------------------
                         1.000000              1.077425             2,969,768         1993
- --------------------------------------------------------------------------------------------
</TABLE>
    



                                       16
                                     

                                   18 of 125
<PAGE>   19
    CONDENSED FINANCIAL INFORMATION, Continued

   
<TABLE>
<CAPTION>
                       ACCUMULATION         ACCUMULATION           NUMBER OF
                        UNIT VALUE           UNIT VALUE        ACCUMULATION UNITS
                       AT BEGINNING            AT END          OUTSTANDING AT THE
     FUND               OF PERIOD             OF PERIOD        END OF THE PERIOD      YEAR
- -------------------------------------------------------------------------------------------
<S>                      <C>                  <C>                  <C>                <C>
Janus Twenty             1.058801             0.978264                 11,285         1994
                        -------------------------------------------------------------------
Fund                     1.000000             1.058801                      0         1993
===========================================================================================
MAS Funds Fixed          1.000000             0.980782                 31,751         1994
Income Portfolio
===========================================================================================
Massachusetts            7.613442             7.034148                604,020         1994
                        -------------------------------------------------------------------
Investors Growth         6.714892             7.613442                891,831         1993
                        -------------------------------------------------------------------
Stock Fund -             6.368639             6.714892                914,534         1992
                        -------------------------------------------------------------------
Class A                  4.352449             6.368639              1,056,566         1991
                        -------------------------------------------------------------------
                         4.612779             4.352449              1,577,501         1990
                        -------------------------------------------------------------------
                         3.430876             4.612779              1,393,742         1989
                        -------------------------------------------------------------------
                         3.326929             3.430876              2,091,280         1988
                        -------------------------------------------------------------------
                         3.173352             3.326929              2,154,700         1987
                        -------------------------------------------------------------------
                         2.847946             3.173352              2,334,606         1986
                        -------------------------------------------------------------------
                         2.288558             2.847946              2,392,942         1985
===========================================================================================
MFS(R) Growth            4.834037             4.589533              4,635,532         1994
                        -------------------------------------------------------------------
Opportunities            4.200054             4.834037              9,303,110         1993
                        -------------------------------------------------------------------
Fund - Class A           3.936838             4.200054             10,600,796         1992
                        -------------------------------------------------------------------
                         3.246855             3.936838             13,413,614         1991
                        -------------------------------------------------------------------
                         3.427388             3.246855             23,047,089         1990
                        -------------------------------------------------------------------
                         2.692907             3.427388             24,300,466         1989
                        -------------------------------------------------------------------
                         2.493461             2.692907             28,164,998         1988
                        -------------------------------------------------------------------
                         2.421913             2.493461             29,369,357         1987
                        -------------------------------------------------------------------
                         2.312498             2.421913             38,069,020         1986
                        -------------------------------------------------------------------
                         1.849746             2.312498             37,012,777         1985
===========================================================================================
MFS(R) High              4.422563             4.265493                877,250         1994
                        -------------------------------------------------------------------
Income                   3.739642             4.422523              1,068,154         1993
                        -------------------------------------------------------------------
Fund -                   3.225557             3.739642              1,036,507         1992
                        -------------------------------------------------------------------
Class A                  2.186959             3.225557              1,186,991         1991
                        -------------------------------------------------------------------
                         2.651605             2.186959              2,159,639         1990
                        -------------------------------------------------------------------
                         2.731036             2.651605              2,739,257         1989
                        -------------------------------------------------------------------
                         2.453867             2.731036              2,747,679         1988
                        -------------------------------------------------------------------
                         2.470209             2.453867              2,713,471         1987
                        -------------------------------------------------------------------
                         2.248114             2.470209              3,349,170         1986
                        -------------------------------------------------------------------
                         1.838059             2.248114              2,827,530         1985
- -------------------------------------------------------------------------------------------
</TABLE>
    




                                       17


                                   19 of 125
<PAGE>   20
CONDENSED FINANCIAL INFORMATION, Continued

   
<TABLE>
<CAPTION>
                       ACCUMULATION          ACCUMULATION           NUMBER OF
                        UNIT VALUE            UNIT VALUE       ACCUMULATION UNITS
                       AT BEGINNING             AT END         OUTSTANDING AT THE
     FUND                OF PERIOD            OF PERIOD         END OF THE PERIOD     YEAR
- -------------------------------------------------------------------------------------------
<S>                      <C>                   <C>                  <C>               <C>
Nationwide(R)            1.778765              1.619166                51,492         1994
                        -------------------------------------------------------------------
Bond Fund                1.621957              1.778765               148,222         1993
                        -------------------------------------------------------------------
                         1.516560              1.621957               197,350         1992
                        -------------------------------------------------------------------
                         1.309926              1.516560               363,511         1991
                        -------------------------------------------------------------------
                         1.222004              1.309926               420,858         1990
                        -------------------------------------------------------------------
                         1.114209              1.222004               314,062         1989
                        -------------------------------------------------------------------
                         1.039905              1.114209               188,045         1988
                        -------------------------------------------------------------------
                         1.074676              1.039905                28,819         1987
===========================================================================================
Nationwide(R)            9.502760              9.468045             3,036,527         1994
                        -------------------------------------------------------------------
Fund                     8.985447              9.502760             3,690,273         1993
                        -------------------------------------------------------------------
                         8.810680              8.985447             4,218,392         1992
                        -------------------------------------------------------------------
                         6.830443              8.810680             3,906,633         1991
                        -------------------------------------------------------------------
                         6.875188              6.830443             3,792,110         1990
                        -------------------------------------------------------------------
                         5.187286              6.875188             2,756,965         1989
                        -------------------------------------------------------------------
                         4.485232              5.187286             3,174,211         1988
                        -------------------------------------------------------------------
                         4.438511              4.485232             2,879,455         1987
                        -------------------------------------------------------------------
                         3.809764              4.438511             3,446,791         1986
                        -------------------------------------------------------------------
                         2.818948              3.809764             2,977,448         1985
===========================================================================================
Nationwide(R)            2.081399              2.092009             3,759,425         1994
                        -------------------------------------------------------------------
Growth Fund              1.887524              2.081399             5,928,120         1993
                        -------------------------------------------------------------------
                         1.792687              1.887524             5,747,753         1992
                        -------------------------------------------------------------------
                         1.330199              1.792687             5,108,711         1991
                        -------------------------------------------------------------------
                         1.452973              1.330199             7,279,598         1990
                        -------------------------------------------------------------------
                         1.276112              1.452973             4,762,338         1989
                        -------------------------------------------------------------------
                         1.051373              1.276112             1,947,635         1988
                        -------------------------------------------------------------------
                         1.236522              1.051373               352,893         1987
===========================================================================================
Nationwide(R)            2.583387              2.654661            18,028,497         1994
                        -------------------------------------------------------------------
Money Market             2.542721              2.583387            20,122,594         1993
                        -------------------------------------------------------------------
Fund*                    2.487178              2.542721            22,067,362         1992
                        -------------------------------------------------------------------
                         2.377082              2.487178            33,612,374         1991
                        -------------------------------------------------------------------
                         2.224557              2.377082            48,721,235         1990
                        -------------------------------------------------------------------
                         2.062504              2.224557            43,599,432         1989
                        -------------------------------------------------------------------
                         1.944054              2.062504            39,596,561         1988
                        -------------------------------------------------------------------
                         1.848104              1.944054            35,995,910         1987
                        -------------------------------------------------------------------
                         1.754559              1.848104            41,090,565         1986
                        -------------------------------------------------------------------
                         1.640849              1.754559            50,916,086         1985
- -------------------------------------------------------------------------------------------
</TABLE>
    

   
*  The 7-day yield on the Nationwide Money Market Fund as of December 31, 1994,
   was 4.40%.
    



                                       18


                                   20 of 125
<PAGE>   21
CONDENSED FINANCIAL INFORMATION, Continued

   
<TABLE>
<CAPTION>
                       ACCUMULATION           ACCUMULATION          NUMBER OF
                        UNIT VALUE             UNIT VALUE         ACCUMULATION
                       AT BEGINNING              AT END               UNITS
       FUND              OF PERIOD             OF PERIOD         OUTSTANDING AT      YEAR
                                                                      THE
                                                               END OF THE PERIOD
- ------------------------------------------------------------------------------------------
<S>                      <C>                   <C>                <C>              <C>
Neuberger &              1.823796               1.741549             406,054        1994
                        ------------------------------------------------------------------
Berman Manhattan         1.673695               1.823796             317,549        1993
                        ------------------------------------------------------------------
Fund, Inc.               1.434738               1.673695              56,526        1992
                        ------------------------------------------------------------------
                         1.106565               1.434738               7,124        1991
                        ------------------------------------------------------------------
                         1.214940               1.106565                   0        1990
                        ------------------------------------------------------------------
                         1.000000               1.214940                   0        1989
==========================================================================================
New York                 0.994508               0.966146             720,917        1994
                        ------------------------------------------------------------------
Venture                  1.000000               0.994508               5,626        1993

Fund, Inc.
==========================================================================================
Putnam                   8.652501               8.297318           3,674,131        1994
                        ------------------------------------------------------------------
Investors                7.410567               8.652501           4,311,483        1993
                        ------------------------------------------------------------------
Fund -                   6.934213               7.410567           4,294,647        1992
                        ------------------------------------------------------------------
Class A                  5.445269               6.934213           4,745,398        1991
                        ------------------------------------------------------------------
                         5.654203               5.445269           6,112,297        1990
                        ------------------------------------------------------------------
                         4.262206               5.654203           5,893,052        1989
                        ------------------------------------------------------------------
                         4.003173               4.262206           9,986,301        1988
                        ------------------------------------------------------------------
                         3.885972               4.003173          10,268,895        1987
                        ------------------------------------------------------------------
                         3.389459               3.885972          14,447,283        1986
                        ------------------------------------------------------------------
                         2.648354               3.389459          14,193,225        1985
==========================================================================================
Putnam Voyager           1.992379               1.982311          14,803,070        1994
                        ------------------------------------------------------------------
Fund - Class A           1.698751               1.992379          11,820,145        1993
                        ------------------------------------------------------------------
                         1.563079               1.698751           7,640,204        1992
                        ------------------------------------------------------------------
                         1.049811               1.563079           4,622,048        1991
                        ------------------------------------------------------------------
                         1.000000               1.049811             290,518        1990
==========================================================================================
SEI Index                1.792223               1.792835             722,997        1994
                        ------------------------------------------------------------------
Funds - S&P 500          1.647325               1.792223             509,498        1993
                        ------------------------------------------------------------------
Index Portfolio          1.548965               1.647325             257,368        1992
                        ------------------------------------------------------------------
                         1.203412               1.548965             121,485        1991
                        ------------------------------------------------------------------
                         1.254560               1.203412                 509        1990
                        ------------------------------------------------------------------
                         1.000000               1.254560                   0        1989
- ------------------------------------------------------------------------------------------
</TABLE>
    




                                       19


                                   21 of 125
<PAGE>   22
CONDENSED FINANCIAL INFORMATION, Continued
   
<TABLE>
<CAPTION>
                       ACCUMULATION          ACCUMULATION           NUMBER OF
                        UNIT VALUE            UNIT VALUE       ACCUMULATION UNITS
                       AT BEGINNING             AT END         OUTSTANDING AT THE
     FUND                OF PERIOD            OF PERIOD         END OF THE PERIOD     YEAR
- -------------------------------------------------------------------------------------------
<S>                     <C>                   <C>                  <C>               <C>            
Seligman                 7.370495              7.020585               299,685         1994
                        -------------------------------------------------------------------
Growth                   6.989639              7.370495               513,220         1993
                        -------------------------------------------------------------------
Fund, Inc. -             6.340967              6.989639               555,163         1992
                        -------------------------------------------------------------------
Class A                  4.611005              6.340967               685,494         1991
                        -------------------------------------------------------------------
                         4.910683              4.611005               977,515         1990
                        -------------------------------------------------------------------
                         3.714452              4.910683               916,525         1989
                        -------------------------------------------------------------------
                         3.491789              3.714452             1,189,216         1988
                        -------------------------------------------------------------------
                         3.351057              3.491789             1,200,692         1987
                        -------------------------------------------------------------------
                         2.905343              3.351057             1,618,100         1986
                        -------------------------------------------------------------------
                         2.248515              2.905343             1,471,285         1985
===========================================================================================
Strong                   1.017301              1.002820               742,264         1994
                        -------------------------------------------------------------------
Common Stock             1.000000              1.017301                16,364         1993

Fund, Inc.
===========================================================================================
T. Rowe Price            1.454045              1.429428            18,673,315         1994
                        -------------------------------------------------------------------
International            1.047655              1.454045            11,658,962         1993
                        -------------------------------------------------------------------
Stock Fund(R)            1.095728              1.047655             4,370,293         1992
                        -------------------------------------------------------------------
                         0.954695              1.095728             2,239,924         1991
                        -------------------------------------------------------------------
                         1.000000              0.954695               441,232         1990
===========================================================================================
Templeton                1.387073              1.378759            25,358,639         1994
                        -------------------------------------------------------------------
Foreign                  1.023491              1.387073             6,636,629         1993
                        -------------------------------------------------------------------
Fund                     1.000000              1.023491                     0         1992

===========================================================================================
Templeton                1.353616              1.279328               225,110         1994
                        -------------------------------------------------------------------
Smaller Companies        1.036433              1.353616               117,690         1993
                        -------------------------------------------------------------------
Growth Fund, Inc.        1.000000              1.036433                     0         1992
===========================================================================================
Twentieth                3.443124              3.359891            41,134,943         1994
                        -------------------------------------------------------------------
Century Growth           3.350122              3.443124            51,977,134         1993
                        -------------------------------------------------------------------
Investors                3.533694              3.350122            58,356,370         1992
                        -------------------------------------------------------------------
                         2.110582              3.533694            53,923,483         1991
                        -------------------------------------------------------------------
                         2.216085              2.110582            67,311,152         1990
                        -------------------------------------------------------------------
                         1.562983              2.216085            49,896,477         1989
                        -------------------------------------------------------------------
                         1.536055              1.562983            51,598,758         1988
                        -------------------------------------------------------------------
                         1.374167              1.536055            38,777,840         1987
                        -------------------------------------------------------------------
                         1.164500              1.374167            23,661,751         1986
                        -------------------------------------------------------------------
                         0.877637              1.164500            20,125,699         1985
- -------------------------------------------------------------------------------------------
</TABLE>
    




                                       20


                                   22 of 125
<PAGE>   23
CONDENSED FINANCIAL INFORMATION, Continued

<TABLE>
<CAPTION>
                        ACCUMULATION         ACCUMULATION           NUMBER OF
                         UNIT VALUE           UNIT VALUE        ACCUMULATION UNITS
                        AT BEGINNING            AT END          OUTSTANDING AT THE
     FUND                OF PERIOD             OF PERIOD        END OF THE PERIOD      YEAR
- --------------------------------------------------------------------------------------------
<S>                        <C>                  <C>                 <C>                <C>
Twentieth                 1.202996             1.095899                194,231         1994
                         -------------------------------------------------------------------
Century Select            1.059075             1.202996                386,750         1993
                         -------------------------------------------------------------------
Investors                 1.118927             1.059075                383,487         1992
                         -------------------------------------------------------------------
                          1.000000             1.118927                  2,950         1991
============================================================================================
Twentieth                 1.409710             1.345904             88,713,416         1994
                         -------------------------------------------------------------------
Century Ultra             1.168340             1.409710             68,551,255         1993
                         -------------------------------------------------------------------
Investors                 1.164722             1.168340             33,483,411         1992
                         -------------------------------------------------------------------
                          1.000000             1.164722                 11,412         1991
- --------------------------------------------------------------------------------------------
</TABLE>

   
Fidelity OTC Portfolio, Fidelity Puritan Fund, and Neuberger & Berman
Guardian Fund first became available through the DCVA in 1995; therefore,
no 1994 unit value information is available for these funds.
    




                                       21


                                   23 of 125
<PAGE>   24
                       NATIONWIDE LIFE INSURANCE COMPANY

   
     The Company is a stock life insurance company organized under the laws of
the State of Ohio in March, 1929. The Company is a member of the "Nationwide
Insurance Enterprise", with its home office at One Nationwide Plaza, Columbus,
Ohio 43215. The Company 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 DCVA

     The DCVA was established by the Company on July 10, 1974, pursuant to the
provisions of Ohio law.  The DCVA was also 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 DCVA or the Company by the Securities and
Exchange Commission.

     On November 2, 1977, the Company established the Nationwide DC Variable
Account II (the "DCVA-II") as a unit investment trust, for the sole purpose of
maintaining the qualification of the DCVA as a regulated investment company,
under Section 851 of the Code. The Company later determined that the continued
maintenance of the DCVA-II was no longer necessary or desirable to achieve the
tax result of DCVA's prior private letter ruling.

     Effective February 29, 1988, the Company caused the DCVA and the DCVA-II to
be combined into a single segregated asset account of the Company, thereafter
known as the DCVA. Both prior to and after this transaction, the annuity unit
values for a series of DCVA-II were exactly equivalent to an accumulation unit
value for the corresponding series in DCVA.

   
     The net Purchase Payments applied to the DCVA are invested in shares of the
Funds available under the terms of the Contract. The DCVA is divided into 44
Series of Accumulation Units, each of which represents a separate Fund. (See
"Appendix Participating Funds" for a description of the investment objective of
each Fund.)
    

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

VOTING RIGHTS

     The DCVA will be owner of record of all Fund shares purchased by the
respective account until such 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 Funds
held in the DCVA at regular and special meetings of the shareholders of the
Funds in accordance with instructions received from the Owners.  The Company
will mail to each Owner at its last known address all periodic reports and
proxy material of the applicable Fund, and a form with which to give voting
instructions. Any 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.






                                       22


                                   24 of 125
<PAGE>   25
                                PERIODIC REPORTS

     The Company 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
DCVA. Each Participant and Retired Participant will also be informed,
periodically, of the number of Units credited to his account as well as the
total account value.

     The current Prospectus of the DCVA 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.

DCVA CHARGES AND OTHER DEDUCTIONS

CONTINGENT DEFERRED SALES CHARGE

     No deduction for a sales charge is made from the Purchase Payments for
these Contracts. However, the Contingent Deferred Sales Charge, referred to
below, when it is applicable, will be used to cover expenses relating to the
sale of the Contracts, including commissions paid to sales personnel, the
costs of preparation of sales literature, and other promotional activity.
Gross commissions paid on the sale of these Contracts vary depending upon
the contract of the general agent performing the marketing and enrollment
function in connection with a particular Contract.

     If part or all of the Contract Value representing Participant Accounts
that have been established under the Contract and held in the DCVA for less
than 16 years is surrendered, a Contingent Deferred Sales Charge will, when
it is applicable, be made by the Company. This charge will not exceed 5% of
the lesser of (1) the total of all Purchase Payments received on behalf of
the surrendering Participant or the withdrawing Owner prior to the date of
the request for surrender or (2) the amount surrendered. The cumulative sum
of all such charges, per Participant, will never exceed 5% (or such lesser
percentage,if applicable) of the total Purchase Payments made on behalf of
such Participant during the period of up to 16 years prior to the date on
which the surrender is requested.

     When a Contingent Deferred Sales Charge of less than 5% is negotiated
and assessed, the reduced charge will reflect actual variations in
expenses, usually resulting from reduced agent's commissions.

     No Contingent Deferred Sales Charge will be imposed on Contract Value
that is paid under:

       -     any life income payment option;

       -     Designated Period payment options of 5 or more years for a
             Participant who has a minimum of 5 Participant Account Years prior
             to the time the benefit payments are to commence;

       -     a one-sum or periodic payment payable because of a Participant's
             death.

ADMINISTRATIVE CHARGE

     FOR CONTRACTS WITH AN EFFECTIVE DATE ON OR AFTER MAY 1, 1991, THE
COMPANY WILL NOT ASSESS THE FLAT DOLLAR ADMINISTRATIVE CHARGE.  In
addition, for those Contracts with an effective date prior to May 1, 1991,
the Company will eliminate the Administrative Charge at such time as the
Company and the Owner renegotiate the Company's continued participation as
an annuity provider under the Owner's Plan, and the Company issues a new
Contract.

         For Contracts with an effective date that is prior to May 1, 1991,
the Company will make a maximum charge of $15 per Participant per year to
reimburse the Company for certain administrative expenses relating to the
maintenance of individual Participant records and the mailing





                                       23


                                   25 of 125
<PAGE>   26
of periodic statements to Participants.  The Administrative Charges, which are
guaranteed never to increase, are designed only to help the Company offset such
administrative expenses, and such charges will not exceed the Company's actual
administration expenses under the Contracts.

     The Administrative Charge is made by canceling a number of Accumulation
Units on each Participant Anniversary equal in value to the applicable
Administrative Charge.  If a Participant Account includes more than one Series,
the deduction will be allocated among Series on the basis of relative values at
the time the deduction is made.  For those Contracts where the Owner has so
elected, there will be no charge for the transfers among Series.

     The Company will assess an Administrative Charge on the date (other than a
Participant Anniversary) that amounts held in respect of a Participant are fully
withdrawn from the DCVA.  In such case, the amount of the Administrative Charge
will be one-twelfth of the applicable Administrative Charge, multiplied by the
number of whole or partial calendar months which have elapsed between the
Participant Anniversary (or the Participant Effective Date during the first
Participant Account Year) and the date of full withdrawal.

     For those Plans which provide this Contract and certain other investment
options (such as the Company's Group Fixed Fund Retirement Contract), the
Administrative Charge under this Contract may be reduced so that the total of
the Administrative Charge and any similar administrative charges imposed under
other investment options available under the Plan shall not exceed the
Administrative Charge assessed under this Contract. In this event, such charge
will be allocated among Series of the DCVA and amounts held in such other
investment options available under the Plan on the basis of the relative values
of the Participant's Accounts at the time the deduction is made. When an
Administrative Charge of less than $15 is otherwise negotiated and assessed, the
reduced charge will reflect actual variations in administrative expenses
incurred by the Company, usually resulting from an Owner or Plan administrator
assuming certain administrative functions otherwise required to be performed by
the Company.

MORTALITY AND EXPENSE RISKS AND ADMINISTRATION

     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: (i)
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, and (ii) deductions for sales and
Administrative Charges may be insufficient to cover the actual cost of these
items.

     For the Company's contractual promise to accept these risks and for
Administrative Charges of the DCVA, the Contracts provide for the daily
deduction of an Actuarial Risk Fee. (See "Glossary of Terms".) The deduction is
based on the daily value of the applicable DCVA Series, and is equivalent to
0.95% on an annual basis (0.35% for the mortality risk, 0.15% for the expense
risk, and 0.45% for administration of the DCVA.) If this Actuarial Risk Fee is
insufficient to cover the actual cost of the mortality risk, the expense risk,
the administration of the DCVA, or the Administrative Charges, 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.




                                       24


                                   26 of 125
<PAGE>   27
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.  To the best of the
Company's present knowledge, premium taxes currently imposed by certain
states range from 0% to 3.5%. The Company is currently 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
Administrative Charges and 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 of 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 DCVA

   
     The DCVA's total expenses for the fiscal year ended December 31, 1994,
were 0.95% of the average net assets. Deductions from and expenses paid out
of the assets of the Funds are described in each of the Fund's prospectus.
    


                          DESCRIPTION OF THE CONTRACTS

A.   GENERAL

     PURPOSE OF THE CONTRACTS

          The Contracts described in this Prospectus are Group Flexible Fund
     Retirement Contracts designed to fund certain deferred compensation plans
     generally established under either Section 401, 403(b) or 457 of the Code
     (although they may include certain other nonqualified deferred compensation
     plans) for employees of states and their political subdivisions and any
     other organizations exempt from taxation. 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 can 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 preretirement
     years (without the necessity of increased Purchase Payments





                                       25


                                   27 of 125
<PAGE>   28
     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 retired
     lifetime. The Company seeks to accomplish these objectives by applying
     purchase rates contained in the Contract to the amounts accumulated through
     investment in 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.

     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 DCVA for Contingent Deferred Sales Charges, Administrative
     Charges, 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 may modify the Contract
     at any time without consent of the Owner or Participants.  No such
     modification shall be retroactive or affect Retired Participants in any
     manner without their written consent, unless such modification is
     considered necessary by the Company to obtain for Participants the benefit
     of federal or state statutes or regulations or to maintain qualification of
     the Plan.

     EXCHANGE PRIVILEGE

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

   
          The Company will also permit the Participant to utilize the
     Telephone Exchange Privilege, for exchanging amounts among Series, if forms
     are executed by the Owner and Participant agreeing with certain
     restrictions applicable to such privilege. Telephone exchange requests must
     be received by the Company prior to the close of the New York Stock
     Exchange in order to receive that day's closing Series 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), they
     might consider placing the exchange order by mail. The Company will employ
     reasonable procedures to confirm that instructions communicated by
     telephone are genuine.  Such procedures may include any or all of the
     following, or such other procedures as the Company may, from time to time,
     deem reasonable:  requesting identifying information, such as name,
     contract number, Social Security number, and/or personal identification
     number; tape recording all telephone transactions; and providing written
     confirmation thereof to the Participant or Owner 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 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
     Series if


                                      26



                                    28 of 125
<PAGE>   29
     received at the Company's office prior to 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 the Company's Group
     Fixed Fund Retirement Contract, the Owner, or the Participant if the Plan
     so provides, may exchange Accumulation Units between any Series of the
     DCVA and the Group Fixed Fund Retirement Contract. Exchanges from the
     deposit fund to any Series of the DCVA 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 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. Upon termination of the Contract,the
     Company will pay to the Owner the value of the Contract, subject to
     applicable charges, in accordance with the terms of the Contract. (See
     "Redemption of Participant Accounts (Termination)").
    

B.   PARTICIPANT ACCOUNT VALUES

     APPLICATION OF PURCHASE PAYMENTS

          The Company 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 Series in the DCVA 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






                                       27


                                   29 of 125
<PAGE>   30
     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. All such
     additional Purchase Payments 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 Payments 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 Series 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 Participant Account for each Series is determined by
     dividing the net Purchase Payment allocated to that Series for that
     Participant by the value of the Accumulation Unit for that Series next
     computed following receipt 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.

     DCVA ACCUMULATION UNIT VALUE

          The value of an Accumulation Unit for each Series was established
     at $1.00 as of the date Fund shares were available for purchase for that
     Series. The value of Accumulation Units for any Series for any subsequent
     business day is determined by multiplying the value for the preceding
     business day by the Net Investment Factor for that Series for the period
     since that day. A business day is any day on which the New York Stock
     Exchange is open for trading or any other day during which there is a
     sufficient degree of trading of the 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 Series of the
     DCVA. The Company will permit the Owner, or the Participant if the Plan so
     permits, to change the allocation percentages among Series 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 Series 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 Series resulting from Purchase
     Payments made before the change.
    





                                       28


                                    30 of 125
<PAGE>   31
     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 Series of the
     DCVA 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 Series by the current Accumulation Unit Value for that Series in
     respect of the Participant. Each Participant (or the Owner) will be
     advised periodically of the number of Accumulation Units credited to his
     account for each Series, the current Accumulation Unit Values, and the
     total value of his 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 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 Series.  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.

C.   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, after the assessment
     of any applicable Contingent Deferred Sales Charge. 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, less the Contingent Deferred Sales Charge, if any, 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, subject to the Contingent Deferred Sales
     Charge. No partial redemption will directly affect future requirements to
     make Purchase Payments for that Participant nor his retirement date. If
     the Contract is terminated by the Owner, all Participant Accounts in the
     DCVA will be redeemed to the extent permitted by the Plan.

          A request for a partial redemption of a Participant Account
     containing more than one Series of Accumulation Units must specify the
     allocation of the partial redemption among the Series of Accumulation
     Units. However, if no such direction is contained in the request for a
     redemption, the Company may pro-rate the redemption among the applicable
     Series 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, less any applicable Contingent Deferred
     Sales Charge, 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 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.



                                       29


                                   31 of 125
<PAGE>   32
D.   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 DCVA Series 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 DCVA Series 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 date, the
     Contract Owner may by written election to the Company at its home office,
     elect any one of the retirement income options described below. The Plan
     may restrict changes in election of retirement income options. Retirement
     date means the date retirement income commences for a Participant and is
     specified in the Plan.

     ALLOCATION OF RETIREMENT INCOME

          At 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 below, Accumulation
     Units in a Participant's Account of any Series in the DCVA 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.






                                       30


                                    32 of 125
<PAGE>   33
     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 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 is
     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. 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 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 for 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, the payments continue
     at 100% to the designated annuitant.
    

          OTHER FORMS AND BENEFIT PAYMENTS-- With the consent of the Company,
     the amount due on 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.
    






                                       31


                                   33 of 125
<PAGE>   34
     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.

     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 Series for that
     account by the Accumulation Unit value for that Series 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 Series is
     determined by dividing the value of the Accumulation Units of that Series
     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 Series will be
     in such relationship as the monthly payments from each Series have to each
     other.



                                       32


                                   34 of 125
<PAGE>   35
          The annual premium is calculated so that if there are no partial
     redemption's (and therefore no 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 DCVA Series 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 DCVA 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 1/2% rate. 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%. 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 DCVA Series. 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 DCVA Series equals the
     Assumed Investment Rate during periods of stable prices.





                                       33


                                   35 of 125
<PAGE>   36
                              GENERAL INFORMATION

     SUBSTITUTION OF SECURITIES

          If the shares of any Fund should no longer be available for
     investment by the DCVA or, if in the judgment of the Company's management,
     further investment in such Fund shares should become inappropriate in view
     of the purposes of the Contract, the Company may substitute shares of
     another Fund for Fund shares already purchased or to be purchased in the
     future by Purchase Payments under the Contract. No substitution of
     securities in any DCVA Series may 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 Series of the DCVA. A "yield" and "effective
     yield" may be advertised for the Nationwide Money Market Fund Series, the
     Dreyfus Cash Management Fund Series and the Nationwide Separate Account
     Trust Money Market Fund Series. "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 Series units. Yield is an annualized figure, which
     means that it is assumed that the Series 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 Series 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 Fund held in the Series 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 Administrative Charge or 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 DCVA 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 DCVA 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
    




                                       34


                                   36 of 125
<PAGE>   37
     publications such as the Wall Street Journal, Barron's, Columbus Dispatch,
     Investor's Daily, and Standard & Poor's Outlook.  In addition, Variable
     Annuity Research & Data Service (The VARDS Report) is an independent
     rating service that ranks over 500 variable annuity funds based upon
     total return performance.  These rating services and publications rank
     the performance of the Funds against all funds over specified periods and
     against funds in specified categories.  The rankings may or may not
     include the effects of sales or other charges.

          The Company is also ranked and rated by independent financial rating
     services, among which are Moody's, Standard & Poor's and A.M. Best Company.
     The purpose of these ratings is to reflect the financial strength or
     claims-paying ability of the Company.  The ratings are not intended to
     reflect the investment experience or financial strength of the DCVA.
     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 THAN 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 (TTY: 1-800-848-0833).

     DCVA 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 Fund held in the Series
                   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 Fund held in the Series if the
                   "ex-dividend" date occurs during the current Valuation
                   Period, plus or minus

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

     (b) is the net of:

          (1)      the net asset value per share of the Fund held in the Series
                   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.





                                       35


                                   37 of 125
<PAGE>   38
     (c) is a factor representing the daily Actuarial Risk Fee deducted from
         the DCVA.  Such factor is equal to an annual rate of 0.95% of the
         daily net asset value of the DCVA.

          For 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 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

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

     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 DCVA 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 DCVA 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 DCVA 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.


                                      36



                                    38 of 125
<PAGE>   39
          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/her account and maintain the account on
     deposit with the Company notwithstanding the Owner's termination of its
     contractual relationship with the Company. These accounts shall remain
     the exclusive property of the Owner, subject to the claims of its general
     creditors.

   
          All references throughout the prospectus to Optional Retirement
     Income Forms A1, A2, B1 and B2 shall mean Option 1, Option 2, Option 3 and
     Option 4, respectively.  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 the Company, or the DCVA,
     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  . . . . . . . . .   2
Underwriters  . . . . . . . . . . . . . . . . . . . . .   2
Calculation of Performance  . . . . . . . . . . . . . .   2
Annuity Payments  . . . . . . . . . . . . . . . . . . .   7
Financial Statements  . . . . . . . . . . . . . . . . .   8
</TABLE>






                                       37


                                   39 of 125
<PAGE>   40
                                    APPENDIX
                              PARTICIPATING FUNDS
     (THE COMPANY MAY LIMIT THE NUMBER OF FUNDS SELECTED BY THE OWNER, AND
                ALL FUNDS MAY NOT BE AVAILABLE UNDER YOUR PLAN.)

A SUMMARY OF INVESTMENT OBJECTIVES IS CONTAINED IN THE DESCRIPTIONS OF EACH
MUTUAL FUND BELOW.  MORE DETAILED INFORMATION MAY BE FOUND IN THE CURRENT
PROSPECTUS FOR EACH MUTUAL FUND.  SUCH A PROSPECTUS FOR THE MUTUAL FUND OR
FUNDS BEING CONSIDERED SHOULD ACCOMPANY THE PROSPECTUS AND SHOULD BE READ IN
CONJUNCTION HEREWITH.  A COPY OF EACH PROSPECTUS MAY BE OBTAINED WITHOUT CHARGE
FROM NATIONWIDE LIFE INSURANCE COMPANY.

THE FOLLOWING FUNDS ARE AVAILABLE ONLY FOR DEFERRED COMPENSATION CONTRACTS.

AIM WEINGARTEN FUND - INSTITUTIONAL CLASS

     The investment objective of the Fund is to provide growth of capital
through investments primarily in common stocks of leading U.S. companies
considered by management to have strong earnings momentum.

AIM CONSTELLATION FUND - INSTITUTIONAL CLASS

     The investment objective of the Fund is to provide capital appreciation
primarily through investments in common stocks with emphasis on medium-sized
and smaller emerging growth companies.

DREYFUS CASH MANAGEMENT

     The investment objective of the Fund is to provide investor with as high a
level of current income as is consistent with the preservation of capital and
the maintenance of liquidity.

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
meet traditional investment standards, but which also show evidence that they
conduct their business in a manner that contributes to the enhancement of the
quality of life in America.  Current income is secondary to the primary goal.

THE EVERGREEN TOTAL RETURN FUND

     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.

FEDERATED GNMA TRUST-INSTITUTIONAL SHARES

     The investment objective of the Fund is current income.  The Fund pursues
this investment objective by investing primarily in instruments issued or
guaranteed by the Government National Mortgage Association ("GNMA").




                                       38


                                   40 of 125
<PAGE>   41
FEDERATED INTERMEDIATE GOVERNMENT TRUST-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 ASSET MANAGER(TM)

     The investment objective of the Fund is a high total return with reduced
risk over the long term by allocating its assets among domestic and foreign
stocks, bonds, and short-term instruments.

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 GROWTH & INCOME PORTFOLIO

     The investment objective of the Fund is long term capital growth, current
income, and growth of income consistent with reasonable investment risk.

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.
    

   
*  May not yet be available for New York Participants pending approval by the
   New York Insurance Department.
    




                                       39

   
                                   41 of 125
<PAGE>   42
INVESCO INDUSTRIAL INCOME FUND, INC. (FORMERLY "FINANCIAL INDUSTRIAL INCOME
FUND, INC.")

   
     The investment objective of the Fund is to seek the best possible current
income while following sound investment practices by investing in securities
which will provide a relatively high yield and stable return and which, over a
period of years, may also provide capital appreciation.  Capital growth
potential is a secondary factor in the selection of portfolio securities of the
Fund.  The Fund invests in common stocks, as well as convertible bond and
preferred stocks.
    

JANUS FUND

   
     The Janus Fund is a diversified fund that seeks long-term growth of capital
by investing primarily in common stocks of a large number of issuers of any
size.  Janus Capital's fundamental analysis and selection process focuses on
stocks with earnings growth potential that may not be recognized by the market.
Such securities are selected solely for their capital growth potential;
investment income is not a consideration.
    

JANUS TWENTY FUND

     The investment objective of the Fund is growth of capital in a manner
consistent with the preservation of capital.  Under normal conditions, the Fund
will concentrate its investments in a core position of 20-30 common stocks.
However, the percentage of the Fund's assets invested in common stocks will
vary, depending upon its investment adviser's opinion of prevailing market,
financial and economic conditions.  Consequently, the Fund may at times hold
substantial positions in cash, or interest-bearing securities.

MAS FUNDS FIXED INCOME PORTFOLIO

     The investment objective of the Fund is to achieve above-average total
return over a market cycle of three to 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 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.

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

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.





                                       40


                                   42 of 125
<PAGE>   43

MASSACHUSETTS INVESTORS GROWTH STOCK FUND - CLASS A

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

NATIONWIDE(R) BOND FUND

     The investment objective of the Fund is to generate a high level of income,
consistent with capital preservation, through investments in high-quality bonds
and other fixed income securities.  Through investment in long-term income
obligations, including corporate debt securities, United States and Canadian
Government obligations and commercial paper, this Fund seeks to serve those who
are less willing to accept the risk associated with stocks.

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) 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.

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.
    





   
*   May not yet be available for New York Participants pending approval by
    the New York Insurance Department.
    





                                       41


                                   43 of 125
<PAGE>   44
NEUBERGER & BERMAN MANHATTAN FUND, INC.

     The Fund seeks capital appreciation without regard to income.  It invests,
through its corresponding Portfolio, in securities believed to have the maximum
potential for long-term capital appreciation.  It does not seek to invest in
securities that pay dividends or interest, and any such income is incidental.
The Portfolio expects to be almost fully invested in common stocks, often of
companies that may be temporarily out of favor in the market.  Its aggressive
growth investment program involves greater risks and share price volatility
than programs that invest in more conservative securities.

NEW YORK VENTURE FUND, INC.

     The investment objective of the Fund is growth of capital.  It invests
primarily in common stocks, and securities convertible into common stocks.  The
Fund invests in securities subject to the risk of price fluctuations reflecting
both market evaluations of the business involved and general changes in the
equity markets.  It invests in securities of foreign issuers, which involve
special risk factors, and may hedge currency fluctuation risks related thereto.

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 500 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.

STRONG COMMON STOCK FUND, INC.

   
     The Strong Common Stock Fund seeks capital growth.  It seeks to attain this
objective by investing in a diversified portfolio of equity securities which,
in the opinion of the Fund's investment advisor, possess the potential for
price appreciation.
    




                                       42


                                   44 of 125
<PAGE>   45
TEMPLETON FOREIGN FUND

     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.

TEMPLETON SMALLER COMPANIES GROWTH FUND, INC.

     The investment objective of the Fund is long-term capital growth,
primarily through investment in common stocks and all types of common stock
equivalents, including rights, warrants and preferred stock, of companies
of various nations throughout the world.

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.
    

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 SELECT 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.  Common stocks chosen
must have a record of paying or having committed themselves to the payment
of regular cash dividends, but growth is the primary consideration, and the
dividends may not be significant.

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 FUND IS NOT AVAILABLE FOR NEW CONTRACTS 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 May 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 Series.
However, Contract values held in the Fidelity Capital & Income Fund Series
as of May 1, 1991 may continue to be invested in that Series.  Unless the
Company is notified otherwise, any Purchase Payments or exchanges which the
Owner or Participants directs the Company to invest in the Fidelity Capital
& Income Fund Series on and after May 1, 1991 shall instead be
automatically invested in the Nationwide Money Market Fund Series.




                                       43


                                   45 of 125
<PAGE>   46
     The Company has determined that further investment in the Fidelity Capital
& Income Fund Series 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 DCVA which were purchased from February 1, 1991 to May 1, 1991
shall be paid by the Company from surplus and shall not be paid, directly or
indirectly, by Contract Owners, Participants or the DCVA.

THE FOLLOWING FUND IS NOT AVAILABLE FOR NEW CONTRACTS ISSUED ON OR AFTER AUGUST
1, 1993:

   
DELAWARE GROUP DECATUR FUND, INC.-DECATUR INCOME FUND
    

     The investment Objective of the Fund is to achieve the highest possible
current income by investing primarily in common stocks that provide the
potential for income and capital appreciation without undue risk to principal.

THE FOLLOWING FUNDS MAY NOT BE AVAILABLE TO ALL CONTRACT OWNERS ON OR AFTER
JANUARY 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 GROWTH FUND OF AMERICA(R), INC.

   
     The investment objective of the Fund is growth of capital.  The realization
of current income will not be a consideration.  The Fund seeks to achieve its
objective by investing in a diversified portfolio consisting primarily of
common stocks.  However, assets may also be held in securities convertible into
common stocks, cash or cash equivalents, straight debt securities (including
U.S. Government securities), or nonconvertible preferred stocks.  The Fund will
maintain at least 65% of the value of its total assets in growth-type
securities under normal market conditions.
    

THE INCOME FUND OF AMERICA(R), INC.

     The investment objective is to emphasize current income while secondarily
striving to attain capital growth.  The Fund believes that a portfolio with
relatively high current income can also generate growth of capital.



                                       44


                                   46 of 125
<PAGE>   47
                      STATEMENT OF ADDITIONAL INFORMATION
   
                                  MAY 1, 1995
    

                GROUP FLEXIBLE FUND RETIREMENT CONTRACTS ISSUED
                    BY THE NATIONWIDE DC 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 in the
Prospectus and should be read in conjunction with the Prospectus dated May
1, 1995.  The Prospectus may be obtained from Nationwide Life Insurance
Company, P.O. Box 16766, One Nationwide Plaza, Columbus, Ohio 43216, or by
calling 1-800-545-4730 (TTY:  1-800-848-0833).
    


                           TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                  PAGE
<S>                                                                                                <C>
General Information and History . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        1
Services  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        1
Purchase of Securities Being Offered  . . . . . . . . . . . . . . . . . . . . . . . . . . .        2
Underwriters  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        2
Calculation of Performance  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        2
Annuity Payments  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        7
Financial Statements  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        8
</TABLE>

GENERAL INFORMATION AND HISTORY

   
     The Nationwide DC Variable Account ("DCVA") is a separate investment
account of Nationwide Life Insurance Company ("Company").  The Company is a
member of the "Nationwide Insurance Enterprise" and all of the Company's
common stock is owned by Nationwide Corporation.  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, which has responsibility for administration of the
Contracts and DCVA, maintains records of the name, address, taxpayer
identification number, and other pertinent information for each Owner and
the number and type of Contract issued to each such Owner and records with
respect to the Contract Value of each Contract.

     All assets of the DCVA are held in custody for safekeeping by the
Company.  The assets of each Series will be kept physically segregated and
held separate and apart from assets of other Series and from assets of any
other firm, person, or corporation.  The Company will maintain a record of
all purchases and redemption for shares of the Fund held in each Series.

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





                                       1


                                   47 OF 125
<PAGE>   48
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 the Company's Group Fixed
Fund Retirement Contract, the Owner, or the Participant if the Plan so provides,
may exchange Accumulation Units between any Series of the DCVA and the deposit
fund of the Group Fixed Fund Retirement Contract.  Exchanges from the deposit
fund to any series of the DCVA 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, a wholly owned subsidiary of the Company.  During the fiscal years
ended December 31, 1994, 1993, and 1992, no underwriting commissions were paid
by the Company to NFS.
    

CALCULATION OF PERFORMANCE

   
     Any current yield quotations of the Nationwide Money Market Fund Series
and the Dreyfus Cash Management Fund Series, subject to Rule 482 of the
Securities Act of 1933, shall consist of a seven calendar day historical yield,
carried at least to the nearest hundredth of a percent.  The yield shall be
calculated by determining the net change, exclusive of capital changes, in the
value  of 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 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, 1994, the
Nationwide Money Market Fund Series and the Dreyfus Cash Management Fund
Series seven-day current yield was 4.40% and 4.27% respectively.  The
Nationwide Money Market Fund Series and the Dreyfus Cash Management Fund Series
effective yield is computed similarly but includes the effect of assumed
compounding on an annualized basis of the current yield quotations of the Fund,
and for the period ending December 31, 1994 was 4.50%
and 4.37%, respectively.
    

     The Nationwide Money Market Fund Series and the Dreyfus Cash Management
Fund Series yield and effective yield will fluctuate daily.  Actual yields will
depend on factors such as the type of instruments in the Funds' portfolio,
portfolio quality and average maturity, changes in interest rates, and the
Funds' expenses.  Although each Series determines its yield on the basis of a
seven calendar day period, it may use a different time period on occasion.  The
yield quotes may reflect the expense limitation described under "Investment
Manager and Other Services" in the Funds' Statement of Additional Information.
There is no assurance that the yields quoted on any give 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 an Owner's investment in
the Nationwide Money Market Fund Series and the Dreyfus Cash Management Fund
Series 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.  Standardized
average annual total return advertised for a specific period is found by first
taking a hypothetical $1,000 investment in each of the Series' units on the
first day of the period at the offering price, which is the Accumulation Unit
Value per unit ("initial investment") and computing the ending redeemable value
("redeemable value") of that investment at the end of the period.  The
redeemable value is then divided by the initial investment and this quotient is
taken to the Nth root (N represents the number of years in the period) and 1 is
subtracted from the result which is then expressed as a percentage, carried to
at least the nearest hundredth of a percent.  Average annual total return
reflects the deduction of a maximum $15 Administrative Charge and 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")  No deduction is made for
premium taxes which may be assessed by





                                       2


                                   48 OF 125
<PAGE>   49
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 or Administrative
Charge, which, if reflected, would decrease the level of the performance
advertised.

     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
periods of, at least, one, five, and ten years, or a period covering the time
a Fund held in the Series has been in existence, if the 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 Funds which have not been held as Series within the
DCVA for one of the quoted periods, the standardized average annual total return
and non-standardized total return quotations will show the investment
performance such Funds would have achieved (reduced by the applicable charges)
had they been held as Series within the DCVA 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 Series' 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 Series available within the
DCVA.





                                       3


                                   49 OF 125
<PAGE>   50


                                      DCVA
                           SERIES PERFORMANCE SUMMARY
                    STANDARDIZED AVERAGE ANNUAL TOTAL RETURN

   
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------
                                                                     1 YEAR       5 YEARS        10 YEARS
SERIES OPTIONS                                                    TO 12/31/94   TO 12/31/94    TO 12/31/94
- ------------------------------------------------------------------------------------------------------------
<S>                                                                 <C>            <C>             <C>
AIM Constellation Fund - Institutional Class                         -4.63%        14.96%          17.94%
- ------------------------------------------------------------------------------------------------------------
AIM Weingarten Fund - Institutional Class                            -6.22%         6.45%          14.06%
- ------------------------------------------------------------------------------------------------------------
The Bond Fund of America, Inc.(SM)                                  -11.12%         5.66%           8.38%
- ------------------------------------------------------------------------------------------------------------
Delaware Group Decatur Fund, Inc.-Decatur Income Fund                -7.01%         2.69%           9.89%
- ------------------------------------------------------------------------------------------------------------
Dreyfus Cash Management                                              -2.40%         2.00%           3.51%(1)
- ------------------------------------------------------------------------------------------------------------
The Dreyfus Third Century Fund, Inc.                                -13.43%         4.35%           8.91%
- ------------------------------------------------------------------------------------------------------------
The Evergreen Total Return Fund                                     -12.45%         2.94%           7.85%
- ------------------------------------------------------------------------------------------------------------
Federated GNMA Trust--Institutional Shares                           -8.73%         4.12%           6.90%
- ------------------------------------------------------------------------------------------------------------
Federated Intermediate Government Trust-Institutional Shares         -8.17%         3.81%           5.87%
- ------------------------------------------------------------------------------------------------------------
Fidelity Asset Manager(TM)                                          -12.62%         8.24%           9.15%(2)
- ------------------------------------------------------------------------------------------------------------
Fidelity Capital & Income Fund                                      -10.73%        10.91%           9.79%
- ------------------------------------------------------------------------------------------------------------
Fidelity Contrafund                                                  -7.41%        14.86%          16.51%
- ------------------------------------------------------------------------------------------------------------
Fidelity Equity-Income Fund                                          -6.11%         6.11%          10.33%
- ------------------------------------------------------------------------------------------------------------
Fidelity Growth & Income Portfolio                                   -4.19%         9.63%          14.89%(3)
- ------------------------------------------------------------------------------------------------------------
Fidelity Magellan(R) Fund                                            -8.07%         9.14%          15.31%
- ------------------------------------------------------------------------------------------------------------
Fidelity OTC Portfolio                                               -8.91%         8.70%          16.21%
- ------------------------------------------------------------------------------------------------------------
Fidelity Puritan Fund                                                -4.63%         7.85%          11.61%
- ------------------------------------------------------------------------------------------------------------
The Growth Fund of America(R), Inc.                                  -6.32%         6.93%          12.55%
- ------------------------------------------------------------------------------------------------------------
The Income Fund of America(R), Inc.                                  -8.73%         4.86%           9.69%
- ------------------------------------------------------------------------------------------------------------
INVESCO Industrial Income Fund, Inc.                                -10.04%         7.99%          12.09%
- ------------------------------------------------------------------------------------------------------------
Janus Fund                                                           -7.40%         7.82%          13.05%
- ------------------------------------------------------------------------------------------------------------
Janus Twenty Fund                                                   -12.74%         8.11%          11.40%(4)
- ------------------------------------------------------------------------------------------------------------
</TABLE>
    

   
(1)   Represents total return for the eight years, two months from inception
      (October, 1986).
        
   
(2)   Represents total return for the six years from inception (December,
      1988).                                                     
    
   
(3)   Represents total return for the nine years from inception (December,
      1985).                                                      
    
   
(4)   Represents total return for the nine years, eight months from inception
      (April, 1985).
        

                                                        (CONTINUED ON NEXT PAGE)





                                      4


                                  50 of 125
<PAGE>   51

                                      DCVA
                     SERIES PERFORMANCE SUMMARY - CONTINUED
                    STANDARDIZED AVERAGE ANNUAL TOTAL RETURN

   
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------
                                                                     1 YEAR       5 YEARS        10 YEARS
SERIES OPTIONS                                                    TO 12/31/94   TO 12/31/94    TO 12/31/94
- ------------------------------------------------------------------------------------------------------------
<S>                                                                 <C>            <C>             <C>
MAS Funds Fixed Income Portfolio                                    -11.52%         5.86%           8.53%
- ------------------------------------------------------------------------------------------------------------
Massachusetts Investors Growth Stock Fund - Class A                 -12.74%         6.95%          10.82%
- ------------------------------------------------------------------------------------------------------------
MFS(R) Growth Opportunities Fund - Class A                          -10.30%         3.97%           8.33%
- ------------------------------------------------------------------------------------------------------------
MFS(R) High Income Fund - Class A                                    -8.85%         8.05%           7.48%
- ------------------------------------------------------------------------------------------------------------
Nationwide(R) Bond Fund                                             -14.05%         3.83%           6.11%
- ------------------------------------------------------------------------------------------------------------
Nationwide(R) Fund                                                   -5.79%         4.64%          11.93%
- ------------------------------------------------------------------------------------------------------------
Nationwide(R) Growth Fund                                            -4.95%         5.58%          11.10%
- ------------------------------------------------------------------------------------------------------------
Nationwide(R) Money Market Fund                                      -2.74%         1.45%           3.40%
- ------------------------------------------------------------------------------------------------------------
Neuberger & Berman Guardian Fund                                     -5.76%         8.98%          12.31%
- ------------------------------------------------------------------------------------------------------------
Neuberger & Berman Manhattan Fund, Inc.                              -9.77%         5.50%          12.47%
- ------------------------------------------------------------------------------------------------------------
New York Venture Fund, Inc.                                          -8.18%         9.08%          14.88%
- ------------------------------------------------------------------------------------------------------------
Putnam Investors Fund - Class A                                      -9.38%         6.04%          11.06%
- ------------------------------------------------------------------------------------------------------------
Putnam Voyager Fund - Class A                                        -5.93%        10.97%          16.07%
- ------------------------------------------------------------------------------------------------------------
SEI Index Funds-S&P 500 Index Portfolio                              -5.41%         5.44%          11.04%(5)
- ------------------------------------------------------------------------------------------------------------
Seligman Growth Fund, Inc. - Class A                                -10.00%         5.48%          11.04%
- ------------------------------------------------------------------------------------------------------------
Strong Common Stock Fund, Inc.                                       -6.81%        16.37%          16.36%(6)
- ------------------------------------------------------------------------------------------------------------
T. Rowe Price International Stock Fund(R)                            -7.07%         4.04%          16.11%
- ------------------------------------------------------------------------------------------------------------
Templeton Foreign Fund                                               -6.02%         5.82%          14.89%
- ------------------------------------------------------------------------------------------------------------
Templeton Smaller Companies Growth Fund, Inc.                       -10.71%         6.55%          10.07%
- ------------------------------------------------------------------------------------------------------------
Twentieth Century Growth Investors                                   -7.76%         6.86%          13.47%
- ------------------------------------------------------------------------------------------------------------
Twentieth Century Ultra Investors                                    -9.79%        16.82%          16.67%
- ------------------------------------------------------------------------------------------------------------
Twentieth Century Select Investors                                  -13.99%         3.08%          11.48%
- ------------------------------------------------------------------------------------------------------------
</TABLE>
    

   
(5)   Represents total return for the nine years, two months from inception
      (October, 1985).
        
   
(6)   Represents total return for the five years from inception (December,
      1989).                                                      
    




                                      5


                                  51 of 125
<PAGE>   52
                                      DCVA
                           SERIES PERFORMANCE SUMMARY
                         NON-STANDARDIZED TOTAL RETURN
   (The total return figures shown below do not reflect the deduction of the
                            Administrative Charges
              or any applicable Contingent Deferred Sales Charges)

   
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------
                                                       YEAR ENDED     3 YEARS      5 YEARS      10 YEARS
SERIES OPTIONS                                          12/31/94        TO            TO           TO
                                                                     12/31/94      12/31/94     12/31/94
- ----------------------------------------------------------------------------------------------------------
<S>                                                      <C>          <C>          <C>         <C>
AIM Constellation Fund - Institutional Class              0.84%       10.24%       16.54%        18.79%
- ----------------------------------------------------------------------------------------------------------
AIM Weingarten Fund - Institutional Class                -0.82%       -0.73%        8.27%        14.91%
- ----------------------------------------------------------------------------------------------------------
The Bond Fund of America(SM), Inc.                       -5.92%        5.47%        7.58%         9.54%
- ----------------------------------------------------------------------------------------------------------
Delaware  Group  Decatur  Fund,  Inc.-Decatur
  Income Fund                                            -1.63%        6.60%        4.87%        10.95%
- ----------------------------------------------------------------------------------------------------------
Dreyfus Cash Management                                   3.10%        2.70%        4.12%         5.16%(1)
- ----------------------------------------------------------------------------------------------------------
The Dreyfus Third Century Fund, Inc.                     -8.33%       -1.17%        6.26%        10.01%
- ----------------------------------------------------------------------------------------------------------
The Evergreen Total Return Fund                          -7.30%        4.16%        5.02%         9.00%
- ----------------------------------------------------------------------------------------------------------
Federated GNMA Trust--Institutional Shares               -3.43%        2.45%        6.08%         8.15%
- ----------------------------------------------------------------------------------------------------------
Federated Intermediate Government Trust-
  Institutional Shares                                   -2.84%        2.85%        5.79%         7.19%
- ----------------------------------------------------------------------------------------------------------
Fidelity Asset Manager(TM)                               -7.48%        8.06%       10.05%        10.72%(2)
- ----------------------------------------------------------------------------------------------------------
Fidelity Capital & Income Fund                           -5.51%       14.03%       12.67%        10.96%
- ----------------------------------------------------------------------------------------------------------
Fidelity Contrafund                                      -2.05%       10.57%       16.41%        17.45%
- ----------------------------------------------------------------------------------------------------------
Fidelity Equity-Income Fund                              -0.70%       10.67%        8.15%        11.44%
- ----------------------------------------------------------------------------------------------------------
Fidelity Growth & Income Portfolio                        1.30%        9.84%       11.45%        15.87%(3)
- ----------------------------------------------------------------------------------------------------------
Fidelity Magellan(R) Fund                                -2.74%        8.38%       10.96%        16.17%
- ----------------------------------------------------------------------------------------------------------
Fidelity OTC Portfolio                                   -3.62%        5.64%       10.49%        16.98%
- ----------------------------------------------------------------------------------------------------------
Fidelity Puritan Fund                                     0.84%       11.54%        9.77%        12.65%
- ----------------------------------------------------------------------------------------------------------
The Growth Fund of America(R), Inc.                      -0.92%        6.13%        8.84%        13.53%
- ----------------------------------------------------------------------------------------------------------
The Income Fund of America(R), Inc.                      -3.43%        6.56%        6.87%        10.78%
- ----------------------------------------------------------------------------------------------------------
INVESCO Industrial Income Fund, Inc.                     -4.79%        3.27%        9.79%        13.10%
- ----------------------------------------------------------------------------------------------------------
Janus Fund                                               -2.04%        4.43%        9.64%        14.05%
- ----------------------------------------------------------------------------------------------------------
Janus Twenty Fund                                        -7.61%       -1.47%        9.83%        12.49%(4)
- ----------------------------------------------------------------------------------------------------------
</TABLE>
    

   
(1)  Represents total return for the eight years, two months from inception
     (October, 1986).
    
   
(2)  Represents total return for the six years from inception (December, 1988).
    
   
(3)  Represents total return for the nine years from inception (December, 1985).
    
   
(4)  Represents total return for the nine years, eight months from inception
     (April, 1985).
    

                                                        (Continued on next page)





                                       6


                                   52 OF 125
<PAGE>   53
                                      DCVA
                     SERIES PERFORMANCE SUMMARY - CONTINUED
                         NON-STANDARDIZED TOTAL RETURN
   (The total return figures shown below do not reflect the deduction of the
                            Administrative Charges
              or any applicable Contingent Deferred Sales Charges)
   
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------
                                                       YEAR ENDED     3 YEARS       5 YEARS      10 YEARS
SERIES OPTIONS                                          12/31/94         TO           TO            TO
                                                                      12/31/94     12/31/94      12/31/94
- ------------------------------------------------------------------------------------------------------------
<S>                                                      <C>           <C>           <C>           <C>
MAS Funds Fixed Income Portfolio                         -6.33%         4.35%         7.75%         9.86%
- ------------------------------------------------------------------------------------------------------------
Massachusetts Investors Growth Stock Fund - Class A      -7.61%         3.37%         8.81%        11.88%
- ------------------------------------------------------------------------------------------------------------
MFS(R) Growth Opportunities Fund - Class A               -5.06%         5.25%         6.01%         9.51%
- ------------------------------------------------------------------------------------------------------------
MFS(R) High Income Fund - Class A                        -3.55%         9.76%         9.97%         8.78%
- ------------------------------------------------------------------------------------------------------------
Nationwide(R) Bond Fund                                  -8.97%         2.21%         5.79%         7.40%
- ------------------------------------------------------------------------------------------------------------
Nationwide(R) Fund                                       -0.37%         2.43%         6.61%        12.88%
- ------------------------------------------------------------------------------------------------------------
Nationwide(R) Growth Fund                                 0.51%         5.28%         7.56%        12.11%
- ------------------------------------------------------------------------------------------------------------
Nationwide(R) Money Market Fund                           2.76%         2.20%         3.60%         4.93%
- ------------------------------------------------------------------------------------------------------------
Neuberger & Berman Guardian Fund                         -0.34%         9.96%        10.80%        13.35%
- ------------------------------------------------------------------------------------------------------------
Neuberger & Berman Manhattan Fund, Inc.                  -4.51%         6.67%         7.47%        13.41%
- ------------------------------------------------------------------------------------------------------------
New York Venture Fund, Inc.                              -2.85%         7.76%        10.88%        15.76%
- ------------------------------------------------------------------------------------------------------------
Putnam Investors Fund - Class A                          -4.10%         6.16%         7.97%        12.10%
- ------------------------------------------------------------------------------------------------------------
Putnam Voyager Fund - Class A                            -0.51%         8.24%        12.70%        16.92%
- ------------------------------------------------------------------------------------------------------------
SEI Index Funds-S&P 500 Index Portfolio                   0.03%         4.99%         7.40%        12.14%(5)
- ------------------------------------------------------------------------------------------------------------
Seligman Growth Fund, Inc. - Class A                     -4.75%         3.45%         7.41%        12.06%
- ------------------------------------------------------------------------------------------------------------
Strong Common Stock Fund, Inc.                           -1.42%        13.52%        17.90%        17.89%(6)
- ------------------------------------------------------------------------------------------------------------
T. Rowe Price International Stock Fund(R)                -1.69%         9.27%         6.20%        16.83%
- ------------------------------------------------------------------------------------------------------------
Templeton Foreign Fund                                   -0.60%        10.09%         7.86%        15.73%
- ------------------------------------------------------------------------------------------------------------
Templeton Smaller Companies Growth Fund, Inc.            -5.49%         9.30%         8.56%        11.22%
- ------------------------------------------------------------------------------------------------------------
Twentieth Century Growth Investors                       -2.42%        -1.67%         8.68%        14.37%
- ------------------------------------------------------------------------------------------------------------
Twentieth Century Ultra Investors                        -4.53%         4.94%        18.24%        17.60%
- ------------------------------------------------------------------------------------------------------------
Twentieth Century Select Investors                       -8.90%        -0.69%         5.10%        12.42%
- ------------------------------------------------------------------------------------------------------------
</TABLE>
    

   
(5)  Represents total return for the nine years, two months from inception
     (October, 1985).
    
   
(6)  Represents total return for the five years from inception (December, 1989).
    

ANNUITY PAYMENTS

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





                                      7

                                  53 OF 125
<PAGE>   54



                          Independent Auditors' Report

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

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

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

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

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

                                                           KPMG Peat Marwick LLP

Columbus, Ohio
February 3, 1995



                                      8

                                   54 of 125
<PAGE>   55
                         NATIONWIDE DC VARIABLE ACCOUNT
          STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS' EQUITY
                               DECEMBER 31, 1994

<TABLE>
<S>                                                                                                    <C>
ASSETS:
    Investments at market value:
        AIM Constellation Fund -- Institutional Class (AIMCon)
            121,765 shares (cost $2,083,764)  . . . . . . . . . . . . . . . . . . . . . . . .          $   2,116,271
        AIM Weingarten Fund -- Institutional Class (AIMWein)
            59,081 shares (cost $981,371)   . . . . . . . . . . . . . . . . . . . . . . . . .                901,583
        The Bond Fund of America(SM) (BdFdAm)
            1,081,463 shares (cost $15,121,865)   . . . . . . . . . . . . . . . . . . . . . .             13,723,767
        Delaware Group Decatur Fund, Inc.--Decatur Income Fund (DeDecInc)
            9,558 shares (cost $164,938)  . . . . . . . . . . . . . . . . . . . . . . . . . .                146,144
        Dreyfus Cash Management (DryCsMgt)
            2,492,688 shares (cost $2,492,688)  . . . . . . . . . . . . . . . . . . . . . . .              2,492,688
        The Dreyfus Third Century Fund, Inc. (Dry3dCen)
            1,774,755 shares (cost $13,836,426)   . . . . . . . . . . . . . . . . . . . . . .             11,589,152
        The Evergreen Total Return Fund (EvTotRet)
            369,987 shares (cost $7,285,574)  . . . . . . . . . . . . . . . . . . . . . . . .              6,300,877
        Federated GNMA Trust -- Institutional Shares (FedGNMA)
            43,553 shares (cost $490,807)   . . . . . . . . . . . . . . . . . . . . . . . . .                456,441
        Federated Intermediate Goverment Trust -- Institutional Shares (FedIGvt)
            126,895 shares (cost $1,303,804)  . . . . . . . . . . . . . . . . . . . . . . . .              1,270,215
        Fidelity Asset Manager(TM) (FidAsMgr)
            271,435 shares (cost $3,963,878)  . . . . . . . . . . . . . . . . . . . . . . . .              3,753,939
        Fidelity Capital & Income Fund (FidCapIn)
            209,091 shares (cost $1,586,079)  . . . . . . . . . . . . . . . . . . . . . . . .              1,804,458
        Fidelity Contrafund (FidContr)
            1,707,492 shares (cost $52,868,454)   . . . . . . . . . . . . . . . . . . . . . .             51,702,868
        Fidelity Equity-Income Fund (FidEqInc)
            3,798,583 shares (cost $106,812,105)  . . . . . . . . . . . . . . . . . . . . . .            116,616,498
        Fidelity Growth & Income Portfolio (FidGrInc)
            167,223 shares (cost $3,682,393)  . . . . . . . . . . . . . . . . . . . . . . . .              3,526,729
        Fidelity Magellan(R) Fund (FidMgln)
            1,299,682 shares (cost $90,389,879)   . . . . . . . . . . . . . . . . . . . . . .             86,818,760
        The Growth Fund of America,(R) Inc. (GroFdAm)
            407,122 shares (cost $10,239,274)   . . . . . . . . . . . . . . . . . . . . . . .             10,393,832
        The Income Fund of America,(R) Inc. (IncFdAm)
            882,299 shares (cost $12,488,792)   . . . . . . . . . . . . . . . . . . . . . . .             11,593,413
        INVESCO Industrial Income Fund, Inc. (InvIndln)
            901,537 shares (cost $10,523,674)   . . . . . . . . . . . . . . . . . . . . . . .              9,484,169
        Janus Fund (JanFund)
            412,813 shares (cost $8,064,859)  . . . . . . . . . . . . . . . . . . . . . . . .              7,752,625
        Janus Twenty Fund (Jan20Fd)
            486 shares (cost $12,201)   . . . . . . . . . . . . . . . . . . . . . . . . . . .                 11,041
        MAS Funds Fixed Income Portfolio (MASFIP)
            2,941 shares (cost $31,626)   . . . . . . . . . . . . . . . . . . . . . . . . . .                 31,141
</TABLE>





                                   55 of 125
<PAGE>   56
<TABLE>
        <S>                                                                                              <C>
        Massachusetts Investors Growth Stock Fund -- Class A (MFSGrStk)
            444,917 shares (cost $4,929,888)  . . . . . . . . . . . . . . . . . . . . . . . .              4,248,954
        MFS(R) Growth Opportunities Fund -- Class A (MFSGrOpp)
            2,091,890 shares (cost $22,560,587)   . . . . . . . . . . . . . . . . . . . . . .             21,274,526
        MFS(R) High Income Fund -- Class A (MFSHiInc)
            776,285 shares (cost $3,945,857)  . . . . . . . . . . . . . . . . . . . . . . . .              3,741,696
        Nationwide(R) Bond Fund (NWBdFd)
            9,886 shares (cost $86,726)   . . . . . . . . . . . . . . . . . . . . . . . . . .                 83,335
        Nationwide(R) Fund (NWFund)
            1,977,299 shares (cost $30,962,972)   . . . . . . . . . . . . . . . . . . . . . .             28,749,934
        Nationwide(R) Growth Fund (NWGroFd)
            734,319 shares (cost $7,604,856)  . . . . . . . . . . . . . . . . . . . . . . . .              7,864,555
        Nationwide(R) Money Market Fund (NWMyMkt)
            47,699,643 shares (cost $47,699,643)  . . . . . . . . . . . . . . . . . . . . . .             47,699,643
        Neuberger & Berman Manhattan Fund (NBManhFd)
            70,715 shares (cost $810,141)   . . . . . . . . . . . . . . . . . . . . . . . . .                707,146
        New York Venture Fund, Inc. (NYVenFd)
            62,409 shares (cost $740,304)   . . . . . . . . . . . . . . . . . . . . . . . . .                696,479
        Putnam Investors Fund --Class A (PutInvFd)
            4,269,637 shares (cost $34,481,978)   . . . . . . . . . . . . . . . . . . . . . .             30,485,205
        Putnam Voyager Fund --Class A (PutVoyFd)
            2,547,188 shares (cost $28,011,382)   . . . . . . . . . . . . . . . . . . . . . .             29,343,604
        SEI Index Funds -- S&P 500 Index Portfolio (SEI500Ix)
            85,896 shares (cost $1,344,681)   . . . . . . . . . . . . . . . . . . . . . . . .              1,296,176
        Seligman Growth Fund, Inc. -- Class A (SelGroFd)
            463,427 shares (cost $2,525,524)  . . . . . . . . . . . . . . . . . . . . . . . .              2,103,961
        Strong Common Stock Fund, Inc. (StComStk)
            44,465 shares (cost $788,122)   . . . . . . . . . . . . . . . . . . . . . . . . .                744,338
        T. Rowe Price International Stock Fund (TRIntStk)
            2,357,901 shares (cost $28,810,591)   . . . . . . . . . . . . . . . . . . . . . .             26,691,438
        Templeton Foreign Fund (TemForFd)
            3,963,929 shares (cost $37,410,317)   . . . . . . . . . . . . . . . . . . . . . .             34,961,850
        Templeton Smaller Companies Growth Fund, Inc. (TemSmGro)
            38,760 shares (cost $315,233)   . . . . . . . . . . . . . . . . . . . . . . . . .                287,983
        Twentieth Century Growth Investors (TCGroInv)
            7,374,885 shares (cost $159,369,310)  . . . . . . . . . . . . . . . . . . . . . .            138,205,338
        Twentieth Century Select Investors (TCSelInv)
            6,431 shares (cost $244,337)  . . . . . . . . . . . . . . . . . . . . . . . . . .                212,852
        Twentieth Century Ultra Investors (TCUltra)
            5,984,575 shares (cost $119,375,064)  . . . . . . . . . . . . . . . . . . . . . .            119,392,279
        Dreyfus Stock Index Fund (DryStkIx)
            59 shares (cost $769)   . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                    763
        Fidelity VIP Asset Manager Portfolio (FidVIPAM)
            141 shares (cost $1,997)  . . . . . . . . . . . . . . . . . . . . . . . . . . . .                  1,948
        Fidelity VIP Equity Income Portfolio (FidVIPEI)
            362 shares (cost $5,604)  . . . . . . . . . . . . . . . . . . . . . . . . . . . .                  5,554
        Fidelity VIP Growth Portfolio (FidVIPGr)
            330 shares (cost $7,016)  . . . . . . . . . . . . . . . . . . . . . . . . . . . .                  7,161
        Fidelity VIP High Income Portfolio (FidVIPHI)
            137 shares (cost $1,470)  . . . . . . . . . . . . . . . . . . . . . . . . . . . .                  1,473
</TABLE>





                                   56 of 125
<PAGE>   57
<TABLE>
<S>                                                                                                    <C>
        Fidelity VIP Overseas Portfolio (FidVIPOv)                                                                   
            665 shares (cost $10,563)   . . . . . . . . . . . . . . . . . . . . . . . . . . .                 10,415 
        Nationwide SAT - Government Bond Fund (NWGvtBd)
            128 shares (cost $1,333)  . . . . . . . . . . . . . . . . . . . . . . . . . . . .                  1,306
        Nationwide SAT - Money Market Fund (SATMyMkt)
            2,940 shares (cost $2,940)  . . . . . . . . . . . . . . . . . . . . . . . . . . .                  2,940
        Nationwide SAT - Total Return Fund (NWTotRet)
            627 shares (cost $6,249)  . . . . . . . . . . . . . . . . . . . . . . . . . . . .                  6,081
        Neuberger & Berman Advisers Management Trust -
            Growth Portfolio (NBGro)
            1,080 shares (cost $23,150)   . . . . . . . . . . . . . . . . . . . . . . . . . .                 21,941
        Neuberger & Berman Advisers Management Trust -
            Limited Maturity Bond Portfolio (NBLtdMat)
            42 shares (cost $593)   . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                    594
        Neuberger & Berman Advisers Management Trust -
            Partners Portfolio (NBPart)
            320 shares (cost $3,142)  . . . . . . . . . . . . . . . . . . . . . . . . . . . .                  3,129
        TCI Portfolios, Inc. - TCI Growth (TCIGro)
            5,623 shares (cost $48,399)   . . . . . . . . . . . . . . . . . . . . . . . . . .                 51,792
                                                                                                         -----------
                      Total investments   . . . . . . . . . . . . . . . . . . . . . . . . . .            841,393,000
    Accounts receivable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                192,352
                                                                                                         -----------
                      Total assets  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            841,585,352
ACCOUNTS PAYABLE        . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                 36,374
                                                                                                         -----------

CONTRACT OWNERS' EQUITY (NOTE 4)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          $ 841,548,978
                                                                                                         ===========
</TABLE>





See accompanying notes to financial statements.





                                   57 of 125
<PAGE>   58
                         NATIONWIDE DC VARIABLE ACCOUNT
        STATEMENTS OF OPERATIONS AND CHANGES IN CONTRACT OWNERS' EQUITY
                  YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

<TABLE>
<CAPTION>
                                                                                    1994            1993                1992
                                                                                    ----            ----                ----
<S>                                                                           <C>               <C>                <C>
INVESTMENT ACTIVITY:
   Reinvested capital gains and dividends   . . . . . . . . . . . . . . .     $   61,302,838      54,320,159         22,095,269
                                                                                ------------    ------------       ------------
   Gain (loss) on investments:
       Proceeds from redemptions of mutual fund shares  . . . . . . . . .        264,448,390     133,104,700        151,080,585
       Cost of mutual fund shares sold  . . . . . . . . . . . . . . . . .       (230,194,049)   (113,800,616)      (135,321,342)
                                                                                ------------    ------------       ------------ 
       Realized gain on investments   . . . . . . . . . . . . . . . . . .         34,254,341      19,304,084         15,759,243
       Change in unrealized gain (loss) on investments  . . . . . . . . .       (110,099,526)      9,356,816        (11,637,120)
                                                                                ------------    ------------       ------------ 
           Net gain (loss) on investments   . . . . . . . . . . . . . . .        (75,845,185)     28,660,900          4,122,123
                                                                                ------------    ------------       ------------
                Net investment activity   . . . . . . . . . . . . . . . .        (14,542,347)     82,981,059         26,217,392
                                                                                ------------    ------------       ------------

EQUITY TRANSACTIONS:
   Purchase payments received from contract owners  . . . . . . . . . . .        283,645,521     241,760,552        169,526,269
   Redemptions    . . . . . . . . . . . . . . . . . . . . . . . . . . . .       (244,646,099)   (106,489,443)      (139,041,330)
   Adjustments to maintain reserves   . . . . . . . . . . . . . . . . . .           (174,764)         36,571           (219,007)
                                                                                ------------    ------------       ------------ 
                Net equity transactions   . . . . . . . . . . . . . . . .         38,824,658     135,307,680         30,265,932
                                                                                ------------    ------------       ------------
EXPENSES (NOTE 2):
   Contract charges   . . . . . . . . . . . . . . . . . . . . . . . . . .         (7,875,081)     (6,752,316)        (5,531,491)
   Contingent deferred sales charges  . . . . . . . . . . . . . . . . . .             (4,451)         (4,840)            (8,423)
                                                                                 -----------    ------------       ------------ 
                Total expenses  . . . . . . . . . . . . . . . . . . . . .         (7,879,532)     (6,757,156)        (5,539,914)
                                                                                 -----------    ------------       ------------ 

NET CHANGE IN CONTRACT OWNERS' EQUITY . . . . . . . . . . . . . . . . . .         16,402,779     211,531,583         50,943,410
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD . . . . . . . . . . . . . . .        825,146,199     613,614,616        562,671,206
                                                                                 -----------     -----------        -----------
CONTRACT OWNERS' EQUITY END OF PERIOD . . . . . . . . . . . . . . . . . .     $  841,548,978     825,146,199        613,614,616
                                                                                 ===========     ===========        ===========
</TABLE>





See accompanying notes to financial statements.





                                   58 of 125
<PAGE>   59
                         NATIONWIDE DC VARIABLE ACCOUNT
                         NOTES TO FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    (a) Organization

         Nationwide DC Variable Account (the Account) was established by
resolution of the Board of Directors of Nationwide Life Insurance Company (the
Company) on July 10, 1974. The Account has been registered as a unit investment
trust under the Investment Company Act of 1940.

    (b) The Contracts

         Participants in group flexible fund contracts may be invested in any
of the following funds:

             AIM Constellation Fund -- Institutional Class (AIMCon)
             AIM Weingarten Fund -- Institutional Class (AIMWein)
             The Bond Fund of America(SM) (BdFdAm) (only available for certain
               contracts issued beginning January 1, 1994)
             Delaware Group Decatur Fund, Inc. -- Decatur Income Fund (DeDecInc)
               (not available for contracts issued on or after August 1, 1993)
             Dreyfus Cash Management (DryCsMgt)
             The Dreyfus Third Century Fund, Inc. (Dry3dCen)
             The Evergreen Total Return Fund (EvTotRet)
             Federated GNMA Trust -- Institutional Shares (FedGNMA)
             Federated Intermediate Government Trust -- Institutional Shares 
               (FedIGvt)
             Fidelity Asset Manager(TM) (FidAsMgr)
             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 Growth & Income Portfolio (FidGrInc)
             Fidelity Magellan(R) Fund (FidMgln)
             The Growth Fund of America,(R) Inc. (GroFdAm) (only available for
               certain contracts issued beginning January 1, 1994)
             The Income Fund of America,(R) Inc. (IncFdAm) (only available for
               certain contracts issued beginning January 1, 1994)
             INVESCO Industrial Income Fund, Inc. (InvIndIn) (formerly
               Financial Industrial Income Fund, Inc. (FII))
             Janus Fund (JanFund)
             Janus Twenty Fund (Jan20Fd)
             MAS Funds Fixed Income Portfolio (MASFIP)
             Massachusetts Investors Growth Stock Fund -- Class A (MFSGrStk)
             MFS(R) Growth Opportunities Fund -- Class A (MFSGrOpp)(formerly
               MFS(R) Capital Development Fund (MCD))
             MFS(R) High Income Fund -- Class A (MFSHiInc)
             Nationwide(R) Bond Fund (NWBdFd) (managed for a fee by an
               affiliated investment advisor)
             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)
             Nationwide(R) Money Market Fund (NWMyMkt) (managed for a fee by an
               affiliated investment advisor)
             Neuberger & Berman Manhattan Fund (NBManhFd)
             New York Venture Fund, Inc. (NYVenFd)
             Putnam Investors Fund -- Class A (PutInvFd)
             Putnam Voyager Fund -- Class A (PutVoyFd)
             SEI Index Funds -- S&P 500 Index Portfolio (SEI500Ix)
             Seligman Growth Fund, Inc. -- Class A (SelGroFd)
             Strong Common Stock Fund, Inc. (StComStk)
             T. Rowe Price International Stock Fund (TRIntStk)
             Templeton Foreign Fund (TemForFd)





                                   59 of 125
<PAGE>   60
(2) Expenses

    Net purchase payments received for contracts issued before July 1, 1980,
represent contributions by the contract owners less a sales charge by the
Company of not more than 5%, to cover sales expenses. The Company does not
deduct a sales charge from purchase payments for contracts issued after July 1,
1980. However, if any part of the contract value representing participant
accounts that have been established under the contracts and held in the Account
for less than sixteen (16) years is surrendered, the Company will, with certain
exceptions, assess a contingent deferred sales charge. This charge will be
equal to not more than 5% of the lesser of all purchase payments received on
behalf of the surrendering participant or contract owner prior to the date of
the request for surrender, or the amount surrendered. Sales charges or
contingent deferred sales charges of less than 5% reflect actual variations in
expense (usually reduced agents' commissions). 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 on
contracts issued before July 1, 1980: (a) an annual contract maintenance charge
of $8 assessed by surrendering units; (b) a charge for mortality and expense
risk assessed through the daily unit value calculation equal to an annual rate
of 0.95%; and (c) a charge on complete redemption, equal to the lesser of $8 or
2% of the value of the account, except when such redemption occurs within 31
days of the anniversary date of the contract.

    For contracts issued beginning July 1, 1980 through April 30, 1991,
administrative charges include: (a) an annual contract maintenance charge of
$12 or $15, based upon administrative services provided, assessed by
surrendering units; and (b) a charge for mortality and expense risk assessed
through the daily unit value calculation equal to an annual rate of 0.95%.

    For contracts issued beginning May 1, 1991, administrative charges include
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
0.35%, 0.15% 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.

(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
             fund.)
         *   Contract charges
             (This amount reflects the decrease in the unit value due to the
             mortality risk charge, expense risk charge and administration
             charge discussed in note 2.)
         *   Ending unit value - Dec. 31
         *   Percentage increase (decrease) in unit value.





                                   60 of 125
<PAGE>   61
(4) Components of Contract Owners' Equity

    The following is a summary of contract owners' equity at December 31, 1994.
<TABLE>
<CAPTION>
                                                                                            Units        Unit Value
                                                                                            -----        ----------
<S>                                                                                        <C>          <C>           <C>
AIM Constellation Fund -- Institutional Class . . . . . . . . . . . . . . . . . . .         1,607,538   $ 1.316836    $  2,116,864
AIM Weingarten Fund -- Institutional Class  . . . . . . . . . . . . . . . . . . . .           870,956     1.035886         902,211
The Bond Fund of America(SM)  . . . . . . . . . . . . . . . . . . . . . . . . . . .         7,880,903     1.741422      13,723,978
Delaware Group Decatur Fund, Inc. -- Decatur Income Fund  . . . . . . . . . . . . .           104,006     1.449372         150,743
Dreyfus Cash Management . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         2,324,960     1.057458       2,458,548
The Dreyfus Third Century Fund, Inc.  . . . . . . . . . . . . . . . . . . . . . . .         6,965,653     1.663803      11,589,474
The Evergreen Total Return Fund . . . . . . . . . . . . . . . . . . . . . . . . . .         4,439,096     1.419467       6,301,150
Federated GNMA Trust -- Institutional Shares  . . . . . . . . . . . . . . . . . . .           422,171     1.081229         456,464
Federated Intermediate Government Trust -- Institutional Shares . . . . . . . . . .         1,280,899      .991595       1,270,133
Fidelity Asset Manager(TM)  . . . . . . . . . . . . . . . . . . . . . . . . . . . .         3,916,306      .958564       3,754,030
Fidelity Capital & Income Fund  . . . . . . . . . . . . . . . . . . . . . . . . . .           561,985     3.210584       1,804,300
Fidelity Contrafund . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        40,927,857     1.263308      51,704,489
Fidelity Equity-Income Fund . . . . . . . . . . . . . . . . . . . . . . . . . . . .        34,056,352     3.424310     116,619,507
Fidelity Growth & Income Portfolio  . . . . . . . . . . . . . . . . . . . . . . . .         2,808,994     1.255568       3,526,883
Fidelity Magellan(R) Fund . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        68,044,510     1.275955      86,821,733
The Growth Fund of America,(R) Inc. . . . . . . . . . . . . . . . . . . . . . . . .         5,646,915     1.840658      10,394,039
The Income Fund of America,(R) Inc. . . . . . . . . . . . . . . . . . . . . . . . .         7,829,528     1.480756      11,593,621
INVESCO Industrial Income Fund, Inc.  . . . . . . . . . . . . . . . . . . . . . . .         8,239,738     1.151056       9,484,400
Janus Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         7,345,306     1.055481       7,752,831
Janus Twenty Fund . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            11,285      .978264          11,040
MAS Funds Fixed Income Portfolio  . . . . . . . . . . . . . . . . . . . . . . . . .            31,751      .980782          31,141
Massachusetts Investors Growth Stock Fund -- Class A  . . . . . . . . . . . . . . .           604,020     7.034148       4,248,766
MFS(R) Growth Opportunities Fund -- Class A . . . . . . . . . . . . . . . . . . . .         4,635,532     4.589533      21,274,927
MFS(R) High Income Fund -- Class A  . . . . . . . . . . . . . . . . . . . . . . . .           877,250     4.265493       3,741,904
Nationwide(R) Bond Fund . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            51,492     1.619166          83,374
Nationwide(R) Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         3,036,527     9.468045      28,749,974
Nationwide(R) Growth Fund . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         3,759,425     2.092009       7,864,751
Nationwide(R) Money Market Fund . . . . . . . . . . . . . . . . . . . . . . . . . .        18,028,497     2.654661      47,859,548
Neuberger & Berman Manhattan Fund . . . . . . . . . . . . . . . . . . . . . . . . .           406,054     1.741549         707,163
New York Venture Fund, Inc. . . . . . . . . . . . . . . . . . . . . . . . . . . . .           720,917      .966146         696,511
Putnam Investors Fund -- Class A  . . . . . . . . . . . . . . . . . . . . . . . . .         3,674,131     8.297318      30,485,433
Putnam Voyager Fund -- Class A  . . . . . . . . . . . . . . . . . . . . . . . . . .        14,803,070     1.982311      29,344,288
SEI Index Funds -- S&P 500 Index Portfolio  . . . . . . . . . . . . . . . . . . . .           722,997     1.792835       1,296,214
Seligman Growth Fund, Inc -- Class A. . . . . . . . . . . . . . . . . . . . . . . .           299,685     7.020585       2,103,964
Strong Common Stock Fund, Inc.  . . . . . . . . . . . . . . . . . . . . . . . . . .           742,264     1.002820         744,357
T. Rowe Price International Stock Fund  . . . . . . . . . . . . . . . . . . . . . .        18,673,315     1.429428      26,692,159
Templeton Foreign Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        25,358,639     1.378759      34,963,452
Templeton Smaller Companies Growth Fund, Inc. . . . . . . . . . . . . . . . . . . .           225,110     1.279328         287,990
Twentieth Century Growth Investors  . . . . . . . . . . . . . . . . . . . . . . . .        41,134,943     3.359891     138,208,925
Twentieth Century Select Investors  . . . . . . . . . . . . . . . . . . . . . . . .           194,231     1.095899         212,858
Twentieth Century Ultra Investors . . . . . . . . . . . . . . . . . . . . . . . . .        88,713,416     1.345904     119,399,741
Dreyfus Stock Index Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .               782      .975745             763
Fidelity VIP Asset Manager Portfolio  . . . . . . . . . . . . . . . . . . . . . . .             2,037      .955979           1,947
Fidelity VIP Equity Income Portfolio  . . . . . . . . . . . . . . . . . . . . . . .             5,699      .974175           5,552
Fidelity VIP Growth Portfolio . . . . . . . . . . . . . . . . . . . . . . . . . . .             7,026     1.018963           7,159
Fidelity VIP High Income Portfolio  . . . . . . . . . . . . . . . . . . . . . . . .             1,484      .992271           1,473
Fidelity VIP Overseas Portfolio . . . . . . . . . . . . . . . . . . . . . . . . . .            10,984      .947883          10,412
Nationwide SAT -- Government Bond Fund  . . . . . . . . . . . . . . . . . . . . . .               971     1.338281           1,299
Nationwide SAT -- Money Market Fund . . . . . . . . . . . . . . . . . . . . . . . .             2,543     1.155984           2,940
Nationwide SAT -- Total Return Fund . . . . . . . . . . . . . . . . . . . . . . . .             3,996     1.525590           6,096
Neuberger & Berman Advisers Management Trust -- Growth Portfolio  . . . . . . . . .            17,238     1.272940          21,943
Neuberger & Berman Advisers Management Trust -- Limited Maturity Bond Portfolio . .               597      .995462             594
Neuberger & Berman Advisers Management Trust -- Partners Portfolio  . . . . . . . .             3,237      .966223           3,128
TCI Portfolios, Inc. -- TCI Growth  . . . . . . . . . . . . . . . . . . . . . . . .            38,898     1.331537          51,794
                                                                                           ==========     ========     -----------
                                                                                                                      $841,548,978
                                                                                                                       ===========
</TABLE>





                                   61 of 125
<PAGE>   62
             Templeton Smaller Companies Growth Fund, Inc. (TemSmGro)
             Twentieth Century Growth Investors (TCGroInv)
             Twentieth Century Select Investors (TCSelInv)
             Twentieth Century Ultra Investors (TCUltra)

    The following funds are available for investment only by Plans established
under Internal Revenue Code (IRC) Section 403(b).

             Dreyfus Socially Responsible Growth Fund (DrySRGro)
             Dreyfus Stock Index Fund (DryStIx)
             Fidelity VIP Asset Manager Portfolio (FidVIPAM)
             Fidelity VIP Equity Income Portfolio (FidVIPEI)
             Fidelity VIP Growth Portfolio (FidVIPGr)
             Fidelity VIP High Income Portfolio (FidVIPHI)
             Fidelity VIP Overseas Portfolio (FidVIPOv)
             Funds of the Nationwide Separate Account Trust (Nationwide SAT)
             (managed for a fee by an affiliated investment advisor):
                 Nationwide SAT -- Government Bond Fund (NWGvtBd)
                 Nationwide SAT -- Money Market Fund (SATMyMkt)
                 Nationwide SAT -- Total Return Fund (NWTotRet)
             Neuberger & Berman Advisers Management Trust -- Growth Portfolio
               (NBGro)
             Neuberger & Berman Advisors Management Trust -- Limited
               Maturity Bond Portfolio (NBLtdMat)
             Neuberger & Berman Advisers Management Trust -- PartnersPortfolio
               (NBPart)
             TCI Portfolios, Inc. -- TCI Balanced (TCIBal)
             TCI Portfolios, Inc. -- TCI Growth (TCIGro)

    All funds have been utilized as of December 31, 1994, except Dreyfus
Socially Responsible Fund, Inc. (DrySRGro) and TCI Portfolios, Inc. -- TCI
Balanced (TCIBal).

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

    (c) Security Valuation, Transactions and Related Investment Income

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

    (d) Federal Income Taxes

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





                                   62 of 125
<PAGE>   63
                                                                      SCHEDULE I

                         NATIONWIDE DC VARIABLE ACCOUNT

                       SCHEDULES OF CHANGES IN UNIT VALUE

                  YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992


<TABLE>
<CAPTION>
                                               AIMCon      AIMWein     BdFdAm     DeDecInc    DryCsMgt   Dry3dCen   EvTotRet 
                                               ------      -------     ------     --------    --------   --------   -------- 
<S>                                          <C>          <C>        <C>          <C>         <C>                   <C>      
1994                                                                                                                         
   Beginning unit value - Jan. 1             $1.305850    1.044414    1.850918    1.473401    1.025704  1.814915    1.531292 
- -----------------------------------------------------------------------------------------------------------------------------
   Reinvested capital gains                                                                                                  
     and dividends                             .038234     .114765     .138760     .102070     .041657   .233019     .106153 
- -----------------------------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                     (.014948)   (.113428)   (.231366)   (.112176)    .000000  (.367765)   (.204194)
- -----------------------------------------------------------------------------------------------------------------------------
   Contract charges                           (.012300)   (.009865)   (.016890)   (.013923)   (.009903) (.016366)   (.013784)
- -----------------------------------------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31               $1.316836    1.035886    1.741422    1.449372    1.057458  1.663803    1.419467 
- -----------------------------------------------------------------------------------------------------------------------------
   Percentage increase (decrease)                                                                                            
     in unit value* (a)                          1%          (1)%       (6)%        (2)%         3%        (8)%       (7)%   
=============================================================================================================================
                                                                                                                             
1993                                                                                                                         
   Beginning unit value - Jan. 1             $1.120568    1.034606    1.637181    1.289480    1.003770  1.740666    1.368966 
- -----------------------------------------------------------------------------------------------------------------------------
   Reinvested capital gains                                                                                                  
     and dividends                             .000000     .029163     .178726     .198323     .031647   .132238     .165734 
- -----------------------------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                      .196509    (.009792)    .052059    (.001107)    .000000  (.041442)    .010622 
- -----------------------------------------------------------------------------------------------------------------------------
   Contract charges                           (.011227)   (.009563)   (.017048)   (.013295)   (.009713) (.016547)   (.014030)
- -----------------------------------------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31               $1.305850    1.044414    1.850918    1.473401    1.025704  1.814915    1.531292 
- -----------------------------------------------------------------------------------------------------------------------------
   Percentage increase (decrease)                                                                                            
     in unit value* (a)                         17%           1%         13%         14%         2%         4%         12%   
=============================================================================================================================
                                                                                                                             
1992                                                                                                                         
   Beginning unit value - Jan. 1                    **          **   $1.484255    1.196471          **  1.723855    1.256090 
- -----------------------------------------------------------------------------------------------------------------------------
   Reinvested capital gains                                                                                                  
     and dividends                                                     .135065     .118269               .020288     .102975 
- -----------------------------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                                              .032781    (.013661)              .011980     .022142 
- -----------------------------------------------------------------------------------------------------------------------------
   Contract charges                                                   (.014920)   (.011599)             (.015457)   (.012241)
- -----------------------------------------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31                                       $1.637181    1.289480              1.740666    1.368966 
- -----------------------------------------------------------------------------------------------------------------------------
   Percentage increase (decrease)                                                                                            
     in unit value* (a)                                                  10%         8%                     1%         9%    
=============================================================================================================================
</TABLE>

<TABLE>
<CAPTION>
                                               FedGNMA      FedIGvt    FidAsMgr     FidCapIn
                                               -------      -------    --------     --------
<S>                                           <C>          <C>         <C>          <C>
1994                                         
   Beginning unit value - Jan. 1               1.119643     1.020623   1.036089     3.397953
- ----------------------------------------------------------------------------------------------
   Reinvested capital gains                  
     and dividends                              .080720      .050088    .038621      .285090
- ----------------------------------------------------------------------------------------------
   Unrealized gain (loss)                      (.108769)    (.069585)  (.106677)    (.440620)
- ----------------------------------------------------------------------------------------------
   Contract charges                            (.010365)    (.009531)  (.009469)    (.031839)
- ----------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31                 1.081229      .991595    .958564     3.210584
- ----------------------------------------------------------------------------------------------
   Percentage increase (decrease)            
     in unit value* (a)                          (3)%         (3)%       (7)%         (6)%
==============================================================================================
                                             
1993                                         
   Beginning unit value - Jan. 1               1.061001     1.000000   1.000000     2.746533
- ----------------------------------------------------------------------------------------------
   Reinvested capital gains                  
     and dividends                              .079608      .027755    .040710      .275431
- ----------------------------------------------------------------------------------------------
   Unrealized gain (loss)                      (.010414)    (.000640)  (.003048)     .406133
- ----------------------------------------------------------------------------------------------
   Contract charges                            (.010552)    (.006492)  (.001573)    (.030144)
- ----------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31                 1.119643     1.020623   1.036089     3.397953
- ----------------------------------------------------------------------------------------------
   Percentage increase (decrease)            
     in unit value* (a)                           6%         2%(b)       4%(b)         24%
==============================================================================================
                                             
1992                                         
   Beginning unit value - Jan. 1               1.000000           **         **     2.165417
- ----------------------------------------------------------------------------------------------
   Reinvested capital gains                  
     and dividends                              .054829                              .203832
- ----------------------------------------------------------------------------------------------
   Unrealized gain (loss)                       .012628                              .401942
- ----------------------------------------------------------------------------------------------
   Contract charges                            (.006456)                            (.024658)
- ----------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31                 1.061001                             2.746533
- ----------------------------------------------------------------------------------------------
   Percentage increase (decrease)            
     in unit value* (a)                         6%(b)                                  27%
==============================================================================================
</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 utilized or was not available.




                                   63 of 125
<PAGE>   64
                                                           SCHEDULE I, CONTINUED

                         NATIONWIDE DC VARIABLE ACCOUNT

                       SCHEDULES OF CHANGES IN UNIT VALUE

                  YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992



<TABLE>
<CAPTION>
                                              FidContr     FidEqInc   FidGrInc     FidMgln    GroFdAm    IncFdAm    InvIndIn 
                                              --------     --------   --------     -------    -------    -------    -------- 
<S>                                          <C>          <C>         <C>         <C>         <C>                   <C>      
1994                                                                                                                         
   Beginning unit value - Jan. 1             $1.289799    3.448520    1.239420    1.311856    1.857739  1.533299    1.208959 
- -----------------------------------------------------------------------------------------------------------------------------
   Reinvested capital gains                                                                                                  
     and dividends                             .009193     .333965     .092801     .051123     .083262   .097082     .097608 
- -----------------------------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                     (.023586)   (.325363)   (.064842)   (.074747)   (.082914) (.135450)   (.144261)
- -----------------------------------------------------------------------------------------------------------------------------
   Contract charges                           (.012098)   (.032812)   (.011811)   (.012277)   (.017429) (.014175)   (.011250)
- -----------------------------------------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31               $1.263308    3.424310    1.255568    1.275955    1.840658  1.480756    1.151056 
- -----------------------------------------------------------------------------------------------------------------------------
   Percentage increase (decrease)                                                                                            
     in unit value* (a)                         (2)%         (1)%        1%         (3)%        (1)%       (3)%       (5)%   
=============================================================================================================================
                                                                                                                             
1993                                                                                                                         
   Beginning unit value - Jan. 1             $1.072342    2.869860    1.046808    1.062405    1.638011  1.357846    1.045472 
- -----------------------------------------------------------------------------------------------------------------------------
   Reinvested capital gains                                                                                                  
     and dividends                             .094904     .126727     .069383     .124579     .072693   .120765     .094056 
- -----------------------------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                      .134019     .482324     .134221     .136398     .163417   .068633     .080250 
- -----------------------------------------------------------------------------------------------------------------------------
   Contract charges                           (.011466)   (.030391)   (.010992)   (.011526)   (.016382) (.013945)   (.010819)
- -----------------------------------------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31               $1.289799    3.448520    1.239420    1.311856    1.857739  1.533299    1.208959 
- -----------------------------------------------------------------------------------------------------------------------------
   Percentage increase (decrease)                                                                                            
     in unit value* (a)                         20%          20%         18%         23%        13%        13%         16%   
=============================================================================================================================
                                                                                                                             
1992                                                                                                                         
   Beginning unit value - Jan. 1             $1.000000    2.526472    1.000000    1.000000    1.539692  1.223786    1.000000 
- -----------------------------------------------------------------------------------------------------------------------------
   Reinvested capital gains                                                                                                  
     and dividends                             .054462     .104723     .018784     .151730     .018632   .101384     .011071 
- -----------------------------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                      .019469     .264010     .029592    (.079779)    .094195   .044936     .035970 
- -----------------------------------------------------------------------------------------------------------------------------
   Contract charges                           (.001589)   (.025345)   (.001568)   (.009546)   (.014508) (.012260)   (.001569)
- -----------------------------------------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31               $1.072342    2.869860    1.046808    1.062405    1.638011  1.357846    1.045472 
- -----------------------------------------------------------------------------------------------------------------------------
   Percentage increase (decrease)                                                                                            
     in unit value* (a)                        7%(b)         14%        5%(b)       6%(b)        6%        11%        5%(b)  
=============================================================================================================================
</TABLE>

<TABLE>
<CAPTION>
                                               JanFund      Jan20Fd     MASFIP      MFSGrStk    MFSGrOpp
                                               -------      -------     ------      --------    --------
<S>                                           <C>           <C>        <C>         <C>          <C>
1994                                         
   Beginning unit value - Jan. 1               1.077425     1.058801   1.000000     7.613442    4.834037
- --------------------------------------------------------------------------------------------------------
   Reinvested capital gains                  
     and dividends                              .021792      .002891    .029902      .717173     .376509
- --------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                      (.033660)    (.073797)  (.046046)   (1.229319)   (.576664)
- -------------------------------------------------------------------------------------------------------- 
   Contract charges                            (.010076)    (.009631)  (.003074)    (.067148)   (.044349)
- -------------------------------------------------------------------------------------------------------- 
   Ending unit value - Dec. 31                 1.055481      .978264    .980782     7.034148    4.589533
- --------------------------------------------------------------------------------------------------------
   Percentage increase (decrease)            
     in unit value* (a)                          (2)%         (8)%      (2)%(b)       (8)%        (5)%
========================================================================================================
                                             
1993                                         
   Beginning unit value - Jan. 1               1.000000           **         **     6.714892    4.200054
- --------------------------------------------------------------------------------------------------------
   Reinvested capital gains                  
     and dividends                              .069141                             1.133243     .528137
- --------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                       .014854                             (.168690)    .148725
- --------------------------------------------------------------------------------------------------------
   Contract charges                            (.006570)                            (.066003)   (.042879)
- -------------------------------------------------------------------------------------------------------- 
   Ending unit value - Dec. 31                 1.077425                             7.613442    4.834037
- --------------------------------------------------------------------------------------------------------
   Percentage increase (decrease)            
     in unit value* (a)                         8%(b)                                  13%        15%
========================================================================================================
                                             
1992                                         
   Beginning unit value - Jan. 1                     **           **         **     6.368639    3.936838
- --------------------------------------------------------------------------------------------------------
   Reinvested capital gains                  
     and dividends                                                                   .390016     .146228
- --------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                                                            .014635     .154228
- --------------------------------------------------------------------------------------------------------
   Contract charges                                                                 (.058398)   (.037240)
- -------------------------------------------------------------------------------------------------------- 
   Ending unit value - Dec. 31                                                      6.714892    4.200054
- --------------------------------------------------------------------------------------------------------
   Percentage increase (decrease)            
     in unit value* (a)                                                                5%          7%
========================================================================================================
</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 utilized or was not available.




                                   64 of 125
<PAGE>   65
                                                           SCHEDULE I, CONTINUED

                         NATIONWIDE DC VARIABLE ACCOUNT

                       SCHEDULES OF CHANGES IN UNIT VALUE

                  YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992



<TABLE> 
<CAPTION>
                                              MFSHiInc      NWBdFd     NWFund      NWGroFd    NWMyMkt    NBManhFd    NYVenFd 
                                              --------      ------     ------      -------    -------    --------    ------- 
<S>                                          <C>          <C>         <C>         <C>         <C>                   <C>      
1994                                                                                                                         
   Beginning unit value - Jan. 1             $4.422523    1.778765    9.502760    2.081399    2.583387  1.823796     .994508 
- -----------------------------------------------------------------------------------------------------------------------------
   Reinvested capital gains                                                                                                  
     and dividends                             .374437     .121459     .927943     .079372     .096188   .115456     .046949 
- -----------------------------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                     (.490350)   (.265190)   (.873192)   (.049054)    .000000  (.180865)   (.065935)
- -----------------------------------------------------------------------------------------------------------------------------
   Contract charges                           (.041117)   (.015868)   (.089466)   (.019708)   (.024914) (.016838)   (.009376)
- -----------------------------------------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31               $4.265493    1.619166    9.468045    2.092009    2.654661  1.741549     .966146 
- -----------------------------------------------------------------------------------------------------------------------------
   Percentage increase (decrease)                                                                                            
     in unit value* (a)                         (4)%         (9)%        0%          1%          3%        (5)%       (3)%   
=============================================================================================================================
                                                                                                                             
1993                                                                                                                         
   Beginning unit value - Jan. 1             $3.739642    1.621957    8.985447    1.887524    2.542721  1.673695    1.000000 
- -----------------------------------------------------------------------------------------------------------------------------
   Reinvested capital gains                                                                                                  
     and dividends                             .354624     .128391     .679906     .073989     .065160   .287611     .057859 
- -----------------------------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                      .367761     .045063    (.077647)    .138601     .000000  (.121214)   (.061826)
- -----------------------------------------------------------------------------------------------------------------------------
   Contract charges                           (.039504)   (.016646)   (.084946)   (.018715)   (.024494) (.016296)   (.001525)
- -----------------------------------------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31               $4.422523    1.778765    9.502760    2.081399    2.583387  1.823796     .994508 
- -----------------------------------------------------------------------------------------------------------------------------
   Percentage increase (decrease)                                                                                            
     in unit value* (a)                         18%          10%         6%          10%         2%         9%       (1)%(b) 
=============================================================================================================================
                                                                                                                             
1992                                                                                                                         
   Beginning unit value - Jan. 1             $3.225557    1.516560    8.810680    1.792687    2.487178  1.434738          ** 
- -----------------------------------------------------------------------------------------------------------------------------
   Reinvested capital gains                                                                                                  
     and dividends                             .382586     .131292     .414440     .073764     .079597   .211048             
- -----------------------------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                      .165276    (.011086)   (.157770)    .038259     .000000   .041652             
- -----------------------------------------------------------------------------------------------------------------------------
   Contract charges                           (.033777)   (.014809)   (.081903)   (.017186)   (.024054) (.013743)            
- -----------------------------------------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31               $3.739642    1.621957    8.985447    1.887524    2.542721  1.673695             
- -----------------------------------------------------------------------------------------------------------------------------
   Percentage increase (decrease)                                                                                            
      in unit value* (a)                        16%           7%         2%          5%          2%        17%               
=============================================================================================================================
</TABLE>

<TABLE>
<CAPTION>                                    
                                               PutInvFd     PutVoyFd   SEI500Ix     SelGroFd
                                               --------     --------   --------     --------
<S>                                           <C>           <C>        <C>          <C>
1994                                         
   Beginning unit value - Jan. 1               8.652501     1.992379   1.792223     7.370495
- --------------------------------------------------------------------------------------------
   Reinvested capital gains                  
     and dividends                              .771381      .083642    .101704      .708203
- --------------------------------------------------------------------------------------------
   Unrealized gain (loss)                     (1.046752)    (.075428)  (.084212)    (.990524)
- -------------------------------------------------------------------------------------------- 
   Contract charges                            (.079812)    (.018282)  (.016880)    (.067589)
- -------------------------------------------------------------------------------------------- 
   Ending unit value - Dec. 31                 8.297318     1.982311   1.792835     7.020585
- --------------------------------------------------------------------------------------------
   Percentage increase (decrease)            
     in unit value* (a)                          (4)%         (1)%        0%          (5)%
============================================================================================
                                             
1993                                         
   Beginning unit value - Jan. 1               7.410567     1.698751   1.647325     6.989639
- --------------------------------------------------------------------------------------------
   Reinvested capital gains                  
     and dividends                             1.260334      .072965    .100192     1.309602
- --------------------------------------------------------------------------------------------
   Unrealized gain (loss)                       .057997      .237532    .061055     (.863222)
- -------------------------------------------------------------------------------------------- 
   Contract charges                            (.076397)    (.016869)  (.016349)    (.065524)
- -------------------------------------------------------------------------------------------- 
   Ending unit value - Dec. 31                 8.652501     1.992379   1.792223     7.370495
- --------------------------------------------------------------------------------------------
   Percentage increase (decrease)            
     in unit value* (a)                          17%          17%         9%           5%
============================================================================================
                                             
1992                                         
   Beginning unit value - Jan. 1               6.934213     1.563079   1.548965     6.340967
- --------------------------------------------------------------------------------------------
   Reinvested capital gains                  
     and dividends                              .991810      .080133    .049562      .613652
- --------------------------------------------------------------------------------------------
   Unrealized gain (loss)                      (.450123)     .070006    .063592      .094783
- --------------------------------------------------------------------------------------------
   Contract charges                            (.065333)    (.014467)  (.014794)    (.059763)
- -------------------------------------------------------------------------------------------- 
   Ending unit value - Dec. 31                 7.410567     1.698751   1.647325     6.989639
- --------------------------------------------------------------------------------------------
   Percentage increase (decrease)            
      in unit value* (a)                          7%           9%         6%           10%
============================================================================================
</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 utilized or was not available.





                                   65 of 125
<PAGE>   66
                                                           SCHEDULE I, CONTINUED

                         NATIONWIDE DC VARIABLE ACCOUNT

                       SCHEDULES OF CHANGES IN UNIT VALUE

                  YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992



<TABLE>
<CAPTION>
                                              StComStk     TRIntStk   TemForFd    TemSmGro    TCGroInv   TCSelInv    TCUltra 
                                              --------     --------   --------    --------    --------   --------    ------- 
<S>                                          <C>         <C>          <C>         <C>         <C>                   <C>      
1994                                                                                                                         
   Beginning unit value - Jan. 1             $1.017301    1.454045    1.387073    1.353616    3.443124  1.202996    1.409710 
- -----------------------------------------------------------------------------------------------------------------------------
   Reinvested capital gains                                                                                                  
     and dividends                             .063114     .087659     .098557     .032943     .498592   .095333     .042137 
- -----------------------------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                     (.067992)   (.098366)   (.093448)   (.094423)   (.549338) (.191608)   (.093077)
- -----------------------------------------------------------------------------------------------------------------------------
   Contract charges                           (.009603)   (.013910)   (.013423)   (.012808)   (.032487) (.010822)   (.012866)
- -----------------------------------------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31               $1.002820    1.429428    1.378759    1.279328    3.359891  1.095899    1.345904 
- -----------------------------------------------------------------------------------------------------------------------------
   Percentage increase (decrease)                                                                                            
     in unit value* (a)                         (1)%         (2)%       (1)%        (5)%        (2)%       (9)%       (5)%   
=============================================================================================================================
                                                                                                                             
1993                                                                                                                         
   Beginning unit value - Jan. 1             $1.000000    1.047655    1.023491    1.036433    3.350122  1.059075    1.168340 
- -----------------------------------------------------------------------------------------------------------------------------
   Reinvested capital gains                                                                                                  
     and dividends                             .042093     .033862     .037835     .016770     .384659   .132743     .000000 
- -----------------------------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                     (.023251)    .384061     .336947     .311711    (.260224)  .022087     .253599 
- -----------------------------------------------------------------------------------------------------------------------------
   Contract charges                           (.001541)   (.011533)   (.011200)   (.011298)   (.031433) (.010909)   (.012229)
- -----------------------------------------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31               $1.017301    1.454045    1.387073    1.353616    3.443124  1.202996    1.409710 
- -----------------------------------------------------------------------------------------------------------------------------
   Percentage increase (decrease)                                                                                            
     in unit value* (a)                        2%(b)         39%         36%         31%         3%        14%         21%   
=============================================================================================================================
                                                                                                                             
1992                                                                                                                         
   Beginning unit value - Jan. 1                    **   $1.095728          **          **    3.533694  1.118927    1.164722 
- -----------------------------------------------------------------------------------------------------------------------------
   Reinvested capital gains                                                                                                  
     and dividends                                         .036414                             .049615   .047697     .000000 
- -----------------------------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                                 (.074201)                           (.202281) (.097692)    .013657 
- -----------------------------------------------------------------------------------------------------------------------------
   Contract charges                                       (.010286)                           (.030906) (.009857)   (.010039)
- -----------------------------------------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31                           $1.047655                            3.350122  1.059075    1.168340 
- -----------------------------------------------------------------------------------------------------------------------------
   Percentage increase (decrease)                                                                                            
     in unit value* (a)                                      (4)%                               (5)%       (5)%        0%    
=============================================================================================================================
</TABLE>

<TABLE>
<CAPTION>
                                              DryStIx      FidVIPAM   FidVIPEI
                                              -------      --------   --------
<S>                                           <C>          <C>        <C>
1994                                         
   Beginning unit value - Jan. 1              1.000000     1.000000   1.000000
- ------------------------------------------------------------------------------
   Reinvested capital gains                  
     and dividends                             .016017      .000695    .011343
- ------------------------------------------------------------------------------
   Unrealized gain (loss)                     (.037213)    (.041640)  (.034096)
- ------------------------------------------------------------------------------ 
   Contract charges                           (.003059)    (.003076)  (.003072)
- ------------------------------------------------------------------------------ 
   Ending unit value - Dec. 31                 .975745      .955979    .974175
- ------------------------------------------------------------------------------
   Percentage increase (decrease)            
     in unit value* (a)                       (2)%(b)      (4)%(b)     (3)%(b)
==============================================================================
                                             
1993                                         
   Beginning unit value - Jan. 1                    **           **         **
- ------------------------------------------------------------------------------
   Reinvested capital gains                  
     and dividends                                                            
- ------------------------------------------------------------------------------
   Unrealized gain (loss)                                                     
- ------------------------------------------------------------------------------
   Contract charges                                                           
- ------------------------------------------------------------------------------
   Ending unit value - Dec. 31                                                
- ------------------------------------------------------------------------------
   Percentage increase (decrease)            
     in unit value* (a)                                                   
==============================================================================
                                             
1992                                         
   Beginning unit value - Jan. 1                    **           **         **
- ------------------------------------------------------------------------------
   Reinvested capital gains                  
     and dividends                                                            
- ------------------------------------------------------------------------------
   Unrealized gain (loss)                                                     
- ------------------------------------------------------------------------------
   Contract charges                                                           
- ------------------------------------------------------------------------------
   Ending unit value - Dec. 31                                                
- ------------------------------------------------------------------------------
   Percentage increase (decrease)            
     in unit value* (a)                                                   
==============================================================================
</TABLE>                                     

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





                                   66 of 125
<PAGE>   67
                                                           SCHEDULE I, CONTINUED

                         NATIONWIDE DC VARIABLE ACCOUNT

                       SCHEDULES OF CHANGES IN UNIT VALUE

                  YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992



<TABLE>
<CAPTION>
                                              FidVIPGr     FidVIPHI   FidVIPOv     NWGvtBd    SATMyMkt   NWTotRet     NBGro  
                                              --------     --------   --------     -------    --------   --------     -----  
<S>                                          <C>          <C>         <C>        <C>         <C>                    <C>      
1994                                                                                                                         
   Beginning unit value - Jan. 1             $1.000000    1.000000    1.000000    1.396125    1.123427  1.523742    1.352530 
- -----------------------------------------------------------------------------------------------------------------------------
   Reinvested capital gains                                                                                                  
     and dividends                             .000000     .000000     .000000     .087782     .043407   .077107     .163043 
- -----------------------------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                      .022089    (.004613)   (.049090)   (.132815)    .000000  (.060675)   (.230291)
- -----------------------------------------------------------------------------------------------------------------------------
   Contract charges                           (.003126)   (.003116)   (.003027)   (.012811)   (.010850) (.014584)   (.012342)
- -----------------------------------------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31               $1.018963     .992271     .947883    1.338281    1.155984  1.525590    1.272940 
- -----------------------------------------------------------------------------------------------------------------------------
   Percentage increase (decrease)                                                                                            
     in unit value* (a)                        2%(b)       (1)%(b)     (5)%(b)      (4)%       3%(b)        0%        (6)%   
=============================================================================================================================
                                                                                                                             
1993                                                                                                                         
   Beginning unit value - Jan. 1                    **          **          **   $1.286974          **  1.386859    1.278609 
- -----------------------------------------------------------------------------------------------------------------------------
   Reinvested capital gains                                                                                                  
     and dividends                                                                 .082394               .056736     .029640 
- -----------------------------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                                                          .039739               .094024     .056552 
- -----------------------------------------------------------------------------------------------------------------------------
   Contract charges                                                               (.012982)             (.013877)   (.012271)
- -----------------------------------------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31                                                   $1.396125              1.523742    1.352530 
- -----------------------------------------------------------------------------------------------------------------------------
   Percentage increase (decrease)                                                                                            
     in unit value* (a)                                                              8%                    10%         6%    
=============================================================================================================================
                                                                                                                             
1992                                                                                                                         
   Beginning unit value - Jan. 1                    **          **          **    1.204500          **  1.294230    1.178398 
- -----------------------------------------------------------------------------------------------------------------------------
   Reinvested capital gains                                                                                                  
     and dividends                                                                 .128811               .048818     .012605 
- -----------------------------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                                                         (.034595)              .056385     .098791 
- -----------------------------------------------------------------------------------------------------------------------------
   Contract charges                                                               (.011742)             (.012574)   (.011185)
- -----------------------------------------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31                                                    1.286974              1.386859    1.278609 
- -----------------------------------------------------------------------------------------------------------------------------
   Percentage increase (decrease)                                                                                            
     in unit value* (a)                                                              7%                     7%         9%    
=============================================================================================================================
</TABLE> 

<TABLE>
<CAPTION>
                                               NBLtdMat      NBPart     TCIGro
                                               --------      ------     ------
<S>                                           <C>           <C>        <C>
1994                                         
   Beginning unit value - Jan. 1               1.000000     1.000000   1.360119
- -------------------------------------------------------------------------------
   Reinvested capital gains                  
     and dividends                              .000000      .000000    .000146
- -------------------------------------------------------------------------------
   Unrealized gain (loss)                      (.001418)    (.030724)  (.016072)
- ------------------------------------------------------------------------------- 
   Contract charges                            (.003120)    (.003053)  (.012656)
- ------------------------------------------------------------------------------- 
   Ending unit value - Dec. 31                  .995462      .966223   1.331537
- -------------------------------------------------------------------------------
   Percentage increase (decrease)            
     in unit value* (a)                         0%(b)       (3)%(b)      (2)%
===============================================================================
                                             
1993                                         
   Beginning unit value - Jan. 1                     **           **   1.244720
- -------------------------------------------------------------------------------
   Reinvested capital gains                  
     and dividends                                                      .003393
- -------------------------------------------------------------------------------
   Unrealized gain (loss)                                               .124357
- -------------------------------------------------------------------------------
   Contract charges                                                    (.012351)
- ------------------------------------------------------------------------------- 
   Ending unit value - Dec. 31                                         1.360119
- -------------------------------------------------------------------------------
   Percentage increase (decrease)            
     in unit value* (a)                                                   9%
===============================================================================
                                             
1992                                         
   Beginning unit value - Jan. 1                     **           **   1.273681
- -------------------------------------------------------------------------------
   Reinvested capital gains                  
     and dividends                                                      .008089
- -------------------------------------------------------------------------------
   Unrealized gain (loss)                                              (.025654)
- ------------------------------------------------------------------------------- 
   Contract charges                                                    (.011396)
- ------------------------------------------------------------------------------- 
   Ending unit value - Dec. 31                                         1.244720
- -------------------------------------------------------------------------------
   Percentage increase (decrease)            
     in unit value* (a)                                                  (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 utilized or was not available.


See accompanying independent auditors' report.

                                   67 of 125

<PAGE>   68





                          INDEPENDENT AUDITORS' REPORT


The Board of Directors
Nationwide Life Insurance Company:


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

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

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

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

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

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



                                                           KPMG Peat Marwick LLP


Columbus, Ohio
February 27, 1995





                                  68 of 125
<PAGE>   69





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

                          Consolidated Balance Sheets

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

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

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

<TABLE>
<CAPTION>
                      Liabilities and Shareholder's Equity
                      ------------------------------------
<S>                                                                                     <C>                <C>
Future policy benefits and claims (notes 6 and 8)                                        16,321,461        14,092,255
Policyholders' dividend accumulations                                                       338,058           322,686
Other policyholder funds                                                                     72,770            71,959
Accrued Federal income tax (note 7):
   Current                                                                                   13,126            12,294
   Deferred                                                                                  -                 31,659
                                                                                        -----------        ----------        
                                                                                             13,126            43,953
                                                                                        -----------        ----------        
Other liabilities                                                                           235,778           217,952
Liabilities related to Separate Accounts (note 8)                                        12,222,461         9,006,388
                                                                                        -----------        ----------        
                                                                                         29,203,654        23,755,193
                                                                                        -----------        ----------        

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



See accompanying notes to consolidated financial statements.




                                                             69 of 125
<PAGE>   70
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                       Consolidated Statements of Income

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

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

Cumulative effect of changes in accounting principles,                   
   net of tax (note 3)                                                        -                 5,365             -
                                                                         -----------       ----------        ----------
          Net income                                                     $   183,726          211,508            96,817
                                                                         ===========       ==========        ==========
</TABLE>                                                                 





See accompanying notes to consolidated financial statements.





                                   70 of 125
<PAGE>   71
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                Consolidated Statements of Shareholder's Equity

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


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

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

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

</TABLE>





See accompanying notes to consolidated financial statements.





                                   71 of 125
<PAGE>   72
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                     Consolidated Statements of Cash Flows

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

<TABLE>
<CAPTION>
                                                                               1994             1993             1992
                                                                          ------------       ----------       ----------
 <S>                                                                      <C>                <C>              <C>
 Cash flows from operating activities:
   Net income                                                             $    183,726          211,508           96,817
   Adjustments to reconcile net income to net cash provided by
      operating activities:
       Capitalization of deferred policy acquisition costs                    (264,434)        (191,994)        (177,928)
       Amortization of deferred policy acquisition costs                        94,744          102,134           99,197
       Amortization and depreciation                                             6,207           11,156            5,607
       Realized losses (gains) on invested assets, net                          15,949         (113,648)          19,092
       Deferred Federal income tax benefit                                      (2,166)          (6,006)         (13,105)
       Increase in accrued investment income                                   (29,654)          (4,218)         (11,518)
       (Increase) decrease in other assets                                    (112,566)        (549,277)           6,132
       Increase in policyholder account balances                             1,038,641          509,370           19,087
       Increase in policyholders' dividend accumulations                        15,372           17,316           18,708
       Increase (decrease) in accrued Federal income tax payable                   832           16,838          (15,723)
       Increase in other liabilities                                            17,826           26,958           73,512
       Other, net                                                              (19,303)         (11,745)         (10,586)
                                                                          ------------       ----------       ----------
         Net cash provided by operating activities                             945,174           18,392          109,292
                                                                          ------------       ----------       ----------

 Cash flows from investing activities:
   Proceeds from maturity of securities available-for-sale                     579,067           -                -
   Proceeds from sale of securities available-for-sale                         247,876          247,502           27,844
   Proceeds from maturity of fixed maturities held-to-maturity                 516,003        1,192,093        1,030,397
   Proceeds from sale of fixed maturities                                       -                33,959          123,422
   Proceeds from repayments of mortgage loans on real estate                   220,744          146,047          259,659
   Proceeds from sale of real estate                                            46,713           23,587           22,682
   Proceeds from repayments of policy loans and
      sale of other invested assets                                            134,998           59,643           99,189
   Cost of securities available-for-sale acquired                           (2,569,672)         (12,550)         (12,718)
   Cost of fixed maturities held-to-maturity acquired                         (675,835)      (2,016,831)      (2,687,975)
   Cost of mortgage loans on real estate acquired                             (627,025)        (475,336)        (654,403)
   Cost of real estate acquired                                                (15,962)          (8,827)        (137,843)
   Policy loans issued and other invested assets acquired                     (118,012)         (76,491)         (97,491)
                                                                          ------------       ----------       ----------
       Net cash used in investing activities                                (2,261,105)        (887,204)      (2,027,620) 
                                                                          ------------       ----------       ----------
 Cash flows from financing activities:
   Proceeds from capital contributions                                         200,000          111,000           -
   Dividends paid to shareholder                                                -               (17,805)          (5,846)
   Increase in universal life and investment product account balances        3,640,958        2,249,740        2,468,236
   Decrease in universal life and investment product account balances       (2,449,580)      (1,458,504)        (575,180)
                                                                          ------------       ----------       ----------
       Net cash provided by financing activities                             1,391,378          884,431        1,887,210          
                                                                          ------------       ----------       ----------

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

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




See accompanying notes to consolidated financial statements.





                                   72 of 125
<PAGE>   73
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                   Notes to Consolidated Financial Statements

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

(1)      Organization and Description of Business

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

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

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

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

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

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

(2)      Summary of Significant Accounting Policies

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

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

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





                                   73 of 125
<PAGE>   74
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued



(a) Consolidation Policy

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

(b) Valuation of Investments and Related Gains and Losses

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

    In May 1993, the Financial Accounting Standards Board (FASB) issued
    Statement of Financial Accounting Standards No. 115 - Accounting for
    Certain Investments in Debt and Equity Securities (SFAS 115).  SFAS 115
    requires fixed maturities and equity securities to be classified as either
    held-to-maturity, available-for-sale, or trading.  The Company has no
    trading securities.  The Company adopted SFAS 115 as of January 1, 1994,
    with no effect on consolidated net income.  See note 3 regarding the effect
    on consolidated shareholder's equity.

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

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

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

    In May, 1993, the FASB issued Statement of Financial Accounting Standards
    No. 114 - Accounting by Creditors for Impairment of a Loan (SFAS 114).
    SFAS 114, which was amended by Statement of Financial Accounting Standards
    No. 118 - Accounting by Creditors for Impairment of a Loan - Income
    Recognition and Disclosure in October, 1994, requires the measurement of
    impaired loans be based on the present value of expected future cash flows
    discounted at the loan's effective interest rate or, as a practical
    expedient, at the loan's observable market price or the fair value of the
    collateral if the loan is collateral dependent.  The impact on the
    consolidated financial statements of adopting SFAS 114 as amended is not
    expected to be material.  Previously issued consolidated financial
    statements shall not be restated.  The Company will adopt SFAS 114 as
    amended in 1995.





                                   74 of 125
<PAGE>   75
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued



(c) Revenues and Benefits

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

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

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

(d) Deferred Policy Acquisition Costs

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

(e) Separate Accounts

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

(f) Future Policy Benefits

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

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

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





                                   75 of 125
<PAGE>   76
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued



(g) Participating Business

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

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

(h) Federal Income Tax

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

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

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

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

(i) Reinsurance Ceded

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

(j) Cash Equivalents

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

(k) Reclassification

    Certain items in the 1993 and 1992 consolidated financial statements have
    been reclassified to conform to the 1994 presentation.





                                   76 of 125
<PAGE>   77
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued



(3)      Changes in Accounting Principles

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

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

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

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

(4)      Basis of Presentation

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

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

<TABLE>
<CAPTION>
                                                                                     1994            1993           1992
                                                                                     ----            ----           ----
           <S>                                                                      <C>             <C>             <C>

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





                                   77 of 125
<PAGE>   78
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued


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

<TABLE>
<CAPTION>
                                                                                    1994             1993           1992
                                                                                   ----------      ---------     ----------
           <S>                                                                     <C>             <C>            <C>

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

(5)     Investments

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

<TABLE>
<CAPTION>
                                                                                   1994             1993            1992
                                                                                ---------         ---------      ----------
          <S>                                                                  <C>                <C>            <C>

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


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

<TABLE>
<CAPTION>
                                                                                    1994             1993           1992
                                                                                ------------       ---------        --------
           <S>                                                                  <C>                <C>              <C>
           Securities available-for-sale:
              Fixed maturities                                                  $   (703,851)         -                -
              Equity securities                                                       (1,990)      (128,837)        (9,195)
           Fixed maturities held-to-maturity                                        (421,427)       223,392         17,774
                                                                                ------------       --------         ------
                                                                                $ (1,127,268)        94,555          8,579
                                                                                 ===========       ========         ======
</TABLE>





                                   78 of 125
<PAGE>   79
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued



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

<TABLE>
<CAPTION>
                                                                      1994            1993           1992
                                                                     --------        --------       ---------
           <S>                                                       <C>             <C>            <C>

           Realized on disposition of investments:
             Securities available-for-sale:
                Fixed maturities                                     $(13,720)             -              -
                Equity securities                                       1,427         129,728          7,215
             Fixed maturities                                              -           21,159         13,399
             Mortgage loans on real estate                            (16,130)        (17,763)       (30,334)
             Real estate and other                                      5,765         (12,813)       (12,997)
                                                                     --------        --------       -------- 
                                                                      (22,658)        120,311        (22,717)
                                                                     --------        --------       -------- 
           Valuation allowances:
             Securities available-for-sale:
                Fixed maturities                                        6,600              -              -
             Fixed maturities                                              -             (934)         1,792
             Mortgage loans on real estate                             (4,332)        (10,478)        (5,969)
             Real estate and other                                      4,006           4,774          7,579
                                                                     --------        --------       -------- 
                                                                        6,274          (6,638)         3,402
                                                                     --------        --------       -------- 
                                                                     $(16,384)        113,673        (19,315)
                                                                     ========        ========       ========
</TABLE>

        The amortized cost and estimated fair value of securities available-
        for-sale and fixed maturities held-to-maturity were as follows as of 
        December 31, 1994:

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

           Securities available-for-sale                                                                    
           -----------------------------
             Fixed maturities:
               US Treasury securities and obligations of US
                 government corporations and agencies             $  393,156        1,794          (18,941)          376,009
               Obligations of states and political subdivisions        2,202           55              (21)            2,236
               Debt securities issued by foreign governments         177,910          872           (9,205)          169,577
               Corporate securities                                4,201,738       50,405         (128,698)        4,123,445
               Mortgage-backed securities                          3,543,859       18,125         (187,345)        3,374,639
                                                                   ---------       ------         --------         ---------
                   Total fixed maturities                          8,318,865       71,251         (344,210)        8,045,906
             Equity securities                                        18,373        6,636             (296)           24,713
                                                                  ----------       ------         --------         ---------
                                                                  $8,337,238       77,887         (344,506)        8,070,619
                                                                  ==========       ======         ========         =========

           Fixed maturity securities held-to-maturity                                                       
           ------------------------------------------
               Obligations of states and political subdivisions   $   11,613           92             (255)           11,450
               Debt securities issued by foreign governments          16,131          111              (39)           16,203
               Corporate securities                                3,661,043       34,180         (120,566)        3,574,657
                                                                  ----------       ------         --------         ---------
                                                                  $3,688,787       34,383         (120,860)        3,602,310
                                                                  ==========       ======         ========         =========
</TABLE>





                                   79 of 125
<PAGE>   80
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued



        The amortized cost and estimated fair value of investments of fixed 
        maturity securities were as follows as of December 31, 1993:

<TABLE>
<CAPTION>
                                                                                     Gross           Gross
                                                                  Amortized        unrealized     unrealized          Estimated
                                                                     cost            gains          losses           fair value
                                                                  ------------        -------       --------         ----------
           <S>                                                   <C>                  <C>           <C>              <C>
               US Treasury securities and obligations of US
                 government corporations and agencies            $     287,738         18,204          (392)            305,550
               Obligations of states and political subdivisions         16,519          2,700            (5)             19,214
               Debt securities issued by foreign governments           137,092          7,719        (1,213)            143,598
               Corporate securities                                  6,819,355        647,778       (15,648)          7,451,485
               Mortgage-backed securities                            2,860,274        121,721       (15,022)          2,966,973
                                                                 -------------        -------       --------         ----------
                                                                 $  10,120,978        798,122       (32,280)         10,886,820
                                                                 =============        =======       ========         ==========
</TABLE>

        As of December 31, 1993 the net unrealized gain on equity securities, 
        before providing for deferred Federal income tax, was $8,330, 
        comprised of gross unrealized gains of $8,345 and gross unrealized 
        losses of $15.

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

<TABLE>
<CAPTION>
                                                                    Amortized            Estimated
                                                                       cost              fair value
                                                                    -----------          ----------
           <S>                                                      <C>                  <C>
           Fixed maturity securities available-for-sale
           --------------------------------------------
           Due in one year or less                                  $   294,779            294,778
           Due after one year through five years                      2,553,825          2,490,886
           Due after five years through ten years                     1,382,311          1,327,089
           Due after ten years                                          544,091            558,514
                                                                    -----------          ---------
                                                                      4,775,006          4,671,267
           Mortgage-backed securities                                 3,543,859          3,374,639
                                                                    -----------          ---------
                                                                    $ 8,318,865          8,045,906
                                                                    ===========          =========

           Fixed maturity securities held-to-maturity
           ------------------------------------------
           Due in one year or less                                  $   333,517            333,000
           Due after one year through five years                      1,953,179          1,942,260
           Due after five years through ten years                     1,080,069          1,013,083
           Due after ten years                                          322,022            313,967
                                                                    -----------          ---------
                                                                    $ 3,688,787          3,602,310
                                                                    ===========          =========
</TABLE>

        Proceeds from the sale of securities available-for-sale during 1994 were
        $247,876, while proceeds from sales of investments in fixed maturity 
        securities during 1993 were $33,959 ($123,422 during 1992).  Gross 
        gains of $3,406 ($2,413 in 1993 and $3,194 in 1992) and gross losses 
        of $21,866 ($39 in 1993 and $513 in 1992) were realized on those sales.

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

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





                                   80 of 125
<PAGE>   81
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued



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

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

(6)      Future Policy Benefits and Claims

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

             Interest rates:  Interest rates vary as follows:

<TABLE>
<CAPTION>
                  Year of issue                         Life                                              Health
                  -------------                         ----                                              ------
                  <S>           <C>                                                                      <C>
                  1994             7.2 %, not graded - permanent contracts with loan provisions;         5.0%
                                   6.0%, not graded - all other contracts
                  1984-1993        7.4% to 10.5%, not graded                                             5.0% to 6%
                  1966-1983        6% to 8.1%, graded over 20 years to 4% to 6.6%                        3.5% to 6%
                  1965 and prior   generally lower than post 1965 issues                                 3.5% to 4%
</TABLE>

             Withdrawals:  Rates, which vary by issue age, type of coverage 
         and policy duration, are based on Company experience.

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

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

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

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

<TABLE>
<CAPTION>
                                                                  1994            1993           1992
                                                                --------        --------       --------
           <S>                                                  <C>             <C>            <C>
           Balance as of January 1                              $591,258         760,312        672,581
              Less reinsurance recoverables                      429,798         547,786        445,934
                                                                --------        --------       --------
                    Net balance as of January 1                  161,460         212,526        226,647
                                                                --------        --------       --------
           Incurred related to:
              Current year                                       273,299         309,721        360,545
              Prior years                                        (26,156)        (26,248)       (17,433)
                                                                --------        --------       --------
                 Total incurred                                  247,143        283,473        343,112        
                                                                --------        --------       --------                     
           Paid related to:
              Current year                                       175,700         208,978        226,886
              Prior years                                         73,889         125,561        130,347
                                                                --------        --------       --------
                 Total paid                                      249,589         334,539        357,233        
                                                                --------        --------       --------
           Unpaid claims of ELICW (note 14)                       40,223              -              -     
                                                                --------        --------       --------
                    Net balance as of December 31                199,237         161,460        212,526
              Plus reinsurance recoverables                      457,694         429,798        547,786
                                                                --------        --------       --------
           Balance as of December 31                            $656,931         591,258        760,312
                                                                ========        ========       ========
</TABLE>





                                   81 of 125
<PAGE>   82
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued



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

(7)      Federal Income Tax

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

         The Company adopted Statement of Financial Accounting Standards No. 
         109 - Accounting for Income Taxes (SFAS 109), as of January 1, 
         1993.  See note 3. The 1992 consolidated financial statements have 
         not been restated to apply the provisions of SFAS 109.

         The significant components of deferred income tax expense for the 
         years ended December 31 are as follows:

<TABLE>
<CAPTION>
                                                                      1994           1993
                                                                      ------         ------
           <S>                                                        <C>            <C>
           Deferred income tax expense (exclusive of the
              effects of other components listed below)               $9,657         29,930
           Adjustments to deferred income tax assets and
              liabilities for enacted  changes in  tax laws  and                              
              rates                                                   -               1,704   
                                                                      ------         ------
                                                                      $9,657         31,634
                                                                      ======         ======
</TABLE>

         For the year ended December 31, 1992, the deferred income tax 
         benefit results from timing differences in the recognition of income 
         and expense for income tax and financial reporting purposes.  The 
         primary sources of those timing differences were deferred policy 
         acquisition costs (deferred expense of $16,457) and reserves for 
         future policy benefits (deferred benefit of $32,045).

         Total Federal income tax expense for the years ended December 31, 
         1994, 1993 and 1992 differs from the amount computed by applying the 
         U.S. Federal income tax rate to income before tax as follows:

<TABLE>
<CAPTION>
                                                                1994                       1993                    1992
                                                                ----                       ----                    ----
                                                         Amount         %         Amount          %         Amount         %
                                                         -------     ----        --------      ----         -------     ----
           <S>                                           <C>         <C>         <C>           <C>          <C>         <C>
           Computed (expected) tax expense               $95,631     35.0        $109,515      35.0         $44,390     34.0
           Tax exempt interest and dividends
              received deduction                            (194)    (0.1)         (2,322)     (0.7)         (4,172)    (3.2)
           Current year increase in U.S. Federal
              income tax rate                              -           -            1,704       0.5            -          -
           Real estate valuation allowance
              adjustment                                   -           -             -           -           (3,463)    (2.7)
           Other, net                                     (5,933)    (2.1)         (2,139)     (0.7)         (3,013)    (2.3)
                                                         --------    ----        --------      ----         -------     ----
                Total (effective rate of each year)      $89,504     32.8        $106,758      34.1         $33,742     25.8
                                                         ========    ====        ========      ====         =======     ====
                 
</TABLE>   

         Total Federal income tax paid was $87,576, $58,286 and $63,124 
         during the years ended December 31, 1994, 1993 and 1992, respectively.





                                   82 of 125
<PAGE>   83
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued



          The tax effects of temporary differences that give rise to significant
          components of the net deferred tax asset (liability) as of 
          December 31, 1994 and 1993 are as follows:

<TABLE>
           <S>                                                             <C>               <C>
                                                                            1994              1993
                                                                           --------          -------
           Deferred tax assets:
              Future policy benefits                                       $124,044          129,995
              Fixed maturity securities available-for-sale                   95,536              -
              Liabilities in Separate Accounts                               94,783           64,722
              Mortgage loans on real estate and real estate                  25,632           24,020
              Other policyholder funds                                        7,137            7,759
              Other assets and other liabilities                             57,528           41,390
                                                                           --------          -------
                Total gross deferred tax assets                             404,660          267,886        
                                                                           --------          -------
                                                                                                     
           Deferred tax liabilities:
              Deferred policy acquisition costs                             317,224          243,731
              Fixed maturities, equity securities and other
                 long-term investments                                        3,620           11,137
              Other                                                          47,301           44,677
                                                                           --------          -------
                Total gross deferred tax liabilities                        368,145          299,545
                                                                           --------          -------
                      Net deferred tax asset (liability)                   $ 36,515          (31,659)
                                                                           --------          -------
</TABLE>

          The Company has determined that valuation allowances are not 
          necessary as of December 31, 1994 and 1993 and January 1, 1993 
          (date of adoption of SFAS 109) based on its analysis of future 
          deductible amounts.  All future deductible amounts can be offset by 
          future taxable amounts or recovery of Federal income tax paid 
          within the statutory carryback period.  In addition, for future 
          deductible amounts for securities available-for-sale, affiliates of 
          the Company which are included in the same consolidated Federal 
          income tax return hold investments that could be sold for capital 
          gains that could offset capital losses realized by the Company 
          should securities available-for-sale be sold at a loss.

(8)       Disclosures about Fair Value of Financial Instruments

          Statement of Financial Accounting Standards No. 107 - Disclosures 
          about Fair Value of Financial Instruments (SFAS 107) requires 
          disclosure of fair value information about existing on and off-
          balance sheet financial instruments.  In cases where quoted market 
          prices are not available, fair value is based on estimates using 
          present value or other valuation techniques.

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

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

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

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

              Cash, short-term investments and policy loans:  The carrying 
              amount reported in the balance sheets for these instruments 
              approximate their fair value.





                                   83 of 125
<PAGE>   84
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued



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

    Separate Account assets and liabilities:  The fair value of assets held in
    Separate Accounts is based on quoted market prices.  The fair value of
    liabilities related to Separate Accounts is the amount payable on demand.

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

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

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

    Policyholders' dividend accumulations and other policyholder funds:  The
    carrying amount reported in the consolidated balance sheets for these
    instruments approximates their fair value.

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

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

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





                                   84 of 125
<PAGE>   85
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued



(9)      Additional Financial Instruments Disclosures

         Financial Instruments with Off-Balance-Sheet Risk:  The Company is a 
         party to financial instruments with off-balance-sheet risk in the 
         normal course of business through management of its investment 
         portfolio.  These financial instruments include commitments to 
         extend credit in the form of loans.  These instruments involve, to 
         varying degrees, elements of credit risk in excess of amounts 
         recognized on the consolidated balance sheets.

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

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

<TABLE>
<CAPTION>
                                                                                                   Apartment
                                               Office              Warehouse     Retail            & other        Total
                                               --------            ---------     --------          -------        ---------
             <S>                               <C>                 <C>           <C>               <C>           <C> 
             1994:
               East North Central              $109,233            103,499         540,686         191,489          944,907
               East South Central                24,298             10,803         127,845          76,897          239,843
               Mountain                           3,150             13,770         140,358          39,682          196,960
               Middle Atlantic                   61,299             53,285         140,847          30,111          285,542
               New England                       10,536             43,282         139,131               4          192,953
               Pacific                          195,393            210,930         397,911          68,768          873,002
               South Atlantic                    87,150             81,576         424,150         210,354          803,230
               West North Central               127,760             11,766          80,854           4,738          225,118
               West South Central                51,013             84,796         184,923         194,788          515,520
                                               --------            -------       ---------         -------       ----------
                                               $669,832            613,707       2,176,705         816,831        4,277,075        
                                               ========            =======       =========         =======       ==========
                Less valuation allowances
                  and unamortized discount                                                                           54,791
                                                                                                                 ----------
                    Total mortgage loans on
                      real estate, net                                                                           $4,222,284
                                                                                                                 ==========

</TABLE>


<TABLE>
             <S>                               <C>                <C>            <C>               <C>           <C> 
             1993:
               East North Central              $109,208           108,478          470,755         158,964          847,405
               East South Central                27,562             1,460          117,341          69,991          216,354
               Mountain                           3,228             4,742          105,560          23,065          136,595
               Middle Atlantic                   56,664            52,766          132,821          15,414          257,665
               New England                       10,565            48,398          142,530               8          201,501
               Pacific                          174,409           185,116          389,428          65,497          814,450
               South Atlantic                   112,640            58,165          391,102         238,337          800,244
               West North Central               104,933            13,458           78,408           3,917          200,716
               West South Central                50,955            47,103          183,420         161,033          442,511
                                               --------           -------        ---------         -------       ----------
                                               $650,164           519,686        2,011,365         736,226        3,917,441
                                               ========           =======        =========         =======
                  Less valuation allowances
                    and unamortized discount                                                                         45,881
                                                                                                                 ----------
                       Total mortgage loans
                         on real estate, net                                                                     $3,871,560
                                                                                                                 ==========
</TABLE>





                                   85 of 125
<PAGE>   86
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued



(10)     Pension Plan

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

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

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

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

<TABLE>
<CAPTION>
                                                                        1994             1993             1992
                                                                      --------         --------          -------
            <S>                                                       <C>              <C>               <C>

            Service cost (benefits earned during the period)          $ 64,740           47,694           44,343
            Interest cost on projected benefit obligation               73,951           70,543           68,215
            Actual return on plan assets                               (21,495)        (105,002)         (62,307)
            Net amortization and deferral                              (62,150)          20,832          (24,281)
                                                                      --------         --------          -------
               Net periodic pension cost                              $ 55,046           34,067           25,970
                                                                      ========         ========          =======
</TABLE>

         Basis for measurements, net periodic pension cost:

<TABLE>
            <S>                                                           <C>              <C>              <C>
            Weighted average discount rate                                5.75%            6.75%            7.25%
            Rate of increase in future compensation levels                4.50%            4.75%            5.25%
            Expected long-term rate of return on plan assets              7.00%            7.50%            8.00%
</TABLE>

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

<TABLE>
<CAPTION>
                                                                       1994             1993
                                                                    ----------        ---------
            <S>                                                     <C>               <C>

            Accumulated benefit obligation:
               Vested                                               $  914,850          972,475
               Nonvested                                                 7,570           10,227
                                                                    ----------        ---------
                                                                    $  922,420          982,702
                                                                    ==========        =========

            Projected benefit obligation for
               services rendered to date                             1,305,547        1,292,477
            Plan assets at fair value                                1,241,771        1,208,007
                                                                    ----------        ---------
                 Plan assets less than projected benefit               (63,776)         (84,470)
            obligation
            Unrecognized prior service cost                             46,201           49,551
            Unrecognized net losses                                     39,408           55,936
            Unrecognized net assets at January 1, 1987                 (21,994)         (24,146)
                                                                    -----------       ---------
                 New accrued pension expense                        $     (161)          (3,129)
                                                                    ==========        =========

         Basis for measurements, funded status of plan:

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





                                   86 of 125
<PAGE>   87
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued



(11)     Postretirement Benefits Other Than Pensions

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

         Effective January 1, 1993, the Company adopted the provisions of 
         Statement of Financial Accounting Standards No. 106 - Employers' 
         Accounting for Postretirement Benefits Other Than Pensions 
         (SFAS 106), which requires the accrual method of accounting for 
         postretirement life and health care insurance benefits based on 
         actuarially determined costs to be recognized over the period from 
         the date of hire to the full eligibility date of employees who are 
         expected to qualify for such benefits.  Postretirement benefit cost 
         for 1992, which was recorded on a cash basis, has not been restated.

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

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

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

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

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

<TABLE>
<CAPTION>
                                                                                            1994             1993
                                                                                         ---------          --------
           <S>                                                                           <C>                <C>

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





                                   87 of 125
<PAGE>   88
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued



          The amount of net periodic postretirement benefit cost for the plan 
          as a whole for the years ended December 31, 1994 and 1993 is as 
          follows:

<TABLE>
<CAPTION>
                                                                                            1994             1993
                                                                                           -----             ------
           <S>                                                                             <C>               <C>

           Net periodic postretirement benefit cost:
              Service cost - benefits attributed to employee service during the year       $  8,586           7,090
                
              Interest cost on accumulated postretirement benefit obligation                 14,011          13,928
              Actual return on plan assets                                                   (1,622)            -
              Net amortization and deferral                                                   1,622             -
                                                                                           --------          ------
                 Net periodic postretirement benefit cost                                  $ 22,597          21,018
                                                                                           ========          ======
</TABLE>

          The health care cost trend rate assumption has a significant effect 
          on the amounts reported.  A one percentage point increase in the 
          assumed health care cost trend rate would increase the accumulated 
          postretirement benefit obligation as of December 31, 1994 and 1993 
          by $8,109 and $15,621, respectively, and the net periodic 
          postretirement benefit cost for the years ended December 31, 1994 
          and 1993 by $866 and $2,377, respectively.

(12)      Portfolio Transfer of Credit Life and Credit Accident and Health

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

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

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

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

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





                                   88 of 125
<PAGE>   89
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued



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

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

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

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

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

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

(14)     Transactions With Affiliates

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

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

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

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





                                   89 of 125
<PAGE>   90
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued



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

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

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

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

         As a result of these agreements, and in accordance with Statement of 
         Financial Accounting Standards No. 113 - Accounting and Reporting 
         for Reinsurance of Short-Duration and Long-Duration Contracts, the 
         following amounts are included in the consolidated financial 
         statements as of December 31, 1994 and 1993 for reinsurance ceded:

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

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

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

(15)     Bank Lines of Credit

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





                                   90 of 125
<PAGE>   91
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued



(16)     Contingencies

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

(17)     Major Lines of Business

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

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

<TABLE>
<CAPTION>
                                                                                1994              1993             1992
            Revenues:                                                       ------------       ----------       ----------
            <S>                                                             <C>                <C>              <C>
                 Life insurance                                             $  1,577,809        1,479,956        1,406,417
                 Accident and health                                             345,544          339,764          475,290
                 Investment income allocated to capital and surplus              122,847          214,806           51,611
                                                                            ------------       ----------       ----------
                      Total                                                 $  2,046,200        2,034,526        1,933,318
                                                                            ============       ==========       ==========

            Income before Federal income tax and cumulative
                effect of changes in accounting principles:
                 Life insurance                                                  141,650           83,917           78,627
                 Accident and health                                              13,220           15,043              436
                 Investment income allocated to capital and surplus              118,360          213,941           51,496
                                                                            ------------       ----------       ----------
                      Total                                                 $    273,230          312,901          130,559
                                                                            ============       ==========       ==========
            Assets:
                 Life insurance                                               28,351,628       22,982,186       19,180,561
                 Accident and health                                             852,026          773,007          343,535
                 Capital and surplus                                           1,908,479        1,651,168        1,430,242
                                                                            ------------       ----------       ----------
                      Total                                                 $ 31,112,133       25,406,361       20,954,338
                                                                            ============       ==========       ==========
</TABLE>

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

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

(18)     Subsequent Event

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





                                   91 of 125

<PAGE>   92





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

<TABLE>
           <S>                                                                                <C>
           (a)        Financial Statements:                                                   Page

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

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

              (2)    Financial statements and schedule included in Part B:                     54

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

           Nationwide DC Variable Account:

                     Independent Auditors' Report.                                             54

                     Statement of Assets, Liabilities and Contract Owners'
                     Equity as of December 31, 1994.                                           55

                     Statements of Operations and Changes in Contract
                     Owners' Equity for the years ended December 31, 1994,
                     1993 and 1992.                                                            58

                     Notes to Financial Statements                                             59

                     Schedule I                                                                63

           Nationwide Life Insurance Company:

                     Independent Auditors' Report.                                             68

                     Consolidated Balance Sheets as of December 31, 1994
                     and 1993.                                                                 69

                     Consolidated Statements of Income for the years ended
                     December 31, 1994, 1993 and 1992.                                         70

                     Consolidated Statements of Shareholder's Equity for the
                     years ended December 31, 1994, 1993 and 1992.                             71

                     Consolidated Statements of Cash Flows for the years
                     ended December 31, 1994, 1993 and 1992.                                   72

                     Notes to Consolidated Financial Statements                                73
</TABLE>
                                   92 of 125
<PAGE>   93
Item 24.(b)  Exhibits

             (1)     Resolution of the Depositor's Board
                     of Directors authorizing the estab-
                     lishment of the Registrant--Filed
                     previously with the Registration
                     Statement, and hereby incorporated
                     by reference.

             (2)     Not Applicable.

             (3)     Underwriting or Distribution of con-
                     tracts between the Registrant and
                     Principal Underwriter--Filed pre-
                     viously with the Registration State-
                     ment and pre-effective amendments
                     thereto, and hereby incorporated by
                     reference.

             (4)     The form of the variable annuity
                     contract--Filed previously with
                     Post-Effective Amendment No. 28 to
                     the Registration Statement and
                     hereby incorporated by reference.

             (5)     Variable Annuity Application--Filed
                     previously with the Registration
                     Statement, and hereby incorporated
                     by reference.

             (6)     Articles of Incorporation of Depositor
                     --Filed previously with the
                     Registration Statement, and hereby
                     incorporated by reference.

             (7)     Not Applicable

             (8)     Not Applicable

             (9)     Opinion of Counsel--Filed pre-
                     viously with the Registration
                     Statement, and hereby incorporated
                     by reference.

             (10)    Not Applicable

             (11)    Not Applicable

             (12)    Not Applicable

             (13)    Performance Advertising Calculation
                     Schedule--Filed previously with
                     Post-Effective Amendment No. 27 to
                     the Registration Statement and
                     hereby incorporated by reference.





                                   93 of 125
<PAGE>   94
    ITEM 25.  DIRECTORS AND OFFICERS OF THE DEPOSITOR


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

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

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

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

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

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

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

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

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

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

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





                                   94 of 125
<PAGE>   95
<TABLE>
<CAPTION>
          NAME AND PRINCIPAL                                                        POSITIONS AND OFFICES
          BUSINESS ADDRESS                                                          WITH DEPOSITOR
    <S>                                                                             <C>
    Arden L. Shisler                                                                Director
    2724 West Lebanon Road
    Dalton, OH 44618

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

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

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

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

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

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

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

    Richard A. Karas                                                                Senior Vice President--Sales
    One Nationwide Plaza                                                            Financial Services
    Columbus, OH 43215                                                              
                                                                                    
    Robert A. Oakley                                                                Senior Vice President--
    One Nationwide Plaza                                                            Chief Financial Officer
    Columbus, OH  43215                                                             
                                                                                    
    Carl J. Santillo                                                                Senior Vice President--
    One Nationwide Plaza                                                            Life and Health Operations
    Columbus, OH   43215                                                            
                                                                                    
    Michael D. Bleiweiss                                                            Vice President-- Deferred Compensation
    One Nationwide Plaza                                                            
    Columbus, OH 43215                                                              
                                                                                    
    Joseph F. Ciminero                                                              Vice President-- Financial Operations
    One Nationwide Plaza                                                            
    Columbus, OH 43215
</TABLE>





                                   95 of 125
<PAGE>   96
<TABLE>
<CAPTION>
                   NAME AND PRINCIPAL                                                POSITIONS AND OFFICES
                   BUSINESS ADDRESS                                                  WITH DEPOSITOR
             <S>                                                                     <C>
             Matthew S. Easley                                                       Vice President--
             One Nationwide Plaza                                                    Annuity and Pension Actuarial
             Columbus, OH 43215

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

             Timothy E. Murphy                                                       Vice President-- Strategic
             One Nationwide Plaza                                                    Marketing
             Columbus, OH 43215

             R. Dennis Noice                                                         Vice President-- Individual Investment
             One Nationwide Plaza                                                    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

<TABLE>
<CAPTION>
                                                                NO. VOTING
                                                                SECURITIES
                                                             (see Attached Chart)
                                                             unless otherwise
                                          STATE OF              indicated                      PRINCIPAL
                   COMPANY             ORGANIZATION                                            BUSINESS
             <S>                        <C>                                              <C>
             Affiliate Agency, Inc.     Delaware                                         Life Insurance Agency

             Affiliate Agency           Ohio                                             Life Insurance Agency
             of Ohio, Inc.

             Allnations, Inc.           Ohio                                             Promotes cooperative
                                                                                         insurance corporations
                                                                                         worldwide.

             American Marine            Florida                                          Underwriting Manager
             Underwriters, Inc.

             Auto-Direkt Insurance      Germany                                          Insurance Company         
             Company                                                                                       

             The Beak and Wire          Ohio                                             Radio Tower Joint Venture
             Corporation

             California Cash            California                                       Investment Securities Agent
             Management Company

             Colonial County Mutual     Texas                                            Insurance Company
             Insurance Company
</TABLE>





                                   96 of 125
<PAGE>   97
<TABLE>
<CAPTION>
                                                                  SECURITIES
                                                             (see Attached Chart)
                                            STATE OF           unless otherwise                    PRINCIPAL
      COMPANY                             ORGANIZATION             indicated                       BUSINESS
<S>                                          <C>                                                <C>
    Colonial General                         Arizona                                            Insurance Agency
    Insurance Agency, Inc.
    
    Colonial Insurance                       California                                         Insurance Company
    Company of California

    Columbus Service,                        Germany                                            Insurance Broker
    GMBH

    Companies Agency,                        Wisconsin                                          Insurance Broker
    Inc. (Wisconsin)

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

    Companies Agency                         Alabama                                            Insurance Broker
    of Alabama, Inc.

    Companies Agency                         Idaho                                              Insurance Broker
    of Idaho, Inc.

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

    Companies Agency of                      Kentucky                                           Insurance Broker
    Kentucky, Inc.

    Companies Agency                         Massachusetts                                      Insurance Broker
    of Massachusetts, Inc.

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

    Companies Agency                         Pennsylvania                                       Insurance Broker
    of Pennsylvania, Inc.

    Companies Agency                         Arizona                                            Insurance Broker
    of Phoenix, Inc.

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

    Employers Insurance                      Wisconsin                                          Insurance Company
    of Wausau A Mutual
    Company

**  Employers Life                           Wisconsin                                          Life Insurance Company
    Insurance Company
    of Wausau

    F&B, Inc.                                Iowa                                               Insurance Agency

    Farmland Life                            Iowa                                               Life Insurance Company
    Insurance Company
</TABLE>





                                   97 of 125
<PAGE>   98
<TABLE>
<CAPTION>
                                                                            NO. VOTING
                                                                            SECURITIES
                                                                       (see Attached Chart)
                                                     STATE OF            unless otherwise               PRINCIPAL
            COMPANY                                  ORGANIZATION            indicated                  BUSINESS
            <S>                                       <C>                                               <C>
            Farmland Mutual                           Iowa                                              Insurance Company
            Insurance Company

            Financial Horizons                        Delaware                                          Insurance Agency
            Distributors Agency, Inc.

            Financial Horizons                        Alabama                                           Life Insurance Agency
            Distributors Agency
            of Alabama, Inc.

            Financial Horizons                        Ohio                                              Insurance Agency
            Distributors Agency
            of Ohio, Inc.

            Financial Horizons                        Oklahoma                                          Life Insurance Agency
            Distributors Agency of
            Oklahoma, Inc.

            Financial Horizons                        Texas                                             Life Insurance Agency
            Distributors Agency
            of Texas, Inc.

            Financial Horizons                        Massachusetts                                     Investment Company
            Investment Trust

            Financial Horizons                        Oklahoma                                          Broker-Dealer
            Securities Corporation

            Gates, McDonald &                         Ohio                                              Cost Control Business
            Company

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

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

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

            InHealth, Inc.                            Ohio                                              Health Maintenance
                                                                                                        Organization

            InHealth Agency,                          Ohio                                              Insurance Agency
            Inc.

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

            Insurance                                 Ohio                                              Insurance Broker and
            Intermediaries, Inc.                                                                        Insurance Agency
</TABLE>





                                   98 of 125
<PAGE>   99
<TABLE>
<CAPTION>
                                                                    NO. VOTING
                                                                    SECURITIES
                                                               (see Attached Chart)
                                                                 unless otherwise
                                              STATE OF              indicated                  PRINCIPAL
     COMPANY                                ORGANIZATION                                       BUSINESS
<S>                                         <C>                                                <C>
   Key Health Plan, Inc.                    California                                         Pre-paid health plans

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

   Leben Direkt                             Germany                                            Life Insurance Company
   Insurance Company

   Lone Star General                        Texas                                              Insurance Agency
   Agency, Inc.

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

** National Casualty                        Michigan                                           Insurance Company
   Company

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

   Nationwide Agri-                         Iowa                                               Insurance Company
   business Insurance Company

   Nationwide Cash                          Ohio                                               Investment Securities Agent
   Management Company

   Nationwide                               Ohio                                               Radio Broadcasting
   Communications Inc.                                                                         Business


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

   Nationwide                               Ohio                                               Organized for the purpose
   Corporation                                                                                 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

   NWE, Inc.                                Ohio                                               Special Investments
</TABLE>





                                   99 of 125
<PAGE>   100
<TABLE>
<CAPTION>
                                                                            NO. VOTING
                                                                            SECURITIES
                                                                       (see Attached Chart)
                                                 STATE OF                unless otherwise                     PRINCIPAL
            COMPANY                            ORGANIZATION                  indicated                        BUSINESS
    <S>                                              <C>                                                <C>
            Nationwide                               Ohio                                               Owns, leases and manages
            Development Company                                                                         commercial real estate

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

            Nationwide General                       Ohio                                               Insurance Company
            Insurance Company

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

            Nationwide Indemnity                     Ohio                                               Reinsurance Company
            Company

            Nationwide Insurance                     Ohio                                               Membership Non-Profit
            Enterprise Foundation                                                                       Corporation

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

            Nationwide Investing                     Michigan                                           Investment Company
            Foundation

            Nationwide Investing                     Massachusetts                                      Investment Company
            Foundation II

            Nationwide Investors                     Ohio                                               Stock Transfer Agent
            Services, Inc.

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

    **      Nationwide Life Insurance                Ohio                                               Life Insurance         
            Company                                                                                     Company       

            Nationwide Mutual                        Ohio                                               Insurance Company
            Insurance Company
            (Casualty)

            Nationwide Mutual                        Ohio                                               Insurance Company
            Fire Insurance
            Company

            Nationwide Property                      Ohio                                               Insurance Company
            & Casualty Insurance
            Company

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

            Nationwide Separate                      Massachusetts                                      Investment Company
            Account Trust

            NEA Valuebuilder                         Delaware                                           Life Insurance Agency
            Investor Services, Inc.
</TABLE>





                                   100 of 125
<PAGE>   101
<TABLE>
<CAPTION>
                                                                    NO. VOTING
                                                                    SECURITIES
                                                               (see Attached Chart)
                                              STATE OF           unless otherwise                  PRINCIPAL
   COMPANY                                  ORGANIZATION            indicated                      BUSINESS
   <S>                                      <C>                                                <C>
   NEA Valuebuilder                         Alabama                                            Life Insurance Agency
   Investor Services of
   Alabama, Inc.

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

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

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

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

   Neckura General                          Germany                                            Insurance Company
   Insurance Company

   Neckura Holding                          Germany                                            Administrative Service for
   Company                                                                                     Neckura Insurance Group

   Neckura Insurance                        Germany                                            Insurance Company
   Company

   Neckura Life                             Germany                                            Life Insurance
   Insurance Company                                                                           Company

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

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

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

   Pension Associates of                    Wisconsin                                          Pension plan
   Wausau, Inc.                                                                                administration,
                                                                                               recordkeeping and consult-
                                                                                               ing and compensation con-
                                                                                               sulting

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

   Public Employees                         Alabama                                            Markets and Administers
   Benefit Services                                                                            Deferred Compensation
   Corporation of Alabama                                                                      Plans for Public Employees
</TABLE>





                                   101 of 125
<PAGE>   102
<TABLE>
<CAPTION>
                                                                            NO. VOTING
                                                                            SECURITIES
                                                                       (see Attached Chart)
                                                 STATE OF                unless otherwise                   PRINCIPAL
            COMPANY                            ORGANIZATION                  indicated                      BUSINESS
    <S>                                              <C>                                                <C>
            Public Employees                         Arkansas                                           Markets and Administers
            Benefit Services                                                                            Deferred Compensation
            Corporation of Arkansas                                                                     Plans for Public
                                                                                                        Employees

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

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

            SVM Sales GMBH,                          Germany                                            Sales support for Neckura
            Neckura Insurance                                                                           Insurance Group
            Group

            Scottsdale Insurance                     Ohio                                               Insurance Company
            Company

            Scottsdale Indemnity                     Ohio                                               Insurance CompanyCompany

            Video Eagle, Inc.                        Ohio                                               Operates Several Video
                                                                                                        Cable Systems

            Wausau Business                          Illinois                                           Insurance Company
            Insurance Company

            Wausau General                           Illinois                                           Insurance  Company
            Insurance Company

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

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

            Wausau Lloyds                            Texas                                              Texas Lloyds Company

    **      Wausau Preferred                         Wisconsin                                          Insurance and Reinsurance
            Health Insurance                                                                            Company
            Company

            Wausau Service                           Wisconsin                                          Holding Company
            Corporation

            Wausau Underwriters                      Wisconsin                                          Insurance Company
            Insurance Company

    **      West Coast Life                          California                                         Life Insurance Company
            Insurance Company
</TABLE>





                                   102 of 125
<PAGE>   103
<TABLE>
<CAPTION>
                                                                    NO. VOTING
                                                                    SECURITIES
                                                               (see Attached Chart)
                                        STATE OF                 unless otherwise                        PRINCIPAL
   COMPANY                            ORGANIZATION                  indicated                            BUSINESS
<S>                                       <C>                    <C>                                <C>
*  MFS Variable Account                   Ohio                   Nationwide Life                    Issuer of Annuity
                                                                 Separate Account                   Contracts

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

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

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

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

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

*  Nationwide VA Separate                 Ohio                   Nationwide Life and Annuity        Issuer of Annuity
   Account - B                                                   Separate Account                   Contracts

*  Nationwide VA Separate                 Ohio                   Nationwide Life and Annuity        Issuer of Annuity
   Account - C                                                   Separate Account                   Contracts

*  Nationwide VA Separate                 Ohio                   Nationwide Life and Annuity        Issuer of Annuity
   Account - Q                                                   Separate Account                   Contracts

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

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

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

*  Nationwide Variable                    Ohio                   Nationwide Life                    Issuer of Annuity
   Account-4                                                     Separate Account                   Contracts

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

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

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

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

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

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

*  Separate Account                       Ohio                   Nationwide Life                    Issuer of Annuity
   No. 1                                                         Separate Account                   Contracts
</TABLE>





                                   103 of 125

<PAGE>   104

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








                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |       OF KENTUCKY, INC.      |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  ------------   Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |     OF PENNSYLVANIA, INC.    |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $100         |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |     OF MASSACHUSETTS, INC.   |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |       OF NEW YORK, INC.      |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |         OF IDAHO, INC.       |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |          OF PHOENIX          |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |     COUNTRYWIDE SERVICES     |
                                                        |    |          CORPORATION         |
                                                        |    |                              |
                                                        |    |  Common Stock:  100          |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $145,852     |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |         WAUSAU GENERAL       |
                                                        |    |       INSURANCE COMPANY      |
                                                        |    |                              |
                                                        |    |  Common Stock:  200,000      |                    
                                                        |____|  ------------   Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $31,000,000  |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |     WAUSAU INTERNATIONAL     |
                                                        |    |         UNDERWRITERS         |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $10,000      |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |      INSURANCE SERVICES      |
                                                        |    |        OF CALIFORNIA         |
                                                        |    |                              |
                                                        |____|  Common Stock:  1,000        |                    
                                                        |    |  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |      
                                                        |     ______________________________
                                                        |    |        AMERICAN MARINE       |
                                                        |    |   UNDERWRITERS, INC. (AMU)   |
                                                        |    |                              |
                                                        |    |  Common Stock:  20           |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $248,222     |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |       OF ILLINOIS, INC.      |
                                                        |    |                              |
                                                        |    |  Common Stock:  250          |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $2,500       |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________      _____________________________
                                                        |    |    COMPANIES AGENCY, INC.    |    |     PENSION ASSOCIATES      |  
                                                        |    |          (WISCONSIN)         |    |       OF WAUSAU, INC.       |
                                                        |    |                              |    |                             |
                                                        |    |  Common Stock:  100          |    |  Common Stock:  1,000       |
                                                        |____|  -------------  Shares       |____|  -------------  Shares      |
                                                             |                              |    |                             |
                                                             |                 Cost         |    |  Companies        Cost      |
                                                             |                 ----         |    |  Agency, Inc.     ----      |
                                                             |  WSC-100%       $10,000      |    |  (Wisconsin) --   $10,000   |
                                                             |______________________________|    |  100%                       |  
                                                                                                 |_____________________________|
</TABLE>

<PAGE>   105


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

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





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





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





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

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

                                                                                                          December 31, 1994
</TABLE>


<PAGE>   106


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

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













                                                                                                        __________________________
                                                                                                       |
                                                                                           ____________|__________________
                                                                                          |       NATIONWIDE LIFE        |
                                                                                          | Common Stock: 3,814,779      |
                                                                                          | ------------- Shares         |
                                                                                          |                              |
                                                                                          | NW Corp.-    Cost            |
                                                                                          | 100%         ----            |
                                                                                          |              $909,179,664    |
                                                                                          |______________________________|
                                                                                                      |
                     _________________________________________________________________________________| 
                    |                                      |                      |
        ____________|____________               ___________|_______________       |        ______________________________
       |        NATIONWIDE       |             |     NATIONAL CASUALTY     |      |       |      FINANCIAL HORIZONS      |
       |    FINANCIAL SERVICES   |             | Common Stock: 100 Shares  |      |       |              LIFE            |
       | Common Stock: 7,676     |             | -------------             |      |       | Common Stock: 66,000         |
 ______| ------------- Shares    |        _____|                           |      |_______| ------------- Shares         |
|  ____|               Cost      |       |     |               Cost        |      |       | NW Life-       Cost          |
| |    |               ----      |       |     |               ----        |      |       | 100%           ----          |
| |    | NW Life-100% $5,996,261 |       |     | NW Life-100%  $66,132,811 |      |       |               $58,070,003    |
| |    |_________________________|       |     |___________________________|      |       |______________________________|
| |                                      |                 | |                    |
| |     _________________________        |      ___________|_|_____________       |
| |    |        NATIONWIDE       |       |     |                           |      |                                          
| |    |    INVESTOR SERVICES    |       |     |                           |      |                                          
| |    | Common Stock: 5 Shares  |       |     |       NCC OF AMERICA,     |      |                                         
| |____| -------------           |       |     |      INC. (INACTIVE)      |      |        ______________________________   
| |    |                         |       |     |                           |      |       |        WEST COAST LIFE       |  
| |    | NW Fin. Serv.- Cost     |       |     |                           |      |       | Common Stock: 1,000,000      |  
| |    |    100%        ----     |       |     |                           |      |       | ------------- Shares         |  
| |    |                $5,000   |       |     |                           |      |_______|               Cost           |  
| |    |_________________________|       |     |___________________________|      |       |               ----           |  
| |                                      |                                        |       | NW Life-100%  $92,762,014    |  
| |     _________________________        |      ___________________________       |       |______________________________|  
| |    |        NATIONWIDE       |       |     |     HICKEY-MITCHELL       |      |                                         
| |    |        INVESTING        |       |     |    INSURANCE AGENCY       |      |                                         
| |    |       FOUNDATION        |       |     | Common Stock: 101 Shares  |      |                                           
| |____|                         |       |_____|  -----------              |      |                                           
|  ____|                         |             |                           |      |        ______________________________    
| |    |                         |             |                Cost       |      |       | EMPLOYERS LIFE INSURANCE CO. |   
| |    |                         |             |                ----       |      |       |        OF WAUSAU (EL)        |   
| |    |   COMMON LAW TRUST      |             | Nat. Cas.-100% $4,701,200 |      |       |                              |   
| |    |_________________________|             |___________________________|      |       | Common Stock: 250,000 Shares |   
| |                                                         |                     |_______| -------------                |   
| |     _________________________               ____________|______________       |       |                ----          |   
| |    |        NATIONWIDE       |             |     NATIONAL PREMIUM &    |      |       | NW Life-100%   $165,627,416  |   
| |    |        INVESTING        |             |  BENEFIT ADMINISTRATION   |      |       |______________________________|   
| |____|        FOUNDATION II    |             | Common Stock: 10,000      |      |                    |                     
|  ____|                         |             | ------------  Shares      |      |                    |                       
| |    |                         |             |                Cost       |      |                    |                          
| |    |                         |             | Hickey-        ----       |      |         ___________|_________________    
| |    |    COMMON LAW TRUST     |             | Mitchell-100%  $1,319,469 |      |        |       WAUSAU PREFERRED      |   
| |    |_________________________|             |___________________________|      |        |        HEALTH INS. CO.      |   
| |                                                                               |        |                             |   
| |                                                                               |        | Common Stock: 200 Shares    |   
| |     _________________________                                                 |        | -------------               |   
| |    |       NATIONWIDE        |                                                |        |  EL -- 100%   Cost          |   
| |____|    SEPARATE ACCOUNT     |                                                |        |               ----          |   
|  ____|          TRUST          |                                                |        |              $51,413,193    |   
| |    |    COMMON LAW TRUST     |                                                |        |_____________________________|   
| |    |_________________________|                                                |                                          
| |                                                                               |                                          
| |                                                                               |                                              
| |     _________________________                                                 |                                              
| |    |   FINANCIAL HORIZONS    |                                                |        ______________________________       
| |____|    INVESTMENT TRUST     |                                                |       |           NATIONWIDE         |      
|______|         TRUST           |                                                |       |      PROPERTY MANAGEMENT     |      
       |    COMMON LAW TRUST     |                                                |       | Common Stock: 59 Shares      |      
       |_________________________|                                                |_______| -------------                |      
                                                                                  |       |                              |      
                                                                                  |       |                Cost          |      
                                                                                  |       |                ----          |      
                                                                                  |       | NW Life-100%   $1,907,896    |      
                                                                                  |       |______________________________|      
                                                                                  |                    |                        
                                                                                  |                    |                        
                                                                                  |                    |                        
                                                                                  |                    |                        
                                                                                  |        ____________|_________________       
                                                                                  |       |     MRM INVESTMENTS, INC.    |      
                                                                                  |       | Common Stock: 1 Share        |      
                                                                                  |       | ------------                 |      
                                                                                  |       |                              |      
                                                                                  |       |                Cost          |      
                                                                                  |       | Nat. Prop.     ----          |      
                                                                                  |       | Mgmt.-100%     $550,000      |      
                                                                                  |       |______________________________|      
                                                                                  |                                             
                                                                                  |                                             
                                                                                  |        ___________________________          
                                                                                  |       |        NWE, INC.          |         
                                                                                  |       |                           |         
                                                                                  |       | Common Stock: 100 Shares  |         
                                                                                  |_______|                           |         
                                                                                          | NW Life-100% Cost         |         
                                                                                          |              ----         |         
                                                                                          |             $35,971,375   |         
                                                                                          |___________________________|         
                                                                                                                                
                                                                                                                                
</TABLE>                                                                       
                                                 
<PAGE>   107

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

<S>                              <C>                        <C>                                      <C>
                                 _______________________________________
                                |                                       |
________________________________|          NATIONWIDE MUTUAL            |___________________________________________________________
________________________________|              (CASUALTY)               |___________________________________________________________
                                |                                       |
                                |_______________________________________|
                                                    |               _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _
                                  __________________|______________|___       
                                 |        NATIONWIDE CORPORATION       |      
                                 | Common Stock:     Control:          |
                                 | -------------     -------           |
                                 |  13,092,790         100%            |                        
                                 |                                     |
                                 |           Shares       Cost         |                 
                                 |           ------       ----         |
                                 | Casualty  $12,443,280  $710,293,557 |
                                 | Fire          649,510    24,007,936 |
                                 |_____________________________________|
                                                    |
____________________________________________________|______________________________________________________________________________
                   |                                                    |                                          |
        ___________|_______________                        _____________|_____________                 ____________|______________
       |     PUBLIC EMPLOYEES      |                      |      GATES, McDONALD      |               |    FINANCIAL HORIZONS     |
       |    BENEFIT SERV. CORP.    |                      |      & COMPANY (GATES)    |               |  DISTRIBUTORS AGY., INC.  |
 ______| Common Stock: 236,494     |                      | Common Stock: 254 Shares  |               | Common Stock: 1,000 Shares|
|  ____| ------------- Shares      |                      | -------------             |___       _____| -------------             |
| |    |               Cost        |                      |                           |   |     |  ___|                           |
| |    | NW Corp.-     ----        |                      |               Cost        |   |     | |   |               Cost        |
| |    | 100%          $12,830,936 |                      |               ----        |   |     | |   | NW Corp.      ----        |
| |    |___________________________|                      | MW Corp.-     $22,126,323 |   |     | |   | 100%          $19,501,000 |
| |                                                       | 100%                      |   |     | |   |___________________________|
| |                                                       |___________________________|   |     | |
| |                                                                                       |     | |
| |                                                        ___________________________    |     | |                                
| |     ___________________________                       |   GATES, McDONALD & Co.   |   |     | |    ___________________________ 
| |    |     PEBSCO SECURITIES     |                      |        OF NEW YORK        |   |     | |   |    FINANCIAL HORIZONS     |
| |    |           CORP.           |                      | Common Stock: 3 Shares    |   |     | |   |     DISTRIBUTORS AGY.     |
| |____| Common Stock: 5,000       |                      | -------------             |___|     | |   |      OF ALABAMA, INC.     |
| |    | ------------- Shares      |                      |                           |   |     | |___| Common Stock: 10,000      |
| |    |                  Cost     |                      |                Cost       |   |     | |   |  -----------  Shares      |
| |    | Pub. Emp. Ben.   ----     |                      |                ----       |   |     | |   |               Cost        |
| |    | Serv.Corp.-100%  $25,000  |                      | Gates-100%     $106,947   |   |     | |   |               ----        |
| |    |___________________________|                      |                           |   |     | |   | FHDAI-100%    $100        |
| |                                                       |___________________________|   |     | |   |___________________________|
| |                                                                                       |     | |                                
| |                                                                                       |     | |                                
| |                                                        ___________________________    |     | |                                
| |     ___________________________                       |  GATES, McDONALD & Co.    |   |     | |                                
| |    |          PEBSCO OF        |                      |         OF NEVADA         |   |     | |    ___________________________ 
| |    |         NEW MEXICO        |                      |                           |   |     | |   |    LANDMARK FINANCIAL     |
| |    | Common Stock: 1,000       |                      |   Common Stock: 40 Shares |___|     | |   |        SERVICES OF        |
| |____| ------------- Shares      |                      |                           |         | |   |       NEW YORK, INC.      |
| |    |                   Cost    |                      |   Gates-100%    Cost      |         | |___| Common Stock: 10,000      |
| |    | Pub. Emp. Ben.    ----    |                      |                 ----      |         | |   | ------------- Shares      |
| |    | Serv.Corp.-100%   $1,000  |                      |                 $93,750   |         | |   |               Cost        |
| |    |___________________________|                      |___________________________|         | |   |               ----        |
| |                                                                                             | |   | FHDAI-100%    $10,100     |
| |                                                                                             | |   |___________________________|
| |                                                                                             | |                                
| |                                                                                             | |                                
| |     ___________________________                                                             | |                                
| |    |         PEBSCO OF         |                                                            | |                                
| |    |         ARKANSAS          |                                                            | |    ___________________________ 
| |    | Common Stock: 50,000      |                                                            | |   |    FINANCIAL HORIZONS     |
| |____| ------------- Shares      |                                                            | |   |      SECURITIES CORP.     |
| |    |                  Cost     |                                                            | |___| Common Stock: 10,000      |
| |    | Pub. Emp. Ben.   ----     |                                                            | |   | ------------- Shares      |
| |    | Serv.Corp. 100%  $500     |                                                            | |   |               Cost        |
| |    |___________________________|                                                            | |   |               ----        |
| |                                                                                             | |   | FHDAI-100%    $153,000    |
| |                                                                                             | |   |___________________________|
| |                                                                                             | |                                
| |     ___________________________                                                             | |                                
| |    |         PEBSCO OF         |                             ___________________________    | |                                
| |    |          MONTANA          |                            |  AFFILIATE AGENCY, INC.   |   | |    ___________________________ 
| |____| Common Stock: 500         |                            |                           |   | |   |                           |
| |    | ------------- Shares      |                            |  Common Stock: 100 Shares |__ | |   |     FINANCIAL HORIZONS    |
| |    |                   Cost    |                            |                           |   | |___|        DISTRIBUTORS       |
| |    | Pub. Emp. Ben.    ----    |                            |   FHDAI-100%    Cost      |   |  ___|       AGENCY OF TEXAS,    |
| |    | Serv.Corp.-100%  $500     |                            |                 ----      |   | |   |            INC.           |
| |    |___________________________|                            |                 $100      |   | |   |___________________________|
| |                                                             |___________________________|   | |                                
| |                                                                                             | |                                
| |                                                                                             | |                                
| |     ___________________________                                                             | |    ___________________________ 
| |    |         PEBSCO OF         |                                                            | |   |                           |
| |    |          ALABAMA          |                                                            | |___|     FINANCIAL HORIZONS    |
| |____| Common Stock: 100,000     |                                                            |  ___|      DISTRIBUTORS AGY.    |
| |    | ------------- Shares      |                                                            | |   |         OF OHIO, INC.     |
| |    |                  Cost     |                                                            | |   |___________________________|
| |    | Pub. Emp. Ben.   ----     |                                                            | |                              
| |    | Serv.Corp.-100%  $1,000   |                                                            | |                           
| |    |___________________________|                                                            | |                           
| |                                                                                             | |                                
| |     ___________________________                                                             | |                                
| |    |         PEBSCO OF         |                                                            | |    ___________________________ 
| |    |       MASSACHUSETTS       |                                                            | |   |                           |
| |    |   INSURANCE AGENY, INC.   |                                                            | |___|    FINANCIAL HORIZONS     |
| |____| Common Stock: 1,000       |                                                            |  ___|     DISTRIBUTORS AGY.     |
| |    | ------------- Shares      |                                                            | |   |     OF OKLAHOMA, INC.     |
| |    |                   Cost    |                                                            | |   |___________________________|
| |    | Pub. Emp. Ben.    -----   |                                                            | |                                
| |    | Serv.Corp.-100%  $1,000   |                                                            | |                                
| |    |___________________________|                                                            | |    ___________________________ 
| |                                                                                             | |   |                           |
| |     ___________________________                                                             | |___|         AFFILIATE         |
| |____|                           |                                                            |_____          AGENCY OF         |
|______|         PEBSCO OF         |                                                                  |         OHIO, INC.        |
       |           TEXAS           |                                                                  |                           |
       |___________________________|                                                                  |___________________________|
                                                                                                                                   
                                                                                                                                   
</TABLE>
                                                    
<PAGE>   108
<TABLE>
<CAPTION>
                                              NATIONWIDE INSURANCE ENTERPRISE                                           (right side)

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











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




<FN>

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

December 31, 1994
</TABLE>
                                    Page 2
<PAGE>   109

ITEM 27.  NUMBER OF CONTRACT OWNERS

         The number of  Owners of Contracts as of February 28, 1995 was 2,803.

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 UNDERWRITERS

    (a)  Nationwide Financial Services, Inc. ("NFS") acts as general
         distributor for the Nationwide Multi-Flex Variable Account, Nationwide
         Variable Account-II, Nationwide DC Variable Account, Financial
         Horizons VA Separate Account-1, Financial Horizons VL Separate
         Account-1, Nationwide VLI Separate Account-3, NACo Variable Account,
         and Nationwide Variable Account, all of which are separate investment
         accounts of the Company or its affiliates.

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

(b)                  NATIONWIDE FINANCIAL SERVICES, INC.
                            DIRECTORS AND OFFICERS
<TABLE>
<CAPTION>
                                                                 POSITIONS AND OFFICES
NAME AND BUSINESS ADDRESS                                            WITH UNDERWRITER
     <S>                                                                  <C>
     Lewis J. Alphin                                                      Director
     519 Bethel Church Road                                      
     Mount Olive, NC 28365                                       
                                                                 
     Willard J. Engel                                                     Director
     1100 E. Main Street                                         
     Marshall, MN  56258                                         
                                                                 
     Fred C. Finney                                                       Director
     1558 West Moreland Road                                     
     Wooster, OH 44691                                           
</TABLE>                                                         
                                  106 OF 125
<PAGE>   110
    (b)
                      NATIONWIDE FINANCIAL SERVICES, INC.
                      DIRECTORS AND OFFICERS (CONTINUED)


<TABLE>
<CAPTION>
NAME AND BUSINESS ADDRESS                                       POSITIONS AND OFFICES
                                                                  WITH UNDERWRITER
     <S>                                                      <C>
     Peter F. Frenzer                                         Vice Chairman, President
     One Nationwide Plaza                                            and Director
     Columbus, OH  43215                                      
                                                              
     Charles L. Fuellgraf, Jr.                                           Director
     600 South Washington Street                              
     Butler, PA 16001                                         
                                                              
     Henry S. Holloway                                                   Director
     1247 Stafford Road                                       
     Darlington, MD 21034                                     
                                                              
     Gordon E. McCutchan                                        Executive Vice President -
     One Nationwide Plaza                                       Law and Corporate Services
     Columbus, OH 43215                                                and Director
                                                              
     D. Richard McFerson                                       President and Chief Executive
     One Nationwide Plaza                                     Officer--Nationwide Insurance
     Columbus, Ohio 43215                                       Enterprise and Director
                                                              
     David O. Miller                                                     Director
     115 Sprague Drive                                        
     Hebron, OH 43025                                         
                                                              
     C. Ray Noecker                                                      Director
     2770 State Route 674 South                               
     Ashville, OH  43103                                      
                                                              
     James F. Patterson                                                  Director
     8765 Mulberry Road                                       
     Chesterland, OH 44026                                    
                                                              
     Robert H. Rickel                                                    Director
     P.O. Box 319                                             
     Bayview, ID 83803                                        
                                                              
     Arden L. Shisler                                                    Director
     2724 West Lebanon Road                                   
     Dalton, OH 44618                                         
                                                              
     Robert L. Stewart                                                   Director
     88740 Fairview Road                                      
     Jewett, OH 43986                                         
</TABLE> 





                                   107 of 125
<PAGE>   111
    (b)
                      NATIONWIDE FINANCIAL SERVICES, INC.
                      DIRECTORS AND OFFICERS (CONTINUED)


<TABLE>
<CAPTION>
NAME AND BUSINESS ADDRESS                                           POSITIONS AND OFFICES
                                                                        WITH UNDERWRITER
     <S>                                                      <C>
     Nancy C. Thomas                                                         Director
     10835 Georgetown Street NE                               
     Louisville, OH 44641                                     
                                                              
     Harold W. Weihl                                                Chairman of the Board of
     14282 King Road                                                         Directors
     Bowling Green, OH 43402                                  
                                                              
     W. Sidney Druen                                          Senior Vice President, and General
     One Nationwide Plaza                                           Counsel and Assistant
     Columbus, OH  43215                                                  Secretary
                                                              
     Robert A. Oakley                                               Senior Vice President--
     One Nationwide Plaza                                           Chief Financial Officer
     Columbus, OH  43215                                      
                                                              
     James F. Laird, Jr.                                            Vice President and
     One Nationwide Plaza                                             General Manager
     Columbus, OH  43215                                                and Treasurer
                                                              
     Peter J. Neckermann                                                 Vice President
     One Nationwide Plaza                                     
     Columbus, OH  43215                                      
                                                              
     Harry S. Schermer                                              Vice President-Investments
     One Nationwide Plaza                                     
     Columbus, OH  43215                                      
                                                              
     Rae I. Mercer                                                           Secretary
     One Nationwide Plaza                                     
     Columbus, OH 43215                                       
</TABLE>                                                      





                                   108 of 125
<PAGE>   112
<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

         Joseph F. Ciminero
         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.

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





                                   109 of 125
<PAGE>   113
                                                    OFFERED BY
                                                    NATIONWIDE
                                        LIFE INSURANCE COMPANY





                                        Group
                                        Flexible Fund
                                        Retirement
                                        Contracts


                                        PROSPECTUS
                                        MAY 1, 1995







                                   110 of 125
<PAGE>   114
                       NATIONWIDE LIFE INSURANCE COMPANY
                   GROUP FLEXIBLE FUND RETIREMENT CONTRACTS
                       Issued Through THE NATIONWIDE DC VARIABLE ACCOUNT 
   
        (Supplement Dated May 1, 1995 to Prospectus Dated May 1, 1995)
    

THIS SUPPLEMENT UPDATES CERTAIN INFORMATION CONTAINED IN THE PROSPECTUS AND
SHOULD BE KEPT FOR FUTURE REFERENCE.  THIS SUPPLEMENT IS FOR USE ONLY WITH
CONTRACTS ISSUED PURSUANT TO SECTION 403(B) OF THE CODE ("TAX-SHELTERED ANNUITY
CONTRACTS").

   
1. The section entitled "SUMMARY OF CONTRACT EXPENSES" in the prospectus is
   amended by including the following Fund options available only for
   Tax-Sheltered Annuity Contracts.
    

<TABLE>
<CAPTION>
                                                     SUMMARY OF CONTRACT EXPENSES
<S>                                                                                                      <C>
PARTICIPANT TRANSACTION EXPENSES
         Maximum Deferred Sales Load  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       4    %
                                                                                                      --------- 
         (as a percentage of purchase payments)
ANNUAL CONTRACT FEE(1)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       $15  
                                                                                                      ---------
SEPARATE ACCOUNT ANNUAL EXPENSES
(as a percentage of average account value)
         Mortality and Expense Risk Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      0.50  %
                                                                                                      --------- 
         Administration Charge  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      0.45  %
                                                                                                      --------- 
         Total Separate Account Annual Expenses . . . . . . . . . . . . . . . . . . . . . . . . . .      0.95  %
                                                                                                      --------- 
</TABLE>

MUTUAL FUND ANNUAL EXPENSES(2)
(as a percentage of mutual fund average net assets)

   
<TABLE>
<CAPTION>
                                              -----------------------------------------------
                                              Management       Other Expenses   Total Mutual
                                              Fees                              Fund Expenses
- ---------------------------------------------------------------------------------------------
<S>                                                <C>              <C>              <C>
Dreyfus Socially  Responsible Growth  Fund,        .00              .25              .25
Inc.
- ---------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund                           .14              .26              .40
- ---------------------------------------------------------------------------------------------
Fidelity  Investments  Variable  Insurance         .52              .06              .58
Products Fund:  Equity Income Portfolio
- ---------------------------------------------------------------------------------------------
Fidelity  Investments  Variable  Insurance         .62              .07              .69
Products Fund:  Growth Portfolio
- ---------------------------------------------------------------------------------------------
Fidelity  Investments  Variable  Insurance         .61              .10              .71
Products Fund:  High Income Portfolio(3)
- ---------------------------------------------------------------------------------------------
Fidelity  Investments  Variable  Insurance         .77              .15              .92
Products Fund:  Overseas Portfolio
- ---------------------------------------------------------------------------------------------
Fidelity  Investments  Variable  Insurance         .72              .07              .79
Products Fund II:  Asset Manager Portfolio
- ---------------------------------------------------------------------------------------------
Neuberger  &  Berman  Advisers   Management
Trust - Growth Portfolio                           .79              .12              .91
- ---------------------------------------------------------------------------------------------
</TABLE>
    
                                                      (continued on next page) 


(1) The Annual Contract Fee will also be assessed on the date that amounts
    held with respect to a Participant are fully withdrawn from the Contract.

(2) The mutual fund expenses shown above are assessed at the underlying
    mutual fund level and are not direct charges against DCVA assets or
    reductions from Contract values.  These mutual expenses are taken into
    consideration in computing each mutual fund's net asset value, which is the
    share price used to calculate the DCVA's unit value.

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




                                   111 of 125
<PAGE>   115
MUTUAL FUND ANNUAL EXPENSES (continued)
(as a percentage of mutual fund average net assets)

   
<TABLE>
<CAPTION>
                                              -----------------------------------------------
                                              Management       Other Expenses   Total Mutual
                                              Fees                              Fund Expenses
- ---------------------------------------------------------------------------------------------
<S>                                                <C>              <C>              <C>
Neuberger & Berman Advisers Management             .60              .13              .73
Trust - Limited Maturity Bond Portfolio
- ---------------------------------------------------------------------------------------------
Neuberger & Berman Advisers Management             .80              .50              1.30
Trust - Partners Portfolio
- ---------------------------------------------------------------------------------------------
NSAT Capital Appreciation Fund                     .50              .06              .56
- ---------------------------------------------------------------------------------------------
NSAT Government Bond Fund                          .50              .01              .51
- ---------------------------------------------------------------------------------------------
NSAT Money Market Fund                             .50              .04              .54
- ---------------------------------------------------------------------------------------------
NSAT Total Return Fund                             .50              .02              .52
- ---------------------------------------------------------------------------------------------
TCI Portfolios, Inc. - TCI Balanced                1.00             .00              1.00
- ---------------------------------------------------------------------------------------------
TCI Portfolios, Inc. - TCI Growth                  1.00             .00              1.00
- ---------------------------------------------------------------------------------------------
</TABLE>
    

                                    EXAMPLE

The following chart depicts the dollar amount of expenses that would be
incurred under this Contract assuming a $1000 initial purchase payment and 5%
annual return 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>
Dreyfus Socially Responsible Growth             54            83           114          203
Fund, Inc.
- ----------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund                        55            88           123          221
- ----------------------------------------------------------------------------------------------
Fidelity Investments Variable Insurance         57            94           132          241
Products Fund:  Equity Income Portfolio
- ----------------------------------------------------------------------------------------------
Fidelity Investments Variable Insurance         58            97           138          253
Products Fund:  Growth Portfolio
- ----------------------------------------------------------------------------------------------
Fidelity Investments Variable Insurance         59            98           139          256
Products Fund:  High Income Portfolio
- ----------------------------------------------------------------------------------------------
Fidelity Investments Variable Insurance         61           105           151          279
Products Fund:  Overseas Portfolio
- ----------------------------------------------------------------------------------------------
Fidelity Investments Variable Insurance         60           100           144          264
Products Fund II:  Asset Manager
Portfolio
- ----------------------------------------------------------------------------------------------
Neuberger & Berman Advisers Management          61           104           150          277
Trust - Growth Portfolio
- ----------------------------------------------------------------------------------------------
Neuberger & Berman Advisers Management          59            98           141          258
Trust - Limited Maturity Bond Portfolio
- ----------------------------------------------------------------------------------------------
Neuberger & Berman Advisers Management          65           117           171          319
Trust - Partners Portfolio
- ----------------------------------------------------------------------------------------------
NSAT Capital Appreciation Fund                  57            93           131          239
- ----------------------------------------------------------------------------------------------
NSAT Government Bond Fund                       57            91           129          233
- ----------------------------------------------------------------------------------------------
NSAT Money Market Fund                          57            92           130          237
- ----------------------------------------------------------------------------------------------
NSAT Total Return Fund                          57            92           129          234
- ----------------------------------------------------------------------------------------------
TCI Portfolios, Inc. - TCI Balanced             62           107           155          287
- ----------------------------------------------------------------------------------------------
TCI Portfolios, Inc. - TCI Growth               62           107           155          287
- ----------------------------------------------------------------------------------------------
</TABLE>
    
                                                        (continued on next page)





                                   112 of 125
<PAGE>   116
                              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 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>
Dreyfus Socially Responsible Growth             14            43           74           163
Fund, Inc.
- ----------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund                        15            48           83           181
- ----------------------------------------------------------------------------------------------
Fidelity Investments Variable Insurance         20            60           104          224
Products Fund II:  Asset Manager
Portfolio
- ----------------------------------------------------------------------------------------------
Fidelity Investments Variable Insurance         17            54           92           201
Products Fund:  Equity Income Portfolio
- ----------------------------------------------------------------------------------------------
Fidelity Investments Variable Insurance         18            57           98           213
Products Fund:  Growth Portfolio
- ----------------------------------------------------------------------------------------------
Fidelity Investments Variable Insurance         19            58           99           216
Products Fund:  High Income Portfolio
- ----------------------------------------------------------------------------------------------
Fidelity Investments Variable Insurance         21            65           111          239
Products Fund:  Overseas Portfolio
- ----------------------------------------------------------------------------------------------
Neuberger & Berman Advisers Management          21            64           110          237
Trust - Growth Portfolio
- ----------------------------------------------------------------------------------------------
Neuberger & Berman Advisers Management          19            58           101          218
Trust - Limited Maturity Bond Portfolio
- ----------------------------------------------------------------------------------------------
Neuberger & Berman Advisers Management          25            77           131          279
Trust - Partners Portfolio
- ----------------------------------------------------------------------------------------------
NSAT Capital Appreciation Fund                  17            53           91           199
- ----------------------------------------------------------------------------------------------
NSAT Government Bond Fund                       17            51           89           193
- ----------------------------------------------------------------------------------------------
NSAT Money Market Fund                          17            52           90           197
- ----------------------------------------------------------------------------------------------
NSAT Total Return Fund                          17            52           89           194
- ----------------------------------------------------------------------------------------------
TCI Portfolios, Inc. - TCI Balanced             22            67           115          247
- ----------------------------------------------------------------------------------------------
TCI Portfolios, Inc. - TCI Growth               22            67           115          247
- ----------------------------------------------------------------------------------------------
</TABLE>
    

                                                        (continued on next page)





                                   113 of 125
<PAGE>   117
                              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 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>
Dreyfus Socially Responsible Growth             14            43           74           163
Fund, Inc.
- --------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund                        15            48           83           181
- --------------------------------------------------------------------------------------------
Fidelity Investments Variable Insurance         17            54           92           201
Products Fund:  Equity Income Portfolio
- --------------------------------------------------------------------------------------------
Fidelity Investments Variable Insurance         18            57           98           213
Products Fund:  Growth Portfolio
- --------------------------------------------------------------------------------------------
Fidelity Investments Variable Insurance         19            58           99           216
Products Fund:  High Income Portfolio
- --------------------------------------------------------------------------------------------
Fidelity Investments Variable Insurance         21            65           111          239
Products Fund:  Overseas Portfolio
- --------------------------------------------------------------------------------------------
Fidelity Investments Variable Insurance         20            60           104          224
Products Fund II:  Asset Manager
Portfolio
- --------------------------------------------------------------------------------------------
Neuberger & Berman Advisers Management          21            64           110          237
Trust - Growth Portfolio
- --------------------------------------------------------------------------------------------

Neuberger & Berman Advisers Management          19            58           101          218
Trust - Limited Maturity Bond Portfolio
- --------------------------------------------------------------------------------------------
Neuberger & Berman Advisers Management          25            77           131          279
Trust - Partners Portfolio
- --------------------------------------------------------------------------------------------
NSAT Capital Appreciation Fund                  17            53           91           199
- --------------------------------------------------------------------------------------------
NSAT Government Bond Fund                       17            51           89           193
- --------------------------------------------------------------------------------------------
NSAT Money Market Fund                          17            52           90           197
- --------------------------------------------------------------------------------------------
NSAT Total Return Fund                          17            52           89           194
- --------------------------------------------------------------------------------------------
TCI Portfolios, Inc. - TCI Balanced             22            67           115          247
- --------------------------------------------------------------------------------------------
TCI Portfolios, Inc. - TCI Growth               22            67           115          247
- --------------------------------------------------------------------------------------------
</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 table 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
DCVA as well as the underlying mutual fund investment options.  For a more
detailed explanation of these expenses, see "DCVA Charges and Other Deductions"
in the 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" in the prospectus).
    





                                   114 of 125
<PAGE>   118
   
2. The section entitled "CONDENSED FINANCIAL INFORMATION" in the prospectus is
   amended by adding the following information about the Fund options available
   for Tax-Sheltered Annuity Contracts.
    

CONDENSED FINANCIAL INFORMATION

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

NATIONWIDE DC VARIABLE ACCOUNT

   
<TABLE>
<CAPTION>
                          ACCUMULATION           ACCUMULATION              NUMBER OF
                           UNIT VALUE             UNIT VALUE           ACCUMULATION UNITS
                          AT BEGINNING              AT END             OUTSTANDING AT THE
        FUND                OF PERIOD             OF PERIOD            END OF THE PERIOD              YEAR
- -------------------------------------------------------------------------------------------------------------
<S>                         <C>                    <C>                            <C>                 <C>
Dreyfus Stock Index         1.000000               0.975745                          782              1994
Fund                                                                                        
=============================================================================================================
Dreyfus Socially            1.000000               0.977428                            0              1994
Responsible Growth                                                                           
Fund                                                                                        
=============================================================================================================
Fidelity Investments        1.000000               1.018963                        7,026              1994
Variable Insurance                                                                          
Products Fund: Growth                                                                       
Portfolio                                                                                   
=============================================================================================================
Fidelity Investments        1.000000               0.974175                        5,699              1994
Variable Insurance                                                                          
Products Fund: Equity                                                                       
Income Portfolio                                                                            
=============================================================================================================
Fidelity Investments        1.000000               0.992271                        1,484              1994
Variable Insurance                                                                          
Products Fund: High                                                                         
Income Portfolio                                                                            
=============================================================================================================
Fidelity Investments        1.000000               0.955979                        2,037              1994
Variable Insurance                                                                          
Products Fund II: Asset                                                                     
Manager Portfolio                                                                           
=============================================================================================================
Fidelity Investments        1.000000               0.947883                       10,984              1994
Variable Insurance                                                                          
Products Fund:                                                                              
Overseas Portfolio                                                                          
=============================================================================================================
Neuberger & Berman          1.352530               1.272940                       17,238              1994
                       --------------------------------------------------------------------------------------
Advisers Management         1.278609               1.352530                       12,520              1993
                       --------------------------------------------------------------------------------------
Trust -                     1.178398               1.278609                        8,757              1992
                       --------------------------------------------------------------------------------------
Growth Portfolio            0.917001               1.178398                        4,358              1991
                       --------------------------------------------------------------------------------------
                            1.000000               0.917001                            0              1990
- -------------------------------------------------------------------------------------------------------------
</TABLE> 
    





                                   115 of 125
<PAGE>   119
CONDENSED FINANCIAL INFORMATION, Continued

   
<TABLE>
<CAPTION>
                            ACCUMULATION           ACCUMULATION            NUMBER OF
                             UNIT VALUE             UNIT VALUE         ACCUMULATION UNITS
                            AT BEGINNING              AT END           OUTSTANDING AT THE
        FUND                 OF PERIOD              OF PERIOD          END OF THE PERIOD            YEAR
- -----------------------------------------------------------------------------------------------------------
<S>                           <C>                    <C>                      <C>                   <C>
Neuberger & Berman            1.000000               0.995462                    597                1994
Advisers Management
Trust - Limited Maturity
Bond Portfolio
===========================================================================================================
Neuberger & Berman           1.000000               0.966223                   3,237                1994
Advisers Management
Trust - Partners Portfolio
===========================================================================================================
NSAT Government               1.396125               1.338281                    971                1994
                       ------------------------------------------------------------------------------------
Bond Fund                     1.286974               1.396125                    632                1993   
                       ------------------------------------------------------------------------------------
                              1.204500               1.286974                  1,660                1992   
                       ------------------------------------------------------------------------------------
                              1.041986               1.204500                    527                1991   
                       ------------------------------------------------------------------------------------
                              1.000000               1.041986                      0                1990   
===========================================================================================================
NSAT Money                    1.123427               1.155984                  2,543                1994   
                       ------------------------------------------------------------------------------------
Market Fund                   1.103814               1.123427                      0                1993   
                       ------------------------------------------------------------------------------------
                              1.077714               1.103814                      0                1992   
                       ------------------------------------------------------------------------------------
                              1.028111               1.077714                      0                1991   
                       ------------------------------------------------------------------------------------
                              1.000000               1.028111                      0                1990   
===========================================================================================================
NSAT Total                    1.523742               1.525590                  3,996                1994   
                       ------------------------------------------------------------------------------------
Return Fund                   1.386859               1.523742                    845                1993   
                       ------------------------------------------------------------------------------------
(formerly                     1.294230               1.386859                    500                1992   
                       ------------------------------------------------------------------------------------
"Common                       0.943464               1.294230                     69                1991   
                       ------------------------------------------------------------------------------------
Stock Fund")                  1.000000               0.943464                      0                1990   
===========================================================================================================   
TCI Portfolios, Inc. - TCI    1.000000               0.986992                      0                1994   
Balanced                                                                                                   
===========================================================================================================   
TCI Portfolios,               1.360119               1.331537                 38,898                1994   
                       ------------------------------------------------------------------------------------
Inc. -                        1.244720               1.360119                 33,128                1993   
                       ------------------------------------------------------------------------------------
TCI Growth                    1.273681               1.244720                 21,051                1992   
                       ------------------------------------------------------------------------------------
                              0.906306               1.273681                 10,348                1991   
                       ------------------------------------------------------------------------------------
                              1.000000               0.906306                  4,711                1990   
- -----------------------------------------------------------------------------------------------------------   
</TABLE>
    

   
NSAT Capital Appreciation Fund first became available through the 403(b) in
1995; therefore, no 1994 unit value information is available for this fund.
    




                                   116 of 125
<PAGE>   120
   
3.  The section entitled "Administrative Charge" in the prospectus is amended
    by adding the following paragraph:
    

         For Tax-Sheltered Annuity Contracts, the Company will make a maximum
    charge of $15 per Participant per year to reimburse the Company for certain
    administrative expenses relating to the maintenance of individual
    Participant records and the mailing of periodic statements to Participants.
    The Administrative Charges, which are guaranteed never to increase, are
    designed only to help the Company offset such administrative expenses, and
    such charges will not exceed the Company's actual administration expenses
    under the Contracts.

   
4.  The section entitled "DESCRIPTION OF THE CONTRACTS" in the prospectus is
    amended by adding the following new section:
    

    PARTICIPANT RIGHTS UNDER TAX-SHELTERED ANNUITY CONTRACTS

         Participant rights under the Contract are set forth in the Plan, if
    any, and are described more fully in the Certificate of Participation
    issued to each Participant by the Company and which describes the rights
    and benefits to which the Participant is entitled under the Contract. The
    term Owner, as used throughout the Contract, refers to the purchaser and
    the holder of the Contract. However, the Owner's rights are limited by the
    Plan, if any, the Code and applicable regulations. Participant Accounts
    held under the Contract shall be non-forfeitable at all times. No amounts
    payable under the Contract with respect to a Participant may be sold,
    assigned, discounted, or pledged as collateral for a loan or as a security
    for the performance of an obligation or for any other purpose to any person
    other than the Company. In addition, to the extent permitted by law, no
    such sum shall in any way be subject to legal process requiring the payment
    of any claim against the payee. The Company will accept direction only from
    the Participant except as otherwise specifically provided in the Plan, if
    any. The Company shall be entitled to rely on any action taken or omitted
    by the Participant, pursuant to the terms of the Contract.

   
5.  The section entitled "SUSPENSION AND TERMINATION" in the prospectus is
    amended by deleting the last two sentences of that section.
    

   
6.  The section entitled "APPLICATION OF PURCHASE PAYMENTS" in the prospectus
    is amended by adding the following paragraph at the end:
    

         With respect to Tax-Sheltered Annuity Contracts, Purchase Payments for
    each Participant may not exceed the Contract's allowable portion of the
    lesser of the maximum exclusion allowance under Code Section 403(b), or the
    elective deferral limits set forth in Code Section 402(g), except for
    amounts eligible for rollover, transfer or exchange treatment under the
    Code. In no event may the Purchase Payments exceed the limits described in
    Code Section 415. The amount of the Purchase Payments and earnings thereon
    in excess of the limits set forth in Code Section 402(g) ("excess
    deferrals") shall be returned in accordance with that section to the
    Participant upon written request, without application of the Contingent
    Deferred Sales Charge, if any, and in accordance with the Plan, if any. The
    Company may change the required minimum annual Purchase Payment to any
    amount which does not violate the applicable provisions of the Code.





                                   117 of 125
<PAGE>   121
   
7.  The section entitled "REDEMPTION OF PARTICIPANT ACCOUNTS (TERMINATION)" in
    the prospectus is amended by adding the following paragraph at the end:
    

   
         With respect to Tax-Sheltered Annuity Contracts, Section 403(b)(11) of
    the Code, prohibits redemptions of Purchase Payments made pursuant to a
    salary reduction agreement (within the meaning of 402(g)(3)(C) of the Code)
    before the person reaches age 59 1/2, separates from service, dies, becomes
    disabled (within the meaning of Code Section 72(m)(7), or faces a financial
    hardship as defined by the Plan, or, if no Plan is specified, as used in
    Section 403(b)(11)(B) of the Code and applicable regulations.  This
    prohibition applies to Purchase Payments made in years beginning after
    December 31, 1988, to earnings on those Purchase Payments, and to earnings
    on amounts held as of December 31, 1988. Hardship redemptions are limited
    to the amount of Purchase Payments attributable to Participant elective
    contributions and earnings on Purchase Payments held as of December 31,
    1988, and may be subject to a 10% tax penalty. The value of contracts
    issued pursuant to Section 403(b) may be transferred to other contracts of
    other carriers. However, the exchange, under Section 1035 of the Code, of a
    contract which had an accumulated value prior to January 1, 1989, for a new
    contract may subject the pre-1989 value to the limits of Section
    403(b)(11). The Company issues this Contract in reliance upon, and in
    compliance with, a Securities and Exchange Commission industry-wide
    no-action letter (publicly available November 28, 1988) which permits
    withdrawal restrictions to the extent necessary to comply with Section
    403(b)(11).
    

   
8.  The section entitled "DISTRIBUTION OF PARTICIPANT ACCOUNTS (RETIREMENT
    PERIOD)" in the prospectus is amended by Including the following section:
    

    REQUIRED DISTRIBUTION FOR TAX-SHELTERED ANNUITY CONTRACTS

         The entire interest of a Participant under a Contract issued pursuant
    to Code Section 403(b) accruing after December 31, 1986, will,
    notwithstanding anything else contained herein, be distributed to the
    Participant under the Optional Retirement Income Form selected over--

          A.  the life of the Participant or the lives of the Participant and
          the Participant's designated Beneficiary or

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

         If the Participant's entire interest is to be distributed in equal or
    substantially equal payments over a period described in A or B, such
    payments will commence no later than the first day of April following the
    calendar year In which the Participant attains age 70 1/2 (the Required
    Beginning Date). In the case of a governmental plan or church plan (as
    defined in Code Section 89(i)(4)), the Required Beginning Date will be the
    later of the dates determined under the preceding sentence or April 1 of
    the calendar year following the calendar year in which the Participant
    retires.

         Payments commencing on the Required Beginning Date will not be less
    than the lesser of the quotient obtained by dividing the entire interest of
    the Participant by the life expectancy of the Participant, or the joint and
    last survivor expectancy of the Participant and the Participant's
    designated beneficiary (whichever is applicable). Life expectancy and joint
    and last survivor expectancy are computed by the use of return multiples
    contained in Section 1.72-9 of the Treasury Regulations.

   
         All Optional Retirement Income Forms described in the Prospectus must
    comply with the minimum distribution and incidental death benefit provision
    of Code Section 401(a)(9)  and applicable regulations.
    




                                   118 of 125
<PAGE>   122
   
9.  The section entitled "DEATH BENEFIT BEFORE RETIREMENT" in the prospectus is
    deleted in its entirety and replaced with the following:
    

    DEATH BENEFIT BEFORE RETIREMENT

         If the Participant dies before his or her retirement income commences,
    generally the entire Participant Account Value must be distributed within
    five years after the Participant's death. There are two exceptions: (1) if
    payments are to be made to the Participant's designated beneficiary and the
    distributions begin within one year of the Participant's death, payments
    may be extended over the life (or a period not exceeding the life
    expectancy) of the beneficiary; and (2) if the beneficiary is the surviving
    spouse and the distributions begin by the time the Participant would have
    reached age 70 1/2, payments may be made over the life (or a period not
    exceeding life expectancy) of the surviving spouse.

10. References throughout the Prospectus to the "Group Fixed Fund Retirement
    Contract" are hereby changed to "Group Fixed Tax Deferred Annuity Contract
    (APO-1835)".

   
11. The APPENDIX of Participating Funds in the prospectus is amended in its
    entirety by the following Funds. These Funds are available only to serve as
    the underlying investment for variable annuity and variable life contracts
    issued through separate accounts of life Insurance companies which may or
    may not be affiliated. A full description of the Funds, their investment
    policies and restrictions, risks, charges and expenses and all other
    aspects of their operation is contained in the prospectuses of the Funds,
    which should be read in conjunction with this Prospectus before investing.
    

    DREYFUS STOCK FUND INDEX

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

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

    THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND

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

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





                                   119 of 125
<PAGE>   123
    FIDELITY INVESTMENTS VARIABLE INSURANCE PRODUCTS FUND:

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

         EQUITY-INCOME PORTFOLIO

   
                 The investment objective of the Fund is to seek reasonable
         income by investing primarily in income-producing equity securities.
         In choosing these securities FMR also will consider the potential for
         capital appreciation.  The Portfolio's goal is to achieve a yield
         which exceeds the composite yield on the securities comprising the
         Standard & Poor's Composite Index of 500 Stocks.
    

         GROWTH PORTFOLIO

                 The investment objective of the Fund seeks to achieve capital
         appreciation.  This Portfolio will invest in the securities of both
         well-known and established companies, and smaller, less well-known
         companies which may have a narrow product line or whose securities are
         thinly traded.  These latter securities will often involve greater
         risk than may be found in the ordinary investment security.  FMR's
         analysis and expertise plays an  integral role in the selection of
         securities and, therefore, the performance of the Portfolio.  Many
         securities which FMR believes would have the greatest potential may be
         regarded as speculative, and investment in the Portfolio may involve
         greater risk than is inherent in other mutual funds.  It is also
         important to point out that the Portfolio makes most sense for you if
         you can afford to ride out changes in the stock market, because it
         invests primarily in common stocks.  FMR also can make temporary
         investments in securities such as investment-grade bonds, high-quality
         preferred stocks and short-term notes, for defensive purposes when it
         believes market conditions warrant.

         HIGH INCOME PORTFOLIO

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

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

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

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




                                   120 of 125
<PAGE>   124
         OVERSEAS PORTFOLIO

                 The investment objective of the Fund is to seek long term
         growth of capital primarily through investments in foreign securities.
         The Overseas Portfolio provides a means for investors to diversify
         their own portfolios by participating in companies and economies
         outside of the United States.

    FIDELITY INVESTMENTS VARIABLE INSURANCE PRODUCTS FUND II:
         The Variable Insurance Products Fund II is an open-end, diversified,
    management investment company organized as a Massachusetts business trust
    on March 21, 1988.  The fund's shares are purchased by insurance companies
    to fund benefits under variable insurance and annuity policies.  FMR is the
    fund's manager.

         ASSET MANAGER PORTFOLIO

   
                 The investment objective of the Fund is to seek high total
         return with reduced risk over the long-term by allocating its assets
         among domestic and foreign stocks, bonds and short-term fixed income
         instruments.
    

    NATIONWIDE SEPARATE ACCOUNT TRUST

   
         Nationwide Separate Account Trust (the "Trust") is a diversified
    open-end investment company created under the laws of Massachusetts. The
    Trust offers shares in the four separate Funds listed below, each with its
    own investment objectives.  Currently, shares of the Trust will be sold
    only to life insurance company separate accounts to fund the benefits under
    variable insurance or annuity policies issued by life Insurance companies.
    The assets of the Trust are managed by Nationwide Financial Services, Inc.
    of One Nationwide Plaza, Columbus, Ohio 43215, a wholly-owned subsidiary of
    Nationwide Life Insurance Company.
    

   
         --CAPITAL APPRECIATION FUND
    

   
                The Fund is designed for investors who are interested in
           long-term growth.  The Fund seeks to meet its objectives primarily
           through a diversified portfolio of the common stock of companies
           which the investment manager determines to have a
           better-than-average potential for sustained capital growth over the
           long-term.
    
           
         --GOVERNMENT BOND FUND

                The investment objective of the Fund is to provide as high a
           level of income as is consistent with the preservation of capital.
           It seeks to achieve its objective by investing in a diversified
           portfolio of securities issued or backed by the U.S. Government, its
           agencies or instrumentalities.
           
         --TOTAL RETURN FUND (FORMERLY "COMMON STOCK FUND")

                 The investment objective of the Fund is to obtain a reasonable
           long-term total return (i.e., earnings growth plus potential
           dividend yield) on invested capital from a flexible combination of
           current return and capital gains through investments in common
           stocks, convertible issues, money market instruments and bonds with
           a primary emphasis on common stocks.
           
         --MONEY MARKET FUND

                 The investment objective of the Fund is to seek as high a
           level of current income as is considered consistent with the
           preservation of capital and liquidity by investing primarily In
           money market instruments.





                                   121 of 125
<PAGE>   125
    NEUBERGER & BERMAN ADVISERS MANAGEMENT TRUST

         Neuberger & Berman Advisers Management Trust is an open-ended
    diversified management investment company established as a Massachusetts
    business trust on December 14, 1983. The distribution of trust shares is
    only in connection with certain variable annuity contracts and variable
    life insurance policies issued through the insurance company separate
    accounts. The investment adviser is Neuberger & Berman Management
    Incorporated.

         --GROWTH PORTFOLIO

                 The investment objective of the Fund is capital growth through
         investments in common stocks of companies that the investment adviser
         believes will have above average earnings or otherwise provide
         investors with above average potential for capital appreciation. To
         maximize this potential, the investment adviser may also utilize, from
         time to time, securities convertible into common stocks, warrants and
         options to purchase such stocks.

         --LIMITED MATURITY BOND PORTFOLIO

                 The investment objective of the Fund is to provide the highest
         level of current income, consistent with low risk to principal and
         liquidity.  As a secondary objective, it also seeks to enhance its
         total return through capital appreciation when market factors, such as
         falling interest rates and rising bond prices, indicate that capital
         appreciation may be available without significant risk to principal.
         It seeks to achieve its objectives through investments in a
         diversified portfolio of limited maturity debt securities.

         --PARTNERS PORTFOLIO

                 The investment objective of the Fund is to seek capital growth
         through an investment approach designed to increase capital with
         reasonable risk.  The Fund uses the value-oriented investment approach
         investing primarily in common stocks of established companies.  Its
         investment program seeks securities believed to be undervalued based
         on factors such as low price-to-earnings ratios, consistent cash flow,
         and support from asset values.

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

   
         TCI Portfolios, Inc. was organized as a Maryland corporation in 1987.
    It is a diversified, open-end investment company, designed only to provide
    investment vehicles for variable annuity and variable life insurance
    products of insurance companies.  The investment manager is Investors
    Research Corporation which is wholly owned by Twentieth Century Companies,
    Inc., and also manages the Twentieth Century family of funds.
    

         -- TCI BALANCED

                 The investment objective of the Fund is capital growth and
         current income.  The fund will seek to achieve its objective by
         maintaining approximately 60% of the assets of the fund in common
         stocks (including securities convertible into common stocks and other
         equity equivalents) that are considered by management to have
         better-than-average prospects for appreciation and approximately 40%
         in fixed income securities.  A minimum of 25% of the fixed income
         portion of the fund will be invested in fixed income senior
         securities.  There can be no assurance that the Fund will achieve its
         investment objective.

         --TCI GROWTH

   
                 The investment objective of the Fund is capital growth.  The
         Fund will seek to achieve its objective by investing primarily in
         common stocks (including securities convertible into common stocks and
         other equity equivalents) that meet certain fundamental and technical
         standards of
    





                                   122 of 125
<PAGE>   126
         selection and, in the opinion of the Fund's management have better
         than average potential for appreciation. The Fund tries to stay fully
         invested in such stocks, regardless of the movement of stock prices
         generally.

                 The Fund may invest in cash and cash equivalents temporarily
         or when it is unable to find common stocks meeting its criteria of
         selection. It may purchase securities only of companies that have a
         record of at least three years continuous operation.  All securities
         in the Fund's portfolio are listed on major stock exchanges or traded
         over-the-counter.

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

   
12. The section entitled "Federal Tax Status" in the prospectus is amended by
    adding the following paragraphs at the end: 
    

   
         Recent changes to the Code permit the rollover of most distributions 
    from qualified Plans to other qualified Plans, Individual Retirement 
    Accounts, or Individual Retirement Annuities. Most distributions from Tax 
    Sheltered Annuities may be rolled over to other Tax Sheltered Annuities, 
    Individual Retirement Accounts or Individual Retirement Annuities.  
    Distributions which may not be rolled over are those which are:
    

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

      2. a required minimum distribution

         Any distribution eligible for rollover will be subject to federal tax
    withholding at a 20 percent rate unless the distribution is transferred
    directly to a Qualified Plan, Individual Retirement Account, or Individual
    Retirement Annuity.

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





                                   123 of 125
<PAGE>   127
                              ACCOUNTANTS' CONSENT



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


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, 1995





                                   124 of 125
<PAGE>   128
                                   SIGNATURES

         As required by the Securities Act of 1933, and the Investment Company
Act of 1940, the Registrant, NATIONWIDE DC 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 26th
day of April, 1995.

                                        NATIONWIDE DC VARIABLE ACCOUNT
                                        ------------------------------
                                                  (Registrant)

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

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

         As required by the Securities Act of 1933, this Post-Effective
Amendment has been signed by the following persons in the capacities indicated
on the 26th day of April, 1995.

<TABLE>
<CAPTION>
         Signature                            Title
<S>                                           <C>                                 <C>
LEWIS J. ALPHIN                                      Director
- --------------------------                                 
Lewis J. Alphin

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

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

PETER F. FRENZER                              President and Chief Operating
- --------------------------                                                      
Peter F. Frenzer                                 Officer and Director  
                                                     
CHARLES L. FUELLGRAF, JR.                            Director
- --------------------------                                 
Charles L. Fuellgraf, Jr.         

HENRY S. HOLLOWAY                               Chairman of the Board
- --------------------------                                              
Henry S. Holloway                                    and Director

D. RICHARD McFERSON                             Chief Executive Officer           By /s/ JOSEPH P. RATH
- --------------------------                                                        ---------------------
D. Richard McFerson                                  and Director                      Joseph P. Rath
                                                                                       Attorney-in-Fact
DAVID O. MILLER                                       Director                                                 
- --------------------------                                                                                  
David O. Miller                   

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

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

JAMES F. PATTERSON                                    Director
- --------------------------                                 
James F. Patterson                

ROBERT H. RICKEL                                      Director
- --------------------------                                 
Robert H. Rickel                  

ARDEN L. SHISLER                                      Director
- --------------------------                                 
Arden L. Shisler                  

ROBERT L. STEWART                                     Director
- --------------------------                                 
Robert L. Stewart                 

NANCY C. THOMAS                                       Director
- --------------------------                                 
Nancy C. Thomas           

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





                                   125 of 125
<PAGE>   129

                              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 1933, 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 and Nationwide Multi-Flex Variable Account;
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 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 VU Separate Account,
Nationwide VU Separate Account-2 and Nationwide VU Separate Account-3 of
Nationwide Life Insurance Company, hereby constitutes and appoints D. Richard
McFerson, Peter F. Frenzer, 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 fifth day of April, 1995.


/s/ Lewis J. Alphin                      /s/ C. Ray Noecker                
- -------------------------------------    --------------------------------------
Lewis J. Alphin, Director                C. Ray Noecker, Director

/s/ Willard J. Engel                     /s/ Robert A. Oakley
- -------------------------------------    --------------------------------------
Willard J. Engel, Director               Robert A. Oakley, Senior Vice
                                         President and Chief Financial Officer
/s/ Fred C. Finney
- -------------------------------------    /s/ James F. Patterson
Fred C. Finney, Director                 --------------------------------------
                                         James F. Patterson, Director
/s/ Peter F. Frenzer
- -------------------------------------    /s/ Robert H. Rickel
Peter F. Frenzer, President/Chief        -------------------------------------
Operating Officer and Director           Robert H. Rickel, Director

/s/ Charles L. Fuellgraf, Jr.            /s/ Arden L. Shisler
- -------------------------------------    --------------------------------------
Charles L. Fuellgraf, Jr., Director      Arden L. Shisler, Director

/s/ Henry S. Holloway                    /s/ Robert L. Stewart
- -------------------------------------    --------------------------------------
Henry S. Holloway, Chairman of the       Robert L. Stewart, Director
Board, Director
                                         /s/ Nancy C. Thomas
/s/ D. Richard McFerson                  --------------------------------------
- -------------------------------------    Nancy C. Thomas, Director
D. Richard McFerson, Chief Executive
Officer and Director                     /s/ Harold W. Weihl
                                         -------------------------------------
/s/ David O. Miller                      Harold W. Weihl, Director
- -------------------------------------    
David O. Miller, Director



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